##### Table of Contents

---



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



FORM 10-Q



|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------



| | For the quarterly period ended September 30, 2003
| | -------------------------------------------------



OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------



|CommissionFile Number |  | Exact Name of Registrant as Specified inits Charter, Principal Office Address andTelephone
Number               |  | State ofIncorporation |  | I.R.S. EmployerIdentification No.
|--------------------- |  | --------------------------------------------------------------------------------------------------------------- |  | --------------------- |  | ---------------------------------
|1-16827               |  | Premcor Inc.1700 East Putnam Avenue, Suite 400Old Greenwich, Connecticut 06870(203) 698-7500                    |  | Delaware              |  | 43-1851087                       
|                      |  |                                                                                                                 | 
|1-11392               |  | The Premcor Refining Group Inc.1700 East Putnam Avenue, Suite 400Old Greenwich, Connecticut 06870(203) 698-7500 |  | Delaware              |  | 43-1491230                       



---



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.



|Premcor Inc.                    |  | Yes þ   No ̈
|------------------------------- |  | -----------
|The Premcor Refining Group Inc. |  | Yes þ   No ̈



Indicate by check mark if the
registrant is an accelerated filer (as defined in Exchange Act Rule 12b-2).



|Premcor Inc.                    |  | Yes ̈No þ
|------------------------------- |  | --------
|The Premcor Refining Group Inc. |  | Yes ̈No þ



Number of shares of the
registrants common stock (only one class for each registrant) outstanding as of October 15, 2003:



|Premcor Inc.                    |  | 74,114,360 shares                              
|------------------------------- |  | -----------------------------------------------
|The Premcor Refining Group Inc. |  | 100 shares (100% owned by Premcor USA Inc., a  
|                                |  | direct wholly owned subsidiary of Premcor Inc.)



---





---

##### Table of Contents

Form 10-Q

September 30, 2003

Table of Contents



|        |  | PART I. FINANCIAL INFORMATION                                                                          |  |                                                                                                                       
|------- |  | ------------------------------------------------------------------------------------------------------ |  | ----------------------------------------------------------------------------------------------------------------------
|        |  |                                                                                                       
|Item 1. |  | Financial Statements (unaudited)                                                                       |  |                                                                                                                       
|        |  | Premcor Inc.:                                                                                          |  |                                                                                                                       
|        |  |                                                                                                        |  | Independent Accountants Report                                                                                       
|        |  |                                                                                                        |  | Condensed Consolidated Balance Sheets as of September 30, 2003 and December 31, 2002                                  
|        |  |                                                                                                        |  | Condensed Consolidated Statements of Operations for the Three Months and Nine Months Ended September 30, 2003 and 2002
|        |  |                                                                                                        |  | Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2003 and 2002                 
|        |  |                                                                                                       
|        |  | The Premcor Refining Group Inc.:                                                                       |  |                                                                                                                       
|        |  |                                                                                                        |  | Independent Accountants Report                                                                                       
|        |  |                                                                                                        |  | Condensed Consolidated Balance Sheets as of September 30, 2003 and December 31, 2002                                  
|        |  |                                                                                                        |  | Condensed Consolidated Statements of Operations for the Three Months and Nine Months Ended September 30, 2003 and 2002
|        |  |                                                                                                        |  | Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2003 and 2002                 
|        |  | Notes to Consolidated Financial Statements (Premcor Inc. and The Premcor Refining Group Inc. Combined) |  | 10                                                                                                                    
|        |  |                                                                                                       
|Item 2. |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                  |  | 27                                                                                                                    
|        |  |                                                                                                       
|Item 3. |  | Quantitative and Qualitative Disclosures about Market Risk                                             |  | 46                                                                                                                    
|        |  |                                                                                                       
|Item 4. |  | Controls and Procedures                                                                                |  | 47                                                                                                                    
|        |  |                                                                                                       
|        |  | PART II. OTHER INFORMATION                                                                             |  |                                                                                                                       
|        |  |                                                                                                       
|Item 1. |  | Legal Proceedings                                                                                      |  | 48                                                                                                                    
|        |  |                                                                                                       
|Item 6. |  | Exhibits and Reports on Form 8-K                                                                       |  | 49                                                                                                                    







---

##### Table of Contents

FORM 10-Q - PART I. FINANCIAL INFORMATION



This Quarterly Report on Form 10-Q represents a combined report for two registrants, Premcor Inc. and its indirectly wholly
owned subsidiary, The Premcor Refining Group Inc., or PRG. PRG is the principal operating company and together with its wholly owned subsidiary, Sabine River Holding Corp. and its subsidiaries, or Sabine, owns and operates three refineries.
Sabines principal operating company is Port Arthur Coker Company L.P., or PACC. The results of operations for Premcor Inc. principally reflect the results of operations of PRG, except for certain pipeline operations, general and administrative
costs, interest income and interest expense at stand-alone Premcor Inc. and/or its other subsidiaries. Included in this Quarterly Report on Form 10-Q are balance sheets, statements of operations, and statements of cash flows for the applicable
periods for Premcor Inc. and PRG. The information reflected in the combined, consolidated footnotes are equally applicable to both companies except where indicated otherwise.



1



---

##### Table of Contents

|ITEM 1. |  | FINANCIAL STATEMENTS
|------- |  | --------------------



INDEPENDENT ACCOUNTANTS REPORT



To the
Board of Directors of Premcor Inc.:



We have reviewed the accompanying
condensed consolidated balance sheet of Premcor Inc. and subsidiaries (the Company) as of September 30, 2003, the related condensed consolidated statements of operations for the three-month and nine-month periods ended September 30, 2003
and 2002, and the related condensed consolidated statements of cash flows for the nine-month periods then ended. These financial statements are the responsibility of the Companys management.



We conducted our review in accordance with standards established by the American Institute of
Certified Public Accountants. A review of interim financial information consists principally of applying analytical procedures to financial data and making inquiries of persons responsible for financial and accounting matters. It is substantially
less in scope than an audit conducted in accordance with auditing standards generally accepted in the United States of America, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly,
we do not express such an opinion.



Based on our review, we are not aware of
any material modifications that should be made to such condensed consolidated financial statements for them to be in conformity with accounting principles generally accepted in the United States of America.



We have previously audited, in accordance with auditing standards generally accepted in the
United States of America, the consolidated balance sheet of the Company as of December 31, 2002, and the related consolidated statements of operations, stockholders equity, and cash flows for the year then ended (not presented herein); and in
our report dated February 14, 2003 (March 6, 2003 as to Note 22) (which report includes an explanatory paragraph relating to the Companys change in its method of accounting for stock based compensation issued to employees as described in Note
2), we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying condensed consolidated balance sheet as of December 31, 2002 is fairly stated, in all material
respects, in relation to the consolidated balance sheet from which it has been derived.



Deloitte & Touche LLP



St. Louis, Missouri

October 27, 2003



2



---

##### Table of Contents

PREMCOR INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(in millions, except share data)



|                                                                                                                                                |  | September 30, 2003 |         |   | December 31, 2002 |  
|----------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------ | ------- | - | ----------------- | -
|                                                                                                                                                |  | (unaudited)        |         |   |                   |  
|ASSETS                                                                                                                                          |  |                    |         |   |                   |  
|                                                                                                                                                |  |                   
|CURRENT ASSETS:                                                                                                                                 |  |                    |         |   |                   |  
|Cash and cash equivalents                                                                                                                       |  | $                  | 482.0   |   |                   | $
|Short-term investments                                                                                                                          |  |                    | 5.9     |   |                   |  
|Cash and cash equivalents restricted for debt service                                                                                           |  |                    | 53.9    |   |                   |  
|Accounts receivable, net of allowance of $1.9 and $3.2                                                                                          |  |                    | 442.4   |   |                   |  
|Inventories                                                                                                                                     |  |                    | 622.3   |   |                   |  
|Prepaid expenses and other                                                                                                                      |  |                    | 53.8    |   |                   |  
|Assets held for sale                                                                                                                            |  |                    |        |   |                   |  
|                                                                                                                                                |  |                    |         |   |                   |  
|Total current assets                                                                                                                            |  |                    | 1,660.3 |   |                   |  
|                                                                                                                                                |  |                   
|PROPERTY, PLANT AND EQUIPMENT, NET                                                                                                              |  |                    | 1,641.8 |   |                   |  
|DEFERRED INCOME TAXES                                                                                                                           |  |                    |        |   |                   |  
|OTHER ASSETS                                                                                                                                    |  |                    | 109.0   |   |                   |  
|                                                                                                                                                |  |                    |         |   |                   |  
|                                                                                                                                                |  | $                  | 3,411.1 |   |                   | $
|                                                                                                                                                |  |                    |         |   |                   |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                            |  |                    |         |   |                   |  
|                                                                                                                                                |  |                   
|CURRENT LIABILITIES:                                                                                                                            |  |                    |         |   |                   |  
|Accounts payable                                                                                                                                |  | $                  | 532.2   |   |                   | $
|Accrued expenses and other                                                                                                                      |  |                    | 88.4    |   |                   |  
|Accrued taxes other than income                                                                                                                 |  |                    | 33.4    |   |                   |  
|Current portion of long-term debt                                                                                                               |  |                    | 26.1    |   |                   |  
|                                                                                                                                                |  |                    |         |   |                   |  
|Total current liabilities                                                                                                                       |  |                    | 680.1   |   |                   |  
|LONG-TERM DEBT                                                                                                                                  |  |                    | 1,425.2 |   |                   |  
|DEFERRED INCOME TAXES                                                                                                                           |  |                    | 5.9     |   |                   |  
|OTHER LONG-TERM LIABILITIES                                                                                                                     |  |                    | 149.0   |   |                   |  
|COMMITMENTS AND CONTINGENCIES                                                                                                                   |  |                    |        |   |                   |  
|                                                                                                                                                |  |                   
|COMMON STOCKHOLDERS EQUITY:                                                                                                                    |  |                    |         |   |                   |  
|Common, $0.01 par value per share, 150,000,000 authorized, 74,114,360 issued and outstanding in 2003; 58,043,935 issued and
outstanding in 2002 |  |                    | 0.7     |   |                   |  
|Paid-in capital                                                                                                                                 |  |                    | 1,182.1 |   |                   |  
|Accumulated deficit                                                                                                                             |  |                    | (31.9   | ) |                   |  
|                                                                                                                                                |  |                    |         |   |                   |  
|Total common stockholders equity                                                                                                               |  |                    | 1,150.9 |   |                   |  
|                                                                                                                                                |  |                    |         |   |                   |  
|                                                                                                                                                |  | $                  | 3,411.1 |   |                   | $
|                                                                                                                                                |  |                    |         |   |                   |  



The accompanying notes
are an integral part of these financial statements.



3



---

##### Table of Contents

PREMCOR INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited, in millions, except per share data)



|                                                                                   |  | For the Three MonthsEnded September 30, |         |   | For the Nine MonthsEnded September 30, |  
|---------------------------------------------------------------------------------- |  | --------------------------------------- | ------- | - | -------------------------------------- | -
|                                                                                   |  | 2003                                    |         |   | 2002                                   |  
|NET SALES AND OPERATING REVENUES                                                   |  | $                                       | 2,878.2 |   |                                        | $
|                                                                                   |  |                                         |         |  
|EXPENSES:                                                                          |  |                                         |         |   |                                        |  
|Cost of sales                                                                      |  |                                         | 2,565.8 |   |                                        |  
|Operating expenses                                                                 |  |                                         | 134.8   |   |                                        |  
|General and administrative expenses                                                |  |                                         | 21.9    |   |                                        |  
|Stock-based compensation                                                           |  |                                         | 4.5     |   |                                        |  
|Depreciation                                                                       |  |                                         | 16.2    |   |                                        |  
|Amortization                                                                       |  |                                         | 11.7    |   |                                        |  
|Refinery restructuring and other charges                                           |  |                                         | 2.9     |   |                                        |  
|                                                                                   |  |                                         |         |   |                                        |  
|                                                                                   |  |                                         | 2,757.8 |   |                                        |  
|                                                                                   |  |                                         |         |   |                                        |  
|OPERATING INCOME (LOSS)                                                            |  |                                         | 120.4   |   |                                        |  
|Interest and finance expense                                                       |  |                                         | (32.0   | ) |                                        |  
|Loss on extinguishment of long-term debt                                           |  |                                         |        |   |                                        |  
|Interest income                                                                    |  |                                         | 1.5     |   |                                        |  
|                                                                                   |  |                                         |         |   |                                        |  
|INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND MINORITY INTEREST |  |                                         | 89.9    |   |                                        |  
|Income tax (provision) benefit                                                     |  |                                         | (32.3   | ) |                                        |  
|Minority interest                                                                  |  |                                         |        |   |                                        |  
|                                                                                   |  |                                         |         |   |                                        |  
|INCOME (LOSS) FROM CONTINUING OPERATIONS                                           |  |                                         | 57.6    |   |                                        |  
|Loss from discontinued operations, net of income tax benefit of $0.3 and $4.3      |  |                                         | (0.4    | ) |                                        |  
|                                                                                   |  |                                         |         |   |                                        |  
|NET INCOME (LOSS)                                                                  |  |                                         | 57.2    |   |                                        |  
|Preferred stock dividends                                                          |  |                                         |        |   |                                        |  
|                                                                                   |  |                                         |         |   |                                        |  
|NET INCOME (LOSS) AVAILABLE TO COMMON STOCKHOLDERS                                 |  | $                                       | 57.2    |   |                                        | $
|                                                                                   |  |                                         |         |   |                                        |  
|Basic net income (loss) per common share:                                          |  |                                         |         |   |                                        |  
|Income (loss) from continuing operations                                           |  | $                                       | 0.78    |   |                                        | $
|Discontinued operations                                                            |  |                                         | (0.01   | ) |                                        |  
|                                                                                   |  |                                         |         |   |                                        |  
|Net income (loss)                                                                  |  | $                                       | 0.77    |   |                                        | $
|                                                                                   |  |                                         |         |   |                                        |  
|Weighted average common shares outstanding                                         |  |                                         | 74.1    |   |                                        |  
|Diluted net income (loss) per common share:                                        |  |                                         |         |   |                                        |  
|Income (loss) from continuing operations                                           |  | $                                       | 0.77    |   |                                        | $
|Discontinued operations                                                            |  |                                         | (0.01   | ) |                                        |  
|                                                                                   |  |                                         |         |   |                                        |  
|Net income (loss)                                                                  |  | $                                       | 0.76    |   |                                        | $
|                                                                                   |  |                                         |         |   |                                        |  
|Weighted average common shares outstanding                                         |  |                                         | 75.0    |   |                                        |  



The accompanying notes
are an integral part of these financial statements.



4



---

##### Table of Contents

PREMCOR INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited, in millions)



|                                                                             |  | For the Nine MonthsEnded September 30, |       
|---------------------------------------------------------------------------- |  | -------------------------------------- | ------
|                                                                             |  | 2003                                   |       
|CASH FLOWS FROM OPERATING ACTIVITIES:                                        |  |                                        |       
|Net income (loss)                                                            |  | $                                      | 127.0 
|                                                                             |  |                                       
|Adjustments:                                                                 |  |                                        |       
|Loss on discontinued operations                                              |  |                                        | 11.2  
|Depreciation                                                                 |  |                                        | 46.8  
|Amortization                                                                 |  |                                        | 37.2  
|Deferred income taxes                                                        |  |                                        | 63.4  
|Stock-based compensation                                                     |  |                                        | 13.2  
|Minority interest                                                            |  |                                        |      
|Refinery restructuring and other charges                                     |  |                                        | 13.6  
|Write-off of deferred financing costs                                        |  |                                        | 5.4   
|Write-off of equity investment                                               |  |                                        |      
|Other, net                                                                   |  |                                        | 6.0   
|                                                                             |  |                                       
|Cash provided by (reinvested in) working capital                            |  |                                        |       
|Accounts receivable, prepaid expenses and other                              |  |                                        | (172.2
|Inventories                                                                  |  |                                        | (170.0
|Accounts payable, accrued expenses, taxes other than income, and other       |  |                                        | 93.4  
|Cash and cash equivalents restricted for debt service                        |  |                                        | 7.6   
|                                                                             |  |                                        |       
|Net cash provided by (used in) operating activities of continuing operations |  |                                        | 82.6  
|Net cash used in operating activities of discontinued operations             |  |                                        | (4.4  
|                                                                             |  |                                        |       
|Net cash provided by (used in) operating activities                          |  |                                        | 78.2  
|                                                                             |  |                                        |       
|CASH FLOWS FROM INVESTING ACTIVITIES:                                        |  |                                        |       
|Expenditures for property, plant and equipment                               |  |                                        | (113.0
|Expenditures for turnaround                                                  |  |                                        | (12.7 
|Expenditures for refinery acquisition                                        |  |                                        | (476.0
|Proceeds from sale of assets                                                 |  |                                        | 40.0  
|Purchase of short-term investments                                           |  |                                        | (1.0  
|Cash and cash equivalents restricted for investment in capital additions     |  |                                        | 2.2   
|                                                                             |  |                                        |       
|Net cash used in investing activities                                        |  |                                        | (560.5
|                                                                             |  |                                        |       
|CASH FLOWS FROM FINANCING ACTIVITIES:                                        |  |                                        |       
|Proceeds from the issuance of common stock, net                              |  |                                        | 306.5 
|Proceeds from the issuance of long-term debt                                 |  |                                        | 825.0 
|Long-term debt and capital lease payments                                    |  |                                        | (309.3
|Cash and cash equivalents restricted for debt repayment                      |  |                                        | 0.2   
|Deferred financing costs                                                     |  |                                        | (25.5 
|                                                                             |  |                                        |       
|Net cash provided by (used in) financing activities                          |  |                                        | 796.9 
|                                                                             |  |                                        |       
|NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                         |  |                                        | 314.6 
|CASH AND CASH EQUIVALENTS, beginning of period                               |  |                                        | 167.4 
|                                                                             |  |                                        |       
|CASH AND CASH EQUIVALENTS, end of period                                     |  | $                                      | 482.0 
|                                                                             |  |                                        |       



The accompanying notes
are an integral part of these financial statements.



5



---

##### Table of Contents

INDEPENDENT ACCOUNTANTS REPORT



To the
Board of Directors of The Premcor Refining Group Inc.:



We have reviewed the
accompanying condensed consolidated balance sheet of The Premcor Refining Group Inc. and subsidiaries (the Company) as of September 30, 2003, the related condensed consolidated statements of operations for the three-month and nine-month
periods ended September 30, 2003 and 2002, and the related condensed consolidated statements of cash flows for the nine-month periods then ended. These financial statements are the responsibility of the Companys management.



We conducted our review in accordance with standards established by the American Institute of
Certified Public Accountants. A review of interim financial information consists principally of applying analytical procedures to financial data and making inquiries of persons responsible for financial and accounting matters. It is substantially
less in scope than an audit conducted in accordance with auditing standards generally accepted in the United States of America, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly,
we do not express such an opinion.



Based on our review, we are not aware of
any material modifications that should be made to such condensed consolidated financial statements for them to be in conformity with accounting principles generally accepted in the United States of America.



We have previously audited, in accordance with auditing standards generally accepted in the
United States of America, the consolidated balance sheet of the Company as of December 31, 2002, and the related consolidated statements of operations, stockholders equity, and cash flows for the year then ended (not presented herein). In our
report dated February 14, 2003 (March 6, 2003 as to Note 20) (which report includes an explanatory paragraph relating to the Companys change in its method of accounting for stock based compensation issued to employees and the restatement of
the consolidated financial statements to give effect to the contribution of Sabine River Holding Corp. common stock owned by Premcor Inc. (the Companys parent company) to the Company, which was accounted for in a manner similar to a pooling of
interests as described in Notes 2 and 3), we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying condensed consolidated balance sheet as of December 31, 2002 is
fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.



|Deloitte & Touche LLP               
|------------------------------------
|                                    
|St. Louis, Missouri October 27, 2003



6



---

##### Table of Contents

THE PREMCOR REFINING GROUP INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(in millions, except share data)



|                                                              |  | September 30,2003 |         | December 31,2002
|------------------------------------------------------------- |  | ----------------- | ------- | ----------------
|                                                              |  | (unaudited)       |         |                 
|ASSETS                                                        |  |                   |         |                 
|CURRENT ASSETS:                                               |  |                   |         |                 
|Cash and cash equivalents                                     |  | $                 | 433.2   |                 
|Short-term investments                                        |  |                   | 1.7     |                 
|Cash and cash equivalents restricted for debt service         |  |                   | 53.9    |                 
|Accounts receivable, net of allowance of $1.9 and $3.2        |  |                   | 442.4   |                 
|Receivables from affiliates                                   |  |                   | 17.1    |                 
|Inventories                                                   |  |                   | 622.3   |                 
|Prepaid expenses and other                                    |  |                   | 53.8    |                 
|Assets held for sale                                          |  |                   |        |                 
|                                                              |  |                   |         |                 
|Total current assets                                          |  |                   | 1,624.4 |                 
|                                                              |  |                  
|PROPERTY, PLANT AND EQUIPMENT, NET                            |  |                   | 1,617.8 |                 
|DEFERRED INCOME TAXES                                         |  |                   |        |                 
|OTHER ASSETS                                                  |  |                   | 109.0   |                 
|                                                              |  |                   |         |                 
|                                                              |  | $                 | 3,351.2 |                 
|                                                              |  |                   |         |                 
|LIABILITIES AND STOCKHOLDERS EQUITY                          |  |                   |         |                 
|                                                              |  |                  
|CURRENT LIABILITIES:                                          |  |                   |         |                 
|Accounts payable                                              |  | $                 | 531.7   |                 
|Payables to affiliates                                        |  |                   | 54.6    |                 
|Accrued expenses and other                                    |  |                   | 87.5    |                 
|Accrued taxes other than income                               |  |                   | 33.4    |                 
|Current portion of long-term debt                             |  |                   | 25.8    |                 
|                                                              |  |                   |         |                 
|Total current liabilities                                     |  |                   | 733.0   |                 
|                                                              |  |                  
|LONG-TERM DEBT                                                |  |                   | 1,415.1 |                 
|DEFERRED INCOME TAXES                                         |  |                   | 22.1    |                 
|OTHER LONG-TERM LIABILITIES                                   |  |                   | 149.0   |                 
|COMMITMENTS AND CONTINGENCIES                                 |  |                   |        |                 
|                                                              |  |                  
|COMMON STOCKHOLDERS EQUITY:                                  |  |                   |         |                 
|Common, $0.01 par value per share, 100 issued and outstanding |  |                   |        |                 
|Paid-in capital                                               |  |                   | 818.1   |                 
|Retained earnings                                             |  |                   | 213.9   |                 
|                                                              |  |                   |         |                 
|Total common stockholders equity                             |  |                   | 1,032.0 |                 
|                                                              |  |                   |         |                 
|                                                              |  | $                 | 3,351.2 |                 
|                                                              |  |                   |         |                 



The accompanying notes
are an integral part of these financial statements.



7



---

##### Table of Contents

THE PREMCOR REFINING GROUP INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited, in millions)



|                                                                                   |  | For the Three MonthsEnded September 30, |         |   | For the Nine MonthsEnded September 30, |  
|---------------------------------------------------------------------------------- |  | --------------------------------------- | ------- | - | -------------------------------------- | -
|                                                                                   |  | 2003                                    |         |   | 2002                                   |  
|NET SALES AND OPERATING REVENUES                                                   |  | $                                       | 2,877.8 |   |                                        | $
|                                                                                   |  |                                         |         |  
|EXPENSES:                                                                          |  |                                         |         |   |                                        |  
|Cost of sales                                                                      |  |                                         | 2,567.7 |   |                                        |  
|Operating expenses                                                                 |  |                                         | 133.5   |   |                                        |  
|General and administrative expenses                                                |  |                                         | 22.3    |   |                                        |  
|Stock-based compensation                                                           |  |                                         | 4.5     |   |                                        |  
|Depreciation                                                                       |  |                                         | 15.9    |   |                                        |  
|Amortization                                                                       |  |                                         | 11.7    |   |                                        |  
|Refinery restructuring and other charges                                           |  |                                         | 2.9     |   |                                        |  
|                                                                                   |  |                                         |         |   |                                        |  
|                                                                                   |  |                                         | 2,758.5 |   |                                        |  
|                                                                                   |  |                                         |         |   |                                        |  
|OPERATING INCOME (LOSS)                                                            |  |                                         | 119.3   |   |                                        |  
|                                                                                   |  |                                         |         |  
|Interest and finance expense                                                       |  |                                         | (31.6   | ) |                                        |  
|Loss on extinguishment of long-term debt                                           |  |                                         |        |   |                                        |  
|Interest income                                                                    |  |                                         | 1.4     |   |                                        |  
|                                                                                   |  |                                         |         |   |                                        |  
|INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES AND MINORITY INTEREST |  |                                         | 89.1    |   |                                        |  
|                                                                                   |  |                                         |         |  
|Income tax (provision) benefit                                                     |  |                                         | (32.1   | ) |                                        |  
|Minority interest                                                                  |  |                                         |        |   |                                        |  
|                                                                                   |  |                                         |         |   |                                        |  
|INCOME (LOSS) FROM CONTINUING OPERATIONS                                           |  |                                         | 57.0    |   |                                        |  
|                                                                                   |  |                                         |         |  
|Loss from discontinued operations, net of income tax benefit of $0.3 and $4.3      |  |                                         | (0.4    | ) |                                        |  
|                                                                                   |  |                                         |         |   |                                        |  
|NET INCOME (LOSS)                                                                  |  | $                                       | 56.6    |   |                                        | $
|                                                                                   |  |                                         |         |   |                                        |  



The accompanying notes
are an integral part of these financial statements.



8



---

##### Table of Contents

THE PREMCOR REFINING GROUP INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited, in millions)



|                                                                             |  | For the Nine MonthsEnded September 30, |       
|---------------------------------------------------------------------------- |  | -------------------------------------- | ------
|                                                                             |  | 2003                                   |       
|CASH FLOWS FROM OPERATING ACTIVITIES:                                        |  |                                        |       
|Net income (loss)                                                            |  | $                                      | 127.5 
|Adjustments:                                                                 |  |                                        |       
|Loss on discontinued operations                                              |  |                                        | 11.2  
|Depreciation                                                                 |  |                                        | 46.1  
|Amortization                                                                 |  |                                        | 37.2  
|Deferred income taxes                                                        |  |                                        | 41.9  
|Stock-based compensation                                                     |  |                                        | 13.2  
|Minority interest                                                            |  |                                        |      
|Refinery restructuring and other charges                                     |  |                                        | 13.6  
|Write-off of deferred financing costs                                        |  |                                        | 5.4   
|Other, net                                                                   |  |                                        | 5.8   
|                                                                             |  |                                       
|Cash provided by (reinvested in) working capital                            |  |                                        |       
|Accounts receivable, prepaid expenses and other                              |  |                                        | (172.5
|Inventories                                                                  |  |                                        | (170.0
|Accounts payable, accrued expenses, taxes other than income, and other       |  |                                        | 93.6  
|Affiliate receivables and payables                                           |  |                                        | 22.8  
|Cash and cash equivalents restricted for debt service                        |  |                                        | 7.6   
|                                                                             |  |                                        |       
|Net cash provided by (used in) operating activities of continuing operations |  |                                        | 83.4  
|Net cash used in operating activities of discontinued operations             |  |                                        | (4.4  
|                                                                             |  |                                        |       
|Net cash provided by (used in) operating activities                          |  |                                        | 79.0  
|                                                                             |  |                                        |       
|CASH FLOWS FROM INVESTING ACTIVITIES:                                        |  |                                        |       
|Expenditures for property, plant and equipment                               |  |                                        | (112.9
|Expenditures for turnaround                                                  |  |                                        | (12.7 
|Expenditures for refinery acquisition                                        |  |                                        | (476.0
|Proceeds from sale of assets                                                 |  |                                        | 40.0  
|Cash and cash equivalents restricted for investment in capital additions     |  |                                        | 2.2   
|                                                                             |  |                                        |       
|Net cash used in investing activities                                        |  |                                        | (559.4
|                                                                             |  |                                        |       
|CASH FLOWS FROM FINANCING ACTIVITIES:                                        |  |                                        |       
|Proceeds from issuance of long-term debt                                     |  |                                        | 825.0 
|Long-term debt and capital lease payments                                    |  |                                        | (269.1
|Capital contributions, net                                                   |  |                                        | 263.3 
|Cash and cash equivalents restricted for debt repayment                      |  |                                        | 0.2   
|Deferred financing costs                                                     |  |                                        | (25.5 
|                                                                             |  |                                        |       
|Net cash provided by (used in) financing activities                          |  |                                        | 793.9 
|                                                                             |  |                                        |       
|NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                         |  |                                        | 313.5 
|CASH AND CASH EQUIVALENTS, beginning of period                               |  |                                        | 119.7 
|                                                                             |  |                                        |       
|CASH AND CASH EQUIVALENTS, end of period                                     |  | $                                      | 433.2 
|                                                                             |  |                                        |       



The accompanying notes
are an integral part of these financial statements.



9



---

##### Table of Contents

FORM 10-Q PART I

ITEM 1. FINANCIAL STATEMENTS (continued)



PREMCOR INC. AND SUBSIDIARIES

THE PREMCOR REFINING GROUP INC. AND SUBSIDIARIES



NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)



September 30, 2003

(Tabular amounts in millions, except per share data)



1. Nature of Business and Basis of Preparation



Premcor Inc., together with its consolidated subsidiaries (the Company), is an independent petroleum refiner and supplier of unbranded
transportation fuels, heating oil, petrochemical feedstocks, petroleum coke and other petroleum products. The reference to the Company herein may only refer to the specific operations of an individual subsidiary of Premcor Inc. The
Company owns and operates three refineries with a combined crude oil throughput capacity of 610,000 barrels per day (bpd). The refineries are located in Port Arthur, Texas; Memphis, Tennessee; and Lima, Ohio. The Premcor Refining Group
Inc., together with its subsidiaries (PRG), is an indirect, wholly owned subsidiary of Premcor Inc. and together with its indirect subsidiary, Port Arthur Coker Company LP (PACC), is the principal operating subsidiary of
Premcor Inc. PACC owns and operates a heavy oil processing facility, which is operated in conjunction with the Port Arthur refinery.



The Companys earnings and cash flows from operations are primarily dependent upon processing crude oil and selling quantities of refined petroleum
products at margins sufficient to cover operating expenses. Crude oil and refined petroleum products are commodities, and factors largely out of the Companys control can cause prices to vary, in a wide range, over a short period of time. This
potential margin volatility can have a material effect on the Companys financial position, earnings, and cash flows.



The accompanying unaudited condensed consolidated financial statements of Premcor Inc. and The Premcor Refining Group Inc. and their respective
subsidiaries are presented pursuant to the rules and regulations of the United States Securities and Exchange Commission in accordance with the disclosure requirements for Form 10-Q. In the opinion of the management of the Company, the unaudited
condensed consolidated financial statements reflect all adjustments (consisting of normal recurring adjustments) necessary to fairly state the results for the interim periods presented. Operating results for the three-month and nine-month periods
ended September 30, 2003 are not necessarily indicative of the results that may be expected for the year ending December 31, 2003. These combined consolidated notes apply equally to the Company and PRG, unless otherwise noted. These unaudited
condensed financial statements should be read in conjunction with the audited financial statements and notes included in the Companys and PRGs combined Annual Report on Form 10-K for the year ended December 31, 2002.



2. New Accounting Standards



In July 2001, the Financial Accounting Standards Board (FASB)
issued Statement of Financial Accounting Standard (SFAS) No. 143,Accounting for Asset Retirement Obligations. SFAS No. 143 requires fair value recognition of legal obligations to retire long-lived assets at the time the
obligations are incurred. The initial recording of a liability for an asset retirement obligation will require the recording of a corresponding asset. The liability will be adjusted for accretion due to the passage of time and the asset will be
depreciated. The Company has asset retirement obligations based on its legal obligations at its refinery sites. The Company considers the settlement date of the obligations indeterminable at this time due to uncertainty about the timing of the
retirement of the long-lived assets. Accordingly, the Company cannot calculate an associated asset retirement liability at this time. The Company adopted this standard in the first quarter of 2003, but the initial adoption did not have a material
impact on the Companys financial position or results of operations. The Company will measure and recognize the fair value of its asset retirement obligations at such time as a settlement date is determinable.



In November 2002, the FASB issued Interpretation No. 45, Guarantors
Accounting and Disclosure Requirements for Guarantees, Including Indirect Guarantees of Indebtedness of Others. This interpretation requires



10



---

##### Table of Contents

expanded disclosure of a guarantors obligation under certain guarantees that it has issued. It also requires that a guarantor recognize, at the
inception of certain guarantees, a liability for the fair value of the obligation undertaken in issuing the guarantee. The disclosure requirements are effective for interim and annual financial statements issued for periods ending after December 15,
2002. The provisions for the recognition of a liability are effective prospectively for guarantees issued or modified after December 31, 2002. The Company adopted the recognition provisions in the first quarter of 2003 with no material impact on its
financial statements.



In January 2003, the FASB issued
Interpretation No. 46, Consolidation of Variable Interest Entities, an interpretation of ARB No. 51. This interpretation clarifies consolidation requirements for variable interest entities. It establishes additional factors beyond ownership
of a majority voting interest to indicate that a company has a controlling financial interest in an entity (or a relationship sufficiently similar to a controlling financial interest that it requires consolidation). This interpretation applies
immediately to variable interest entities created or obtained after January 31, 2003 and must be retroactively applied to holdings in variable interest entities acquired before February 1, 2003 in interim and annual financial statements issued for
periods ending after December 15, 2003. The adoption of this interpretation did not have a material impact on the Companys financial statements.



In April 2003, the FASB issued SFAS No. 149, Amendment of Statement 133 on Derivative Instruments andHedging Activities. SFAS No. 149
amends and clarifies financial accounting and reporting for derivative instruments, including certain derivative instruments embedded in other contracts. More specifically, SFAS No. 149, among other things, clarifies under what circumstances a
contract with an initial net investment meets the characteristics of a derivative, clarifies when a derivative contains a financing component, and amends the definition of an underlying to conform to recently issued standards. SFAS No.
149 is effective for contracts entered into or modified after June 30, 2003, except for certain aspects of the standard that relate to previously issued guidance, which should continue to be applied in accordance with the previously set effective
dates. Also, this standard is effective for existing and new contracts entered into after June 30, 2003 as they relate to forward purchases or sales of when-issued securities or other securities that do not yet exist. The adoption of this standard
did not have a material impact on the Companys financial statements.



In May 2003, the FASB issued SFAS No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity.SFAS No. 150 establishes standards for how an issuer classifies and
measures certain financial instruments with characteristics of both liabilities and equity. SFAS No. 150 requires classification of a financial instrument that is within its scope as a liability, or an asset in some circumstances. SFAS No. 150 is
effective for financial instruments entered into or modified after May 31, 2003, and shall otherwise be effective at the beginning of the first interim period beginning after June 15, 2003, except for mandatorily redeemable financial instruments of
a nonpublic entity. For instruments created before the issuance of SFAS No. 150 and still existing at the beginning of the interim period of adoption, this standard shall be implemented by reporting the cumulative effect of a change in an accounting
principle. The adoption of this standard did not have a material impact on the Companys financial statements.



In August 2003, the FASB ratified the Emerging Issues Task Force (EITF) Issue No. 03-11, Reporting Gains and Losses on Derivative
Instruments That are Subject to SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, and Not Held for Trading Purpose. In Issue No. 03-11, the EITF reached a consensus that determining whether realized gains and losses on
derivative contracts not held for trading purposes should be reported on a net or gross basis is a matter of judgment that depends on the relevant facts and circumstances. Entities are to continue to consider the indicators set forth in EITF Issue
99-19. The Company is evaluating its accounting treatment for purchases and sales of crude oil made to supply its refineries. Any changes the Company may make in the future in the presentation of revenue and cost of sales for these transactions will
not have an impact on gross margin.



In September 2003, the
EITF issued an exposure draft of a proposed SFAS, Employers Disclosures about Pensions and Other Postretirement Benefits, which amends SFAS No. 87, Employers Accounting for Pensions, SFAS No. 88, Employers
Accounting for Settlements and Curtailments of Defined Benefit Pension Plans and for Termination Benefits, and SFAS No. 106, Employers Accounting for Postretirment Benefits Other than Pensions. The proposed standard replaces SFAS
No. 132, Employers Disclosures about Pensions and Other Postretirement Benefits. The proposed standard does not change the measurement or recognition of pension or other postretirement plans, but it does require additional disclosures
about assets, obligations, cash flows, and net periodic benefit cost of these plans. The proposed standard also requires interim disclosures for publicly traded entities related to the amount



11



---

##### Table of Contents

of net periodic benefit cost and cash flows for pension and other postretirement plans. When the proposed standard is promulgated it will be effective for
financial statements for fiscal years ending after December 15, 2003, with interim disclosure requirements effective for the first fiscal quarter of the year following initial application of the annual disclosure requirements.



3. Memphis Refinery Acquisition



Effective March 3, 2003, the Company completed the acquisition of the
Memphis, Tennessee refinery and related supply and distribution assets from The Williams Companies, Inc. and certain of its subsidiaries (Williams). The purchase price of $474 million included $310 million for the refinery, supply and
distribution assets, approximately $159 million for crude and product inventories, and approximately $5 million in transaction fees. The Memphis refinery has a rated crude oil throughput capacity of 190,000 bpd but typically processes approximately
170,000 bpd. The related assets include two truck-loading racks; three petroleum terminals in the area; supporting pipeline infrastructure that transports both crude oil and refined products; crude oil tankage at St. James, Louisiana; and an
80-megawatt power plant adjacent to the refinery. The transfer of certain of these assets remains subject to obtaining third party consents. No portion of the purchase price was held back relative to this delayed transfer, and the Company is able to
utilize the assets based on interim agreements.



The
acquisition of the Memphis refinery assets was accounted for using the purchase method, and the results of operations of these assets have been included in the Companys results from the date of acquisition. In the third quarter of 2003, the
Company adjusted the purchase price allocation based on independent appraisals and other evaluations. The adjusted purchase price allocation is as follows:



|Current assets                                                    |  | $ | 174.0 |  
|----------------------------------------------------------------- |  | - | ----- | -
|Property, plant, and equipment                                    |  |   | 315.6 |  
|Accrued liabilities (including current portion of long-term debt) |  |   | (3.0  | )
|Long-term debt (capital leases)                                   |  |   | (10.2 | )
|Other long-term liabilities (environmental remediation)           |  |   | (2.3  | )
|                                                                  |  |   |       |  
|Total purchase price allocation                                   |  |   | 474.1 |  
|Integration costs                                                 |  |   | 1.9   |  
|                                                                  |  |   |       |  
|Expenditures for refinery acquisition                             |  | $ | 476.0 |  
|                                                                  |  |   |       |  



As part of the purchase agreement, the
Company assumed liabilities of $15.5 million that related to capital lease obligations, cancellation fees for contracts entered into by Williams for Tier II technology that will not be utilized by the Company, and environmental remediation activity.
Williams assigned several leases to the Company including two capitalized leases that relate to the leasing of crude oil and product pipelines that are within the Memphis refinery system connecting the refinery to storage facilities and other third
party pipelines. Both capital leases have 15-year terms with approximately 14 years of the term remaining.



The purchase agreement also provides for contingent participation, or earn-out, payments up to a maximum aggregate of $75 million to Williams over the
next seven years, depending on the level of industry refining margins during that period. The earn-out payments will be calculated annually at the end of the seven 12-month periods beginning on April 1, 2003. The annual earn-out calculation will be
equal to one-half of the excess of the actual daily value of the Gulf Coast 2/1/1 crack spread over a stipulated margin, at a crude oil throughput rate of 167,123 bpd. The stipulated margin is $3.25 per barrel for the first year and increases by
$0.10 per barrel for each year thereafter. The actual daily value of the Gulf Coast 2/1/1 crack spread, as defined by the agreement, averaged $3.77 per barrel for the six-month period from April 1, 2003 through September 30, 2003. Any amounts the
Company pays to Williams as a result of the earn-out agreement will be recorded as goodwill on the calculation date. Such goodwill would not be amortized, but would be subject to an annual impairment evaluation.



PRG acquired the refinery and related assets utilizing a portion of the
proceeds from the issuance of $525 million in senior notes and utilizing capital contributions from Premcor Inc., which were funded from the proceeds of a public and private offering of common stock. Premcor Pipeline Co., an indirect subsidiary of
Premcor Inc. acquired certain of the Memphis pipeline assets. See Note 8, Long-term Debt and Note 9, Stockholders Equity for more details of these transactions. Concurrently, PRG amended and restated its credit agreement to permit the
acquisition as described in Note 7, Credit Agreement.





12



---

##### Table of Contents

4. Refinery Restructuring and Other Charges



In 2003, the Company recorded refinery restructuring and other charges of $18.6 million, of which $2.9 million was recorded
in the third quarter. The third quarter charge related to the Companys plans to close the St. Louis administrative office and environmental remediation activities at the Hartford refinery site. The year-to-date charge also includes a $1.6
million benefit from reducing a charge related to the administrative restructuring which began in 2002, a $0.7 million charge related to the St. Louis office closure, and a $16.6 million charge related to the sale of certain Hartford refinery
assets. These activities and transactions are described more fully below.



In 2002, the Company recorded refinery restructuring and other charges of $172.9 million, of which $14.3 million was recorded in the third quarter. The third quarter charge consisted of $10.1 million related to the
further restructuring of the Companys management team, refinery operations and administrative functions and $4.2 million related to the write-down of Premcor Inc.s 5% interest in Clark Retail Group, Inc. the sole stockholder of Clark
Retail Enterprises, Inc. (CRE). Premcor Inc. acquired an interest in Clark Retail Group, Inc. when PRG sold its retail business to CRE in 1999. Clark Retail Group, Inc. and CRE filed a petition to reorganize under Chapter 11 of the U.S.
bankruptcy laws in October 2002. See Note 13, Discontinued Operations for more details of the bankruptcy and its effects on the Companys results of operations. The 2002 year-to-date charge of $172.9 million consisted of $137.4 million related
to the Hartford refinery shutdown, $32.4 million related to the 2002 restructuring of management, refinery operations and administrative functions, $2.5 million related to the termination of certain guarantees at PACC, $1.4 million related to the
write-down of idled assets held for sale, and $4.2 million related to the write-down of Premcor Inc.s interest in CRE, partially offset by a benefit of $5.0 million related to the unanticipated sale of a portion of previously written-off Blue
Island refinery assets.



Hartford Refinery Closure and Asset
Sale. In September 2002, the Company ceased refining operations at its Hartford, Illinois refinery and as of December 31, 2002, had written down the long-lived refining assets to their estimated fair value of $49.0 million in anticipation of a
sale or lease of the refining assets. On July 31, 2003, the Company completed the sale of certain of the processing units and ancillary assets at the Hartford refinery to ConocoPhillips for $40 million. The Company continues to operate a storage and
distribution facility at the refinery site. The $16.6 million charge in 2003 related to the sale transaction, which included the write-down of the refining assets held for sale and certain storage and distribution assets included in property, plant
and equipment and certain other costs of the sale.



As of
December 31, 2002, the Company had a $1.0 million reserve for employee severance and plant closure/equipment remediation related to the shutdown of the refining operations at the Hartford refinery. The final cash outlays related to the Hartford
refinery shutdown were completed in the first quarter of 2003.



Administrative Restructuring. As of December 31, 2002, the Company had a $4.9 million reserve for plans announced in the third quarter of 2002 to reduce staff at the St. Louis administrative office in early 2003. As a result of the
Memphis refinery acquisition, the number of positions to be eliminated was reduced by 25 and the Company recorded a reduction in the restructuring reserve of $1.6 million in the first quarter of 2003. In May 2003, the Company announced that it would
be closing the St. Louis office and moving the administrative functions to the Connecticut office over the next six to twelve months. The office move is expected to cost approximately $12.8 million, which includes $6.9 million of severance related
benefits and $5.9 million of other costs such as training, relocation, and the movement of physical assets. The severance related costs will be recognized over the future service period of the affected employees and the other costs will be expensed
as incurred.



13



---

##### Table of Contents

The following table summarizes the expected costs associated with the administrative restructuring and provides a
reconciliation of the administrative restructuring reserve as of September 30, 2003:



|                                     |  | Severance |      |   | OtherCosts |   |      | TotalCosts | 
|------------------------------------ |  | --------- | ---- | - | ---------- | - | ---- | ---------- | 
|Summary of Expected Costs:           |  |           |      |   |            |   |      |            | 
|Expected total cost                  |  | $         | 6.9  |   |            | $ | 5.9  |            | 
|Costs incurred this quarter          |  |           | 1.9  |   |            |   | 0.8  |            | 
|Cumulative costs incurred to date    |  |           | 2.6  |   |            |   | 0.8  |            | 
|                                     |  |           |     
|Reserve Activity:                    |  |           |      |   |            |   |      |            | 
|Beginning balance, December 31, 2002 |  | $         | 4.9  |   |            | $ |     |            | 
|Costs incurred                       |  |           | 2.6  |   |            |   | 0.8  |            | 
|Adjustments                          |  |           | (1.6 | ) |            |   |     |            | 
|Net cash outlays                     |  |           | (2.7 | ) |            |   | (0.8 | )          | 
|                                     |  |           |      |   |            |   |      |            | 
|Ending balance, September 30, 2003   |  | $         | 3.2  |   |            | $ |     |            | 
|                                     |  |           |      |   |            |   |      |            | 



5. Inventories



The carrying value of inventories consisted of the following:



|                                 |  | September 30, 2003 |       | December 31, 2002
|-------------------------------- |  | ------------------ | ----- | -----------------
|Crude oil                        |  | $                  | 270.0 |                  
|Refined products and blendstocks |  |                    | 325.6 |                  
|Warehouse stock and other        |  |                    | 26.7  |                  
|                                 |  |                    |       |                  
|                                 |  | $                  | 622.3 |                  
|                                 |  |                    |       |                  



The market value of
crude oil, refined products and blendstock inventories at September 30, 2003 was approximately $118 million (December 31, 2002 - $188 million) above carrying value.



6. Other Assets



Other assets consisted of the following:



|                                                    |  | September 30, 2003 |       | December 31, 2002
|--------------------------------------------------- |  | ------------------ | ----- | -----------------
|Deferred turnaround costs                           |  | $                  | 68.7  |                  
|Deferred financing costs                            |  |                    | 37.5  |                  
|Cash restricted for investment in capital additions |  |                    |      |                  
|Other                                               |  |                    | 2.8   |                  
|                                                    |  |                    |       |                  
|                                                    |  | $                  | 109.0 |                  
|                                                    |  |                    |       |                  



Amortization of
deferred financing costs for the three-month and nine-month periods ended September 30, 2003 was $2.2 million (2002$2.5 million) and $6.8 million (2002  $7.5 million), respectively, for the Company and was included in Interest and
finance expense. Amortization of deferred financing costs for the three-month and nine-month periods ended September 30, 2003 was $2.2 million (2002  $2.5 million) and $6.8 million (2002  $7.4 million), respectively, for PRG. In
2003, the Company incurred deferred financing costs of $25.5 million related to the amendment of its credit agreement and the issuance of $825 million in senior notes under two separate offerings. In 2003, the Company wrote-off $5.4 million of
unamortized deferred financing costs related to the purchase of a portion of its 121⁄2% Senior Notes due January 15, 2009, early repayment of the Floating Rate Term Loan due November 15, 2003 and 2004, and the amendment of its credit agreement.



14



---

##### Table of Contents

7. Credit Agreement



PRGs credit agreement, which was amended and restated in February 2003, provides for letter of credit issuances of up to the lesser of $760 million
or an amount available under a defined borrowing base, less outstanding borrowings. The facility may be increased to $800 million under certain circumstances. PRG utilizes this facility primarily for the issuance of letters of credit to secure crude
oil purchase obligations. The borrowing base includes PRGs unrestricted cash and eligible cash equivalents, eligible investments, eligible receivables, eligible petroleum inventories, paid but unexpired letters of credit, net obligations on
swap contracts and PACCs eligible hydrocarbon inventory. The credit agreement expires in February 2006. As of September 30, 2003, the borrowing base was 1,264.3 million (December 31, 2002  $815.3 million), with $431.1 million (December
31, 2002$597.1 million) of the facility utilized for letters of credit.



The credit agreement provides for direct cash borrowings of up to, but not exceeding, in the aggregate $200 million, subject to sublimits of $75 million for working capital and general corporate purposes and $150
million for acquisition-related working capital. Acquisition-related borrowings are subject to a defined repayment provision. Borrowings under the credit agreement are secured by a lien on substantially all of PRGs unrestricted cash and cash
equivalents, receivables, crude oil and refined product inventories and trademarks and PACCs hydrocarbon inventory. PRGs borrowings under this agreement would bear interest at a rate based on either the U.S. prime lending rate or the
Eurodollar rate plus a defined margin, at PRGs option, based on certain restrictions. As of September 30, 2003 and December 31, 2002, there were no direct cash borrowings under the credit agreement.



The credit agreement contains covenants and conditions that, among other
things, limit PRGs dividends, indebtedness, liens, investments and contingent obligations. PRG is also required to comply with certain financial covenants, including the maintenance of minimum working capital of $150 million and the
maintenance of minimum tangible net worth of $650 million. The covenants also provide for a cumulative cash flow test that from January 1, 2003 must not be less than zero.



15



---

##### Table of Contents

|8. | Long-term Debt
|-- | --------------



Long-term debt consisted of the following:



|                                                                                               |  | September 30,2003 |         | December 31,2002
|---------------------------------------------------------------------------------------------- |  | ----------------- | ------- | ----------------
|121⁄2% Senior Notes due January 15, 2009(12 1⁄2% Senior Notes)(1)                                |  | $                 | 221.8   |                 
|83/8% Senior Notes due November 15, 2007(83/8% Senior Notes)(2)                              |  |                   | 99.7    |                 
|85/8% Senior Notes due August 15, 2008(85/8% Senior Notes)(2)                                |  |                   | 109.9   |                 
|91⁄4% Senior Notes due February 1, 2010(91⁄4% Senior Notes)(2)                                   |  |                   | 175.0   |                 
|91⁄2% Senior Notes due February 1, 2013(91⁄2% Senior Notes)(2)                                   |  |                   | 350.0   |                 
|71⁄2% Senior Notes due June 15, 2015(71⁄2% Senior Notes)(2)                                      |  |                   | 300.0   |                 
|87/8% Senior Subordinated Notes due November 15, 2007(87/8% Senior Subordinated
Notes)(2)    |  |                   | 174.5   |                 
|Floating Rate Term Loan due November 15, 2003 and 2004(Floating Rate Loan)(2)                |  |                   |        |                 
|111⁄2% Subordinated Debentures due October 1, 2009(111⁄2% Subordinated Debentures)(3)            |  |                   |        |                 
|Ohio Water Development Authority Environmental FacilitiesRevenue Bonds due December 1, 2031(2) |  |                   | 10.0    |                 
|Obligation under capital leases(4)                                                             |  |                   | 10.4    |                 
|                                                                                               |  |                   |         |                 
|                                                                                               |  |                   | 1,451.3 |                 
|Less current portion                                                                           |  |                   | 26.1    |                 
|                                                                                               |  |                   |         |                 
|Total long-term debt at Premcor Inc.                                                           |  | $                 | 1,425.2 |                 
|                                                                                               |  |                   |         |                 

---

|(1) | Issued or borrowed by Port Arthur Finance Corp., a subsidiary of PACC
|--- | ---------------------------------------------------------------------

|(2) | Issued or borrowed by stand-alone PRG
|--- | -------------------------------------

|(3) | Issued or borrowed by Premcor USA Inc., a subsidiary of Premcor Inc.
|--- | --------------------------------------------------------------------

|(4) | Assumed by The Premcor Pipeline Co., a subsidiary of Premcor USA Inc.
|--- | ---------------------------------------------------------------------



In February 2003, PRG completed an offering of senior notes, of which $350 million, due in 2013, bear interest at 91⁄2%
per annum and $175 million, due in 2010, bear interest at 91⁄4% per annum. In June 2003, PRG completed an offering of $300 million of 71⁄2% Senior Notes due in 2015.



In February 2003, the Company redeemed the $40.1 million principal balance of Premcor USA Inc.s 111⁄2% Subordinated
Debentures at a $2.3 million premium and repaid PRGs Floating Rate Term Loan at par with a portion of the proceeds from the common stock offerings described in Note 9, Stockholders Equity and the senior notes issued in February 2003. In May
2003, PRG purchased in the open market $14.7 million in face value of the 121⁄2% Senior Notes at a $2.7 million premium. In 2003, PACC made $14.2 million of scheduled principal payments on its 121⁄2% Senior Notes.



PRGs long-term debt, including current maturities, as of September 30,
2003 was $1,440.9 million and is the same as the Premcor Inc. long-term debt as noted in the table above except that it excludes the $10.4 million of capital lease obligations. The Premcor Pipeline Co. assumed these lease obligations as part of the
Memphis refinery acquisition. PRGs long-term debt, including current maturities, as of December 31, 2002 was $884.8 million and is the same as the Premcor Inc. long-term debt as noted in the table above except that it excludes the $40.1
million in 111⁄2% Subordinated Debentures issued by Premcor USA.



16



---

##### Table of Contents

Loss on Extinguishment of Long-term Debt



For the nine months ended September 30, 2003, the Company recorded a loss on
extinguishment of long-term debt of $10.4 million (PRG  $8.1 million). The loss included a cash premium of $5.0 million (PRG  $2.7 million) related to the early redemption and purchase of long-term debt described above and a write-off of
unamortized deferred financing costs of $5.4 million related to the prepaid long-term debt and the amended credit agreement.



For the three-month and nine-month periods ended September 30, 2002, the Company recorded a loss on extinguishment of long-term debt of $0.2 million (PRG
 nil) and $19.5 million (PRG  $9.3 million), respectively, primarily related to the early redemption and repurchase of portions of its long-term debt. The year-to-date loss included cash premiums of $9.4 million (PRG  $0.9
million), a write-off of unamortized deferred financing costs of $9.5 million (PRG  $7.8 million), and the write-off of a prepaid debt guarantee fee of $0.6 million.



|9. | Stockholders Equity
|-- | --------------------



On January 30, 2003, Premcor Inc. completed a public offering of 12.5 million shares of common stock and a private placement of 2.9 million shares of
common stock with Blackstone Capital Partners III Merchant Banking Fund L.P. and its affiliates, a subsidiary of Occidental Petroleum Corporation, and certain Premcor executives. On February 5, 2003, Premcor Inc. sold an additional 0.6 million
shares of common stock pursuant to the underwriters over-allotment option. Premcor Inc. received net proceeds of approximately $306 million from these transactions.



|10. | Stock-based Compensation Expense
|--- | --------------------------------



Effective January 1, 2002, the Company adopted the fair value recognition provisions of SFAS No. 123, Accounting for Stock-Based Compensation,
prospectively, for all employee awards granted and modified after January 1, 2002. As of September 30, 2003, the Company had outstanding stock awards accounted for under the intrinsic value method of APB Opinion No. 25, Accounting for Stock
Issued to Employees(awards granted prior to January 1, 2002). The following table illustrates the effect on net income and earnings per share if the fair value based method of SFAS No. 123 had been applied to all outstanding awards in each
period as opposed to only the awards granted or modified after January 1, 2002.



|                                                                                                                     |  | For the Three MonthsEnded September 30, |      |   | For the Nine MonthsEnded September 30, |  
|-------------------------------------------------------------------------------------------------------------------- |  | --------------------------------------- | ---- | - | -------------------------------------- | -
|                                                                                                                     |  | 2003                                    |      |   | 2002                                   |  
|Net income (loss) available to common stockholders, as reported                                                      |  | $                                       | 57.2 |   |                                        | $
|                                                                                                                     |  |                                         |      |  
|Add: Stock-based compensation expense included in reported net income, net of tax effect                             |  |                                         | 2.9  |   |                                        |  
|                                                                                                                     |  |                                         |      |  
|Deduct: Stock-based compensation expense determined under fair value based method for all options, net of tax
effect |  |                                         | (2.9 | ) |                                        |  
|                                                                                                                     |  |                                         |      |   |                                        |  
|Pro forma net income (loss) available to common stockholders                                                         |  | $                                       | 57.2 |   |                                        | $
|                                                                                                                     |  |                                         |      |   |                                        |  
|Earnings per share:                                                                                                  |  |                                         |      |   |                                        |  
|Basic-as reported                                                                                                    |  | $                                       | 0.77 |   |                                        | $
|Basic-pro forma                                                                                                      |  | $                                       | 0.77 |   |                                        | $
|Diluted-as reported                                                                                                  |  | $                                       | 0.76 |   |                                        | $
|Diluted-pro forma                                                                                                    |  | $                                       | 0.76 |   |                                        | $



17



---

##### Table of Contents

|11. | Interest and Finance Expense
|--- | ----------------------------



Interest and finance expense for the Company included in the statements of operations consisted of the following:



|                     |  | For the Three MonthsEnded September 30, |      |   | For the Nine MonthsEnded September 30, |  
|-------------------- |  | --------------------------------------- | ---- | - | -------------------------------------- | -
|                     |  | 2003                                    |      |   | 2002                                   |  
|Interest expense     |  | $                                       | 33.4 |   |                                        | $
|Financing costs      |  |                                         | 2.4  |   |                                        |  
|Capitalized interest |  |                                         | (3.8 | ) |                                        |  
|                     |  |                                         |      |   |                                        |  
|                     |  | $                                       | 32.0 |   |                                        | $
|                     |  |                                         |      |   |                                        |  



Interest and finance
expense for PRG included in the statements of operations consisted of the following:



|                     |  | For the Three MonthsEnded September 30, |      |   | For the Nine MonthsEnded September 30, |  
|-------------------- |  | --------------------------------------- | ---- | - | -------------------------------------- | -
|                     |  | 2003                                    |      |   | 2002                                   |  
|Interest expense     |  | $                                       | 33.0 |   |                                        | $
|Financing costs      |  |                                         | 2.4  |   |                                        |  
|Capitalized interest |  |                                         | (3.8 | ) |                                        |  
|                     |  |                                         |      |   |                                        |  
|                     |  | $                                       | 31.6 |   |                                        | $
|                     |  |                                         |      |   |                                        |  



Cash paid for interest
for the three-month and nine-month periods ended September 30, 2003 was $43.3 million (2002$24.4 million) and $81.5 million (2002$95.6 million), respectively, for the Company. Cash paid for interest for the three-month and nine-month
periods ended September 30, 2003 was $42.9 million (2002$24.4 million) and $78.7 million (2002$87.5 million), respectively, for PRG.



|12. | Income Taxes
|--- | ------------



The Company received net cash income tax refunds of $0.3 million in the three months ended September 30, 2003 and made net cash income tax payments of
$2.0 million (PRG - net cash income tax refunds of $0.1 million) in the nine months ended September 30, 2003. The Company made net cash income tax payments of $0.1 million in the three months ended September 30, 2002 and received net cash income tax
refunds of $12.4 million in the nine months ended September 30, 2002.



|13. | Discontinued Operations
|--- | -----------------------



In connection with the 1999 sale of PRGs retail assets to CRE, PRG assigned approximately 170 leases and subleases of retail stores to CRE. PRG
remained jointly and severally liable for CREs obligations under approximately 150 of these leases, including payment of rent and taxes. PRG may also be contingently liable for environmental obligations at these sites. In October 2002, CRE and
its parent company, Clark Retail Group, Inc., filed a voluntary petition for reorganization under Chapter 11 of the U.S. Bankruptcy Code. In bankruptcy hearings throughout the first three quarters of 2003, CRE rejected, and PRG became primarily
obligated for, approximately 36 of these leases. During the third quarter of 2003, CRE conducted an orderly sale of its remaining retail assets, including most of the leases and subleases previously assigned by PRG to CRE except those that were
rejected by CRE. The Company recorded an after-tax charge of $0.4 million and $6.9 million for the three-month and nine-



18



---

##### Table of Contents

month periods ended September 30, 2003, respectively, representing the estimated net present value of its remaining liability under the 36 rejected leases,
net of estimated sub-lease income, and other direct costs. The primary obligation under the non-rejected leases and subleases was transferred in the CRE sale process to various unrelated third parties; however, the Company will likely remain jointly
and severally liable on the assigned leases and the remaining unassigned leases could be rejected. Total payments on leases and subleases upon which the Company will likely remain jointly and severally liable are currently estimated as follows: (in
millions) for the remainder of 2003$3, 2004$10, 2005$10, 2006$10, 2007$10, and in the aggregate thereafter$65.



The Company maintains reserves for the estimated cost of environmental remediation of its former retail store sites. Certain of these reserves were
established pursuant to an indemnity agreement with CRE in connection with its 1999 purchase of the Companys retail assets. This indemnity obligation does not extend to the buyers of CREs retail assets and, as a result, the Company will
review its environmental reserves accordingly upon the final disposition of the CRE bankruptcy. The following table reconciles the activity and balance of the reserve for the lease obligations as well as the Companys environmental liability
for previously owned and leased retail sites:



|                                       |  | LeaseObligations |      |   | EnvironmentalObligations ofPreviouslyOwned andLeased Sites |   |      | TotalDiscontinuedOperations | 
|-------------------------------------- |  | ---------------- | ---- | - | ---------------------------------------------------------- | - | ---- | --------------------------- | 
|Beginning balance, December 31, 2002   |  | $                |     |   |                                                            | $ | 23.0 |                             | 
|Net present value of lease obligations |  |                  | 8.6  |   |                                                            |   |     |                             | 
|Accretion and other expenses           |  |                  | 2.6  |   |                                                            |   |     |                             | 
|Net cash outlays                       |  |                  | (3.3 | ) |                                                            |   | (1.1 | )                           | 
|                                       |  |                  |      |   |                                                            |   |      |                             | 
|Ending balance, September 30, 2003     |  | $                | 7.9  |   |                                                            | $ | 21.9 |                             | 
|                                       |  |                  |      |   |                                                            |   |      |                             | 



|14. | Earnings per Share
|--- | ------------------



The common stock shares used to compute the Companys basic and diluted earnings per share were as follows:



|                                                              |  | For the Three MonthsEnded September 30, |  | For the Nine MonthsEnded September 30,
|------------------------------------------------------------- |  | --------------------------------------- |  | --------------------------------------
|                                                              |  | 2003                                    |  | 2002                                  
|Weighted average common shares outstanding                    |  | 74.1                                    |  | 57.5                                  
|Dilutive effect of stock options                              |  | 0.9                                     |  |                                      
|                                                              |  |                                         |  |                                       
|Weighted average common shares outstanding, assuming dilution |  | 75.0                                    |  | 57.5                                  
|                                                              |  |                                         |  |                                       



Stock options for 4.2
million and 4.3 million common shares for the three-month and nine-month periods ended September 30, 2003, respectively, were excluded from the diluted earnings per share calculation because they were anti-dilutive. Stock options and warrants
representing common stock equivalents of 5.3 million and 6.2 million shares for the three-month and nine-month periods ended September 30, 2002, respectively, were excluded from diluted shares outstanding due to their anti-dilutive effect as a
result of the Companys net loss.



19



---

##### Table of Contents

15. Condensed Consolidating Financial Statements of PRG as Co-guarantor of PAFCs Senior Notes



Presented below are the PRG condensed consolidating balance sheets,
statement of operations, and cash flows as required by Rule 3-10 of the Securities Exchange Act of 1934. PRG along with PACC, PRGs wholly owned subsidiary, Sabine River Holding Corp. (Sabine), and various other subsidiaries of
Sabine are full and unconditional guarantors of Port Arthur Finance Corps (PAFC) 121⁄2% Senior Notes. PAFC is a wholly owned subsidiary of PACC. Under Rule 3-10, the condensed consolidating balance sheets, statement of
operations, and cash flows presented below meet the requirements for financial statements of the issuer and each guarantor of the notes since the issuer and guarantors are all direct or indirect wholly owned subsidiaries of PRG, and all guarantees
are full and unconditional and joint and several.



THE
PREMCOR REFINING GROUP INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATING BALANCE SHEET

As of September 30, 2003

(unaudited,
in millions)



|                                                      |  | PRG |         | PAFC |   | OtherGuarantorSubsidiaries |  | Eliminations |       |  | ConsolidatedPRG
|----------------------------------------------------- |  | --- | ------- | ---- | - | -------------------------- |  | ------------ | ----- |  | ---------------
|ASSETS                                                |  |     |         |      |   |                            |  |              |       |  |                
|CURRENT ASSETS:                                       |  |     |         |      |   |                            |  |              |       |  |                
|Cash and cash equivalents                             |  | $   | 433.2   |      | $ |                           |  | $            |      |  | $              
|Short-term investments                                |  |     | 1.7     |      |   |                           |  |              |      |  |                
|Cash and cash equivalents restricted for debt service |  |     |        |      |   |                           |  |              | 53.9  |  |                
|Accounts receivable                                   |  |     | 442.3   |      |   |                           |  |              | 0.6   |  |                
|Receivables from affiliates                           |  |     | 86.8    |      |   | 31.9                       |  |              |      |  |                
|Inventories                                           |  |     | 586.1   |      |   |                           |  |              | 36.2  |  |                
|Prepaid expenses and other                            |  |     | 48.8    |      |   |                           |  |              | 5.0   |  |                
|                                                      |  |     |         |      |   |                            |  |              |       |  |                
|Total current assets                                  |  |     | 1,598.9 |      |   | 31.9                       |  |              | 95.7  |  |                
|                                                      |  |     |         |      |  
|PROPERTY, PLANT AND EQUIPMENT, NET                    |  |     | 1,014.8 |      |   |                           |  |              | 603.0 |  |                
|DEFERRED INCOME TAXES                                 |  |     | 39.9    |      |   |                           |  |              |      |  |                
|INVESTMENT IN AFFILIATE                               |  |     | 272.6   |      |   |                           |  |              |      |  |                
|OTHER ASSETS                                          |  |     | 93.1    |      |   |                           |  |              | 15.9  |  |                
|NOTE RECEIVABLE FROM AFFILIATE                        |  |     |        |      |   | 210.1                      |  |              |      |  |                
|                                                      |  |     |         |      |   |                            |  |              |       |  |                
|                                                      |  | $   | 3,019.3 |      | $ | 242.0                      |  | $            | 714.6 |  | $              
|                                                      |  |     |         |      |   |                            |  |              |       |  |                
|LIABILITIES AND STOCKHOLDERS EQUITY                  |  |     |         |      |   |                            |  |              |       |  |                
|                                                      |  |     |         |      |  
|CURRENT LIABILITIES:                                  |  |     |         |      |   |                            |  |              |       |  |                
|Accounts payable                                      |  | $   | 483.1   |      | $ |                           |  | $            | 48.6  |  | $              
|Payables to affiliates                                |  |     | 26.9    |      |   |                           |  |              | 103.6 |  |                
|Accrued expenses and other                            |  |     | 80.8    |      |   | 6.1                        |  |              | 0.9   |  |                
|Accrued taxes other than income                       |  |     | 29.1    |      |   |                           |  |              | 4.3   |  |                
|Current portion of long-term debt                     |  |     |        |      |   | 25.8                       |  |              |      |  |                
|Current portion of note payable to affiliate          |  |     |        |      |   |                           |  |              | 25.8  |  |                
|                                                      |  |     |         |      |   |                            |  |              |       |  |                
|Total current liabilities                             |  |     | 619.9   |      |   | 31.9                       |  |              | 183.2 |  |                
|                                                      |  |     |         |      |  
|LONG-TERM DEBT                                        |  |     | 1,219.1 |      |   | 210.1                      |  |              |      |  |                
|DEFERRED INCOME TAXES                                 |  |     |        |      |   |                           |  |              | 62.0  |  |                
|OTHER LONG-TERM LIABILITIES                           |  |     | 148.3   |      |   |                           |  |              | 0.7   |  |                
|NOTE PAYABLE TO AFFILIATE                             |  |     |        |      |   |                           |  |              | 210.1 |  |                
|                                                      |  |     |         |      |  
|COMMON STOCKHOLDERS EQUITY:                          |  |     |         |      |   |                            |  |              |       |  |                
|Common stock                                          |  |     |        |      |   |                           |  |              | 0.1   |  |                
|Paid-in capital                                       |  |     | 818.1   |      |   |                           |  |              | 206.0 |  |                
|Retained earnings                                     |  |     | 213.9   |      |   |                           |  |              | 52.5  |  |                
|                                                      |  |     |         |      |   |                            |  |              |       |  |                
|Total common stockholders equity                     |  |     | 1,032.0 |      |   |                           |  |              | 258.6 |  |                
|                                                      |  |     |         |      |   |                            |  |              |       |  |                
|                                                      |  | $   | 3,019.3 |      | $ | 242.0                      |  | $            | 714.6 |  | $              
|                                                      |  |     |         |      |   |                            |  |              |       |  |                



20



---

##### Table of Contents

THE PREMCOR REFINING GROUP INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

For the Three Months Ended September 30, 2003

(unaudited, in millions)



|                                                                                                                                                                       |  | PRG |         |   | PAFC |   |       | OtherGuarantorSubsidiaries |  |   | Eliminations |   |  | ConsolidatedPRG |         
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --- | ------- | - | ---- | - | ----- | -------------------------- |  | - | ------------ | - |  | --------------- | --------
|NET SALES AND OPERATING REVENUES                                                                                                                                       |  | $   | 2,992.9 |   |      | $ |      |                            |  | $ | 554.0        |   |  | $               | (669.1  
|EQUITY IN EARNINGS OF AFFILIATE                                                                                                                                        |  |     | (3.1    | ) |      |   |      |                            |  |   |             |   |  |                 | 3.1     
|                                                                                                                                                                       |  |     |         |   |     
|EXPENSES:                                                                                                                                                              |  |     |         |   |      |   |       |                            |  |   |              |   |  |                 |         
|Cost of sales                                                                                                                                                          |  |     | 2,727.6 |   |      |   |      |                            |  |   | 500.8        |   |  |                 | (660.7  
|Operating expenses                                                                                                                                                     |  |     | 98.4    |   |      |   |      |                            |  |   | 43.5         |   |  |                 | (8.4    
|General and administrative expenses                                                                                                                                    |  |     | 21.3    |   |      |   |      |                            |  |   | 1.0          |   |  |                 |        
|Stock-based compensation                                                                                                                                               |  |     | 4.5     |   |      |   |      |                            |  |   |             |   |  |                 |        
|Depreciation                                                                                                                                                           |  |     | 10.5    |   |      |   |      |                            |  |   | 5.4          |   |  |                 |        
|Amortization                                                                                                                                                           |  |     | 11.6    |   |      |   |      |                            |  |   | 0.1          |   |  |                 |        
|Refinery restructuring and other charges                                                                                                                               |  |     | 2.9     |   |      |   |      |                            |  |   |             |   |  |                 |        
|                                                                                                                                                                       |  |     |         |   |      |   |       |                            |  |   |              |   |  |                 |         
|                                                                                                                                                                       |  |     | 2,876.8 |   |      |   |      |                            |  |   | 550.8        |   |  |                 | (669.1  
|OPERATING INCOME                                                                                                                                                       |  |     | 113.0   |   |      |   |      |                            |  |   | 3.2          |   |  |                 | 3.1     
|Interest and finance expense                                                                                                                                           |  |     | (24.1   | ) |      |   | (7.4  | )                          |  |   | (8.0         | ) |  |                 | 7.9     
|Interest income                                                                                                                                                        |  |     | 1.8     |   |      |   | 7.4   |                            |  |   | 0.1          |   |  |                 | (7.9    
|                                                                                                                                                                       |  |     |         |   |      |   |       |                            |  |   |              |   |  |                 |         
|INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES                                                                                                           |  |     | 90.7    |   |      |   |      |                            |  |   | (4.7         | ) |  |                 | 3.1     
|Income tax (provision) benefit                                                                                                                                         |  |     | (33.7   | ) |      |   |      |                            |  |   | 1.6          |   |  |                 |        
|                                                                                                                                                                       |  |     |         |   |      |   |       |                            |  |   |              |   |  |                 |         
|INCOME (LOSS) FROM CONTINUING OPERATIONS                                                                                                                               |  |     | 57.0    |   |      |   |      |                            |  |   | (3.1         | ) |  |                 | 3.1     
|Loss from discontinued operations, net of income tax benefit of $0.3                                                                                                   |  |     | (0.4    | ) |      |   |      |                            |  |   |             |   |  |                 |        
|                                                                                                                                                                       |  |     |         |   |      |   |       |                            |  |   |              |   |  |                 |         
|NET INCOME (LOSS)                                                                                                                                                      |  | $   | 56.6    |   |      | $ |      |                            |  | $ | (3.1         | ) |  | $               | 3.1     
|                                                                                                                                                                       |  |     |         |   |      |   |       |                            |  |   |              |   |  |                 |         
|                                                                                                                                                                      
|THE PREMCOR REFINING GROUP INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS For the Nine Months Ended September 30, 2003 (unaudited, in millions)
|                                                                                                                                                                       |  |     |         |   |     
|                                                                                                                                                                       |  | PRG |         |   | PAFC |   |       | OtherGuarantorSubsidiaries |  |   | Eliminations |   |  | ConsolidatedPRG |         
|NET SALES AND OPERATING REVENUES                                                                                                                                       |  | $   | 8,236.8 |   |      | $ |      |                            |  | $ | 1,838.3      |   |  | $               | (2,202.2
|EQUITY IN EARNINGS OF AFFILIATE                                                                                                                                        |  |     | 102.4   |   |      |   |      |                            |  |   |             |   |  |                 | (102.4  
|                                                                                                                                                                       |  |     |         |   |     
|EXPENSES:                                                                                                                                                              |  |     |         |   |      |   |       |                            |  |   |              |   |  |                 |         
|Cost of sales                                                                                                                                                          |  |     | 7,702.4 |   |      |   |      |                            |  |   | 1,508.5      |   |  |                 | (2,176.9
|Operating expenses                                                                                                                                                     |  |     | 281.3   |   |      |   |      |                            |  |   | 127.4        |   |  |                 | (25.3   
|General and administrative expenses                                                                                                                                    |  |     | 46.7    |   |      |   |      |                            |  |   | 2.9          |   |  |                 |        
|Stock-based compensation                                                                                                                                               |  |     | 13.2    |   |      |   |      |                            |  |   |             |   |  |                 |        
|Depreciation                                                                                                                                                           |  |     | 29.8    |   |      |   |      |                            |  |   | 16.3         |   |  |                 |        
|Amortization                                                                                                                                                           |  |     | 30.2    |   |      |   |      |                            |  |   | 0.1          |   |  |                 |        
|Refinery restructuring and other charges                                                                                                                               |  |     | 18.6    |   |      |   |      |                            |  |   |             |   |  |                 |        
|                                                                                                                                                                       |  |     |         |   |      |   |       |                            |  |   |              |   |  |                 |         
|                                                                                                                                                                       |  |     | 8,122.2 |   |      |   |      |                            |  |   | 1,655.2      |   |  |                 | (2,202.2
|OPERATING INCOME                                                                                                                                                       |  |     | 217.0   |   |      |   |      |                            |  |   | 183.1        |   |  |                 | (102.4  
|Interest and finance expense                                                                                                                                           |  |     | (63.2   | ) |      |   | (22.8 | )                          |  |   | (25.3        | ) |  |                 | 23.6    
|Loss on extinguishment of long-term debt                                                                                                                               |  |     | (7.4    | ) |      |   |      |                            |  |   | (0.7         | ) |  |                 |        
|Interest income                                                                                                                                                        |  |     | 4.3     |   |      |   | 22.8  |                            |  |   | 0.5          |   |  |                 | (23.6   
|                                                                                                                                                                       |  |     |         |   |      |   |       |                            |  |   |              |   |  |                 |         
|INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES                                                                                                                  |  |     | 150.7   |   |      |   |      |                            |  |   | 157.6        |   |  |                 | (102.4  
|Income tax (provision) benefit                                                                                                                                         |  |     | (16.3   | ) |      |   |      |                            |  |   | (55.2        | ) |  |                 |        
|                                                                                                                                                                       |  |     |         |   |      |   |       |                            |  |   |              |   |  |                 |         
|INCOME FROM CONTINUING OPERATIONS                                                                                                                                      |  |     | 134.4   |   |      |   |      |                            |  |   | 102.4        |   |  |                 | (102.4  
|Loss from discontinued operations, net of income tax benefit of $4.3                                                                                                   |  |     | (6.9    | ) |      |   |      |                            |  |   |             |   |  |                 |        
|                                                                                                                                                                       |  |     |         |   |      |   |       |                            |  |   |              |   |  |                 |         
|NET INCOME                                                                                                                                                             |  | $   | 127.5   |   |      | $ |      |                            |  | $ | 102.4        |   |  | $               | (102.4  
|                                                                                                                                                                       |  |     |         |   |      |   |       |                            |  |   |              |   |  |                 |         



21



---

##### Table of Contents

THE PREMCOR REFINING GROUP INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

For the Nine Months Ended September 30, 2003

(unaudited, in millions)



|                                                                             |  | PRG |        |   | PAFC |   |       | OtherGuarantorSubsidiaries |  |   | Eliminations |   |  | ConsolidatedPRG |       
|---------------------------------------------------------------------------- |  | --- | ------ | - | ---- | - | ----- | -------------------------- |  | - | ------------ | - |  | --------------- | ------
|                                                                             |  |     |        |   |     
|CASH FLOWS FROM OPERATING ACTIVITIES:                                        |  |     |        |   |      |   |       |                            |  |   |              |   |  |                 |       
|                                                                             |  |     |        |   |     
|Net income                                                                   |  | $   | 127.5  |   |      | $ |      |                            |  | $ | 102.4        |   |  | $               | (102.4
|                                                                             |  |     |        |   |     
|Adjustments:                                                                 |  |     |        |   |      |   |       |                            |  |   |              |   |  |                 |       
|Loss on discontinued operations                                              |  |     | 11.2   |   |      |   |      |                            |  |   |             |   |  |                 |      
|Depreciation                                                                 |  |     | 29.8   |   |      |   |      |                            |  |   | 16.3         |   |  |                 |      
|Amortization                                                                 |  |     | 34.5   |   |      |   |      |                            |  |   | 2.7          |   |  |                 |      
|Deferred income taxes                                                        |  |     | 27.1   |   |      |   |      |                            |  |   | 14.8         |   |  |                 |      
|Stock-based compensation                                                     |  |     | 13.2   |   |      |   |      |                            |  |   |             |   |  |                 |      
|Refinery restructuring and other charges                                     |  |     | 13.6   |   |      |   |      |                            |  |   |             |   |  |                 |      
|Write-off of deferred financing costs                                        |  |     | 4.7    |   |      |   |      |                            |  |   | 0.7          |   |  |                 |      
|Equity in earnings of affiliate                                              |  |     | (102.4 | ) |      |   |      |                            |  |   |             |   |  |                 | 102.4 
|Other, net                                                                   |  |     | 5.1    |   |      |   | 0.1   |                            |  |   | 0.6          |   |  |                 |      
|                                                                             |  |     |        |   |     
|Cash provided by (reinvested in) working capital:                            |  |     |        |   |      |   |       |                            |  |   |              |   |  |                 |       
|Accounts receivable, prepaid expenses and other                              |  |     | (169.6 | ) |      |   |      |                            |  |   | (3.3         | ) |  |                 | 0.4   
|Inventories                                                                  |  |     | (161.4 | ) |      |   |      |                            |  |   | (8.6         | ) |  |                 |      
|Accounts payable, accrued expenses, taxes other than income, and other       |  |     | 177.5  |   |      |   | (8.3  | )                          |  |   | (75.2        | ) |  |                 | (0.4  
|Affiliate receivables and payables                                           |  |     | (129.2 | ) |      |   | 23.0  |                            |  |   | 129.0        |   |  |                 |      
|Cash and cash equivalents restricted for debt service                        |  |     |       |   |      |   |      |                            |  |   | 7.6          |   |  |                 |      
|                                                                             |  |     |        |   |      |   |       |                            |  |   |              |   |  |                 |       
|Net cash provided by (used in) operating activities of continuing operations |  |     | (118.4 | ) |      |   | 14.8  |                            |  |   | 187.0        |   |  |                 |      
|Net cash used in operating activities of discontinued operations             |  |     | (4.4   | ) |      |   |      |                            |  |   |             |   |  |                 |      
|                                                                             |  |     |        |   |      |   |       |                            |  |   |              |   |  |                 |       
|Net cash provided by (used in) operating activities                          |  |     | (122.8 | ) |      |   | 14.8  |                            |  |   | 187.0        |   |  |                 |      
|                                                                             |  |     |        |   |      |   |       |                            |  |   |              |   |  |                 |       
|                                                                             |  |     |        |   |     
|CASH FLOWS FROM INVESTING ACTIVITIES:                                        |  |     |        |   |      |   |       |                            |  |   |              |   |  |                 |       
|Expenditures for property, plant and equipment                               |  |     | (104.0 | ) |      |   |      |                            |  |   | (8.9         | ) |  |                 |      
|Expenditures for turnaround                                                  |  |     | (9.5   | ) |      |   |      |                            |  |   | (3.2         | ) |  |                 |      
|Expenditures for refinery acquisition                                        |  |     | (476.0 | ) |      |   |      |                            |  |   |             |   |  |                 |      
|Proceeds from sale of assets                                                 |  |     | 40.0   |   |      |   |      |                            |  |   |             |   |  |                 |      
|Purchase of investments                                                      |  |     | (14.7  | ) |      |   |      |                            |  |   |             |   |  |                 | 14.7  
|Maturities of investments                                                    |  |     | 0.6    |   |      |   |      |                            |  |   |             |   |  |                 | (0.6  
|Cash and cash equivalents restricted for investment in capital additions     |  |     | 2.6    |   |      |   |      |                            |  |   | (0.4         | ) |  |                 |      
|                                                                             |  |     |        |   |      |   |       |                            |  |   |              |   |  |                 |       
|Net cash used in investing activities                                        |  |     | (561.0 | ) |      |   |      |                            |  |   | (12.5        | ) |  |                 | 14.1  
|                                                                             |  |     |        |   |      |   |       |                            |  |   |              |   |  |                 |       
|                                                                             |  |     |        |   |     
|CASH FLOWS FROM FINANCING ACTIVITIES:                                        |  |     |        |   |      |   |       |                            |  |   |              |   |  |                 |       
|Proceeds from issuance of long-term debt                                     |  |     | 825.0  |   |      |   |      |                            |  |   |             |   |  |                 |      
|Long-term debt and capital lease payments                                    |  |     | (240.2 | ) |      |   | (14.8 | )                          |  |   |             |   |  |                 | (14.1 
|Capital contributions                                                        |  |     | 263.3  |   |      |   |      |                            |  |   |             |   |  |                 |      
|Dividends received                                                           |  |     | 174.7  |   |      |   |      |                            |  |   | (174.7       | ) |  |                 |      
|Cash and cash equivalents restricted for debt repayment                      |  |     |       |   |      |   |      |                            |  |   | 0.2          |   |  |                 |      
|Deferred financing costs                                                     |  |     | (25.5  | ) |      |   |      |                            |  |   |             |   |  |                 |      
|                                                                             |  |     |        |   |      |   |       |                            |  |   |              |   |  |                 |       
|Net cash provided by (used in) financing activities                          |  |     | 997.3  |   |      |   | (14.8 | )                          |  |   | (174.5       | ) |  |                 | (14.1 
|                                                                             |  |     |        |   |      |   |       |                            |  |   |              |   |  |                 |       
|                                                                             |  |     |        |   |     
|NET INCREASE IN CASH AND CASH EQUIVALENTS                                    |  |     | 313.5  |   |      |   |      |                            |  |   |             |   |  |                 |      
|CASH AND CASH EQUIVALENTS,Beginning of period                                |  |     | 119.7  |   |      |   |      |                            |  |   |             |   |  |                 |      
|                                                                             |  |     |        |   |      |   |       |                            |  |   |              |   |  |                 |       
|CASH AND CASH EQUIVALENTS,end of period                                      |  | $   | 433.2  |   |      | $ |      |                            |  | $ |             |   |  | $               |      
|                                                                             |  |     |        |   |      |   |       |                            |  |   |              |   |  |                 |       



22



---

##### Table of Contents

THE PREMCOR REFINING GROUP INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATING BALANCE SHEET

As of December 31, 2002

(in millions)



|                                                      |  | PRG |         | PAFC |   | OtherGuarantorSubsidiaries |  | Eliminations |       |  | ConsolidatedPRG
|----------------------------------------------------- |  | --- | ------- | ---- | - | -------------------------- |  | ------------ | ----- |  | ---------------
|ASSETS                                                |  |     |         |      |   |                            |  |              |       |  |                
|                                                      |  |     |         |      |  
|CURRENT ASSETS:                                       |  |     |         |      |   |                            |  |              |       |  |                
|Cash and cash equivalents                             |  | $   | 119.7   |      | $ |                           |  | $            |      |  | $              
|Short-term investments                                |  |     | 1.7     |      |   |                           |  |              |      |  |                
|Cash and cash equivalents restricted for debt service |  |     |        |      |   |                           |  |              | 61.7  |  |                
|Accounts receivable                                   |  |     | 268.7   |      |   |                           |  |              | 0.3   |  |                
|Receivables from affiliates                           |  |     | 32.9    |      |   | 29.2                       |  |              | 50.7  |  |                
|Inventories                                           |  |     | 259.7   |      |   |                           |  |              | 27.6  |  |                
|Prepaid expenses and other                            |  |     | 43.7    |      |   |                           |  |              | 2.0   |  |                
|Assets held for sale                                  |  |     | 49.3    |      |   |                           |  |              |      |  |                
|                                                      |  |     |         |      |   |                            |  |              |       |  |                
|Total current assets                                  |  |     | 775.7   |      |   | 29.2                       |  |              | 142.3 |  |                
|                                                      |  |     |         |      |  
|PROPERTY, PLANT AND EQUIPMENT, NET                    |  |     | 651.3   |      |   |                           |  |              | 610.4 |  |                
|                                                      |  |     |         |      |  
|DEFERRED INCOME TAXES                                 |  |     | 67.0    |      |   |                           |  |              |      |  |                
|                                                      |  |     |         |      |  
|INVESTMENT IN AFFILIATE                               |  |     | 330.9   |      |   |                           |  |              |      |  |                
|                                                      |  |     |         |      |  
|OTHER ASSETS                                          |  |     | 101.4   |      |   |                           |  |              | 15.9  |  |                
|                                                      |  |     |         |      |  
|NOTE RECEIVABLE FROM AFFILIATE                        |  |     | 2.3     |      |   | 235.9                      |  |              |      |  |                
|                                                      |  |     |         |      |   |                            |  |              |       |  |                
|                                                      |  | $   | 1,928.6 |      | $ | 265.1                      |  | $            | 768.6 |  | $              
|                                                      |  |     |         |      |   |                            |  |              |       |  |                
|LIABILITIES AND STOCKHOLDERS EQUITY                  |  |     |         |      |   |                            |  |              |       |  |                
|                                                      |  |     |         |      |  
|CURRENT LIABILITIES:                                  |  |     |         |      |   |                            |  |              |       |  |                
|Accounts payable                                      |  | $   | 342.9   |      | $ |                           |  | $            | 123.3 |  | $              
|Payables to affiliates                                |  |     | 117.7   |      |   |                           |  |              | 20.1  |  |                
|Accrued expenses and other                            |  |     | 40.9    |      |   | 14.4                       |  |              | 0.4   |  |                
|Accrued taxes other than income                       |  |     | 21.1    |      |   |                           |  |              | 5.3   |  |                
|Current portion of long-term debt                     |  |     | 0.2     |      |   | 14.8                       |  |              |      |  |                
|Current portion of notes payable to affiliate         |  |     |        |      |   |                           |  |              | 2.9   |  |                
|                                                      |  |     |         |      |   |                            |  |              |       |  |                
|Total current liabilities                             |  |     | 522.8   |      |   | 29.2                       |  |              | 152.0 |  |                
|                                                      |  |     |         |      |  
|LONG-TERM DEBT                                        |  |     | 633.9   |      |   | 235.9                      |  |              |      |  |                
|                                                      |  |     |         |      |  
|DEFERRED INCOME TAXES                                 |  |     |        |      |   |                           |  |              | 47.2  |  |                
|                                                      |  |     |         |      |  
|OTHER LONG-TERM LIABILITIES                           |  |     | 144.1   |      |   |                           |  |              | 0.3   |  |                
|                                                      |  |     |         |      |  
|NOTE PAYABLE TO AFFILIATE                             |  |     |        |      |   |                           |  |              | 238.2 |  |                
|                                                      |  |     |         |      |  
|COMMITMENTS AND CONTINGENCIES                         |  |     |        |      |   |                           |  |              |      |  |                
|                                                      |  |     |         |      |  
|COMMON STOCKHOLDERS EQUITY:                          |  |     |         |      |   |                            |  |              |       |  |                
|Common stock                                          |  |     |        |      |   |                           |  |              | 0.1   |  |                
|Paid-in capital                                       |  |     | 541.4   |      |   |                           |  |              | 206.0 |  |                
|Retained earnings                                     |  |     | 86.4    |      |   |                           |  |              | 124.8 |  |                
|                                                      |  |     |         |      |   |                            |  |              |       |  |                
|Total common stockholders equity                     |  |     | 627.8   |      |   |                           |  |              | 330.9 |  |                
|                                                      |  |     |         |      |   |                            |  |              |       |  |                
|                                                      |  | $   | 1,928.6 |      | $ | 265.1                      |  | $            | 768.6 |  | $              
|                                                      |  |     |         |      |   |                            |  |              |       |  |                



23



---

##### Table of Contents

THE PREMCOR REFINING GROUP INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

For the Three Months Ended September 30, 2002

(unaudited, in millions)



|                                         |  | PRG |         |   | PAFC |   |      | OtherGuarantorSubsidiaries |  |   | EliminationsandMinorityInterest |   |  | ConsolidatedPRG |       
|---------------------------------------- |  | --- | ------- | - | ---- | - | ---- | -------------------------- |  | - | ------------------------------- | - |  | --------------- | ------
|NET SALES AND OPERATING REVENUES         |  | $   | 2,042.5 |   |      | $ |     |                            |  | $ | 540.4                           |   |  | $               | (683.1
|EQUITY IN EARNINGS OF AFFILIATE          |  |     | (3.6    | ) |      |   |     |                            |  |   |                                |   |  |                 | 3.6   
|EXPENSES:                                |  |     |         |   |      |   |      |                            |  |   |                                 |   |  |                 |       
|Cost of sales                            |  |     | 1,936.5 |   |      |   |     |                            |  |   | 494.7                           |   |  |                 | (673.0
|Operating expenses                       |  |     | 80.7    |   |      |   |     |                            |  |   | 36.7                            |   |  |                 | (8.1  
|General and administrative expenses      |  |     | 10.8    |   |      |   |     |                            |  |   | 0.9                             |   |  |                 |      
|Stock-based compensation                 |  |     | 4.2     |   |      |   |     |                            |  |   |                                |   |  |                 |      
|Depreciation                             |  |     | 6.2     |   |      |   |     |                            |  |   | 5.3                             |   |  |                 |      
|Amortization                             |  |     | 9.3     |   |      |   |     |                            |  |   |                                |   |  |                 |      
|Refinery restructuring and other charges |  |     | 10.1    |   |      |   |     |                            |  |   |                                |   |  |                 |      
|                                         |  |     |         |   |      |   |      |                            |  |   |                                 |   |  |                 |       
|                                         |  |     | 2,057.8 |   |      |   |     |                            |  |   | 537.6                           |   |  |                 | (681.1
|                                         |  |     |         |   |      |   |      |                            |  |   |                                 |   |  |                 |       
|OPERATING INCOME (LOSS)                  |  |     | (18.9   | ) |      |   |     |                            |  |   | 2.8                             |   |  |                 | 1.6   
|Interest and finance expense             |  |     | (12.1   | ) |      |   | (8.3 | )                          |  |   | (8.8                            | ) |  |                 | 8.4   
|Interest income                          |  |     | 1.2     |   |      |   | 8.3  |                            |  |   | 0.4                             |   |  |                 | (8.4  
|                                         |  |     |         |   |      |   |      |                            |  |   |                                 |   |  |                 |       
|LOSS BEFORE INCOME TAXES                 |  |     | (29.8   | ) |      |   |     |                            |  |   | (5.6                            | ) |  |                 | 1.6   
|Income tax benefit                       |  |     | 10.0    |   |      |   |     |                            |  |   | 2.0                             |   |  |                 | 0.7   
|                                         |  |     |         |   |      |   |      |                            |  |   |                                 |   |  |                 |       
|NET LOSS                                 |  | $   | (19.8   | ) |      | $ |     |                            |  | $ | (3.6                            | ) |  | $               | 2.3   
|                                         |  |     |         |   |      |   |      |                            |  |   |                                 |   |  |                 |       



THE PREMCOR REFINING
GROUP INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS

For the Nine Months Ended September 30, 2002

(unaudited, in millions)



|                                               |  | PRG |         |   | PAFC |   |       | OtherGuarantorSubsidiaries |  |   | EliminationsandMinorityInterest |   |  | ConsolidatedPRG |         
|---------------------------------------------- |  | --- | ------- | - | ---- | - | ----- | -------------------------- |  | - | ------------------------------- | - |  | --------------- | --------
|NET SALES AND OPERATING REVENUES               |  | $   | 5,091.8 |   |      | $ |      |                            |  | $ | 1,429.3                         |   |  | $               | (1,714.0
|EQUITY IN EARNINGS OF AFFILIATE                |  |     | (30.1   | ) |      |   |      |                            |  |   |                                |   |  |                 | 30.1    
|EXPENSES:                                      |  |     |         |   |      |   |       |                            |  |   |                                 |   |  |                 |         
|Cost of sales                                  |  |     | 4,719.8 |   |      |   |      |                            |  |   | 1,315.1                         |   |  |                 | (1,688.4
|Operating expenses                             |  |     | 261.8   |   |      |   |      |                            |  |   | 99.4                            |   |  |                 | (23.6   
|General and administrative expenses            |  |     | 37.2    |   |      |   |      |                            |  |   | 3.3                             |   |  |                 |        
|Stock-based compensation                       |  |     | 9.9     |   |      |   |      |                            |  |   |                                |   |  |                 |        
|Depreciation                                   |  |     | 19.9    |   |      |   |      |                            |  |   | 15.8                            |   |  |                 |        
|Amortization                                   |  |     | 29.2    |   |      |   |      |                            |  |   |                                |   |  |                 |        
|Refinery restructuring and other charges       |  |     | 166.2   |   |      |   |      |                            |  |   | 2.5                             |   |  |                 |        
|                                               |  |     |         |   |      |   |       |                            |  |   |                                 |   |  |                 |         
|                                               |  |     | 5,244.0 |   |      |   |      |                            |  |   | 1,436.1                         |   |  |                 | (1,712.0
|                                               |  |     |         |   |      |   |       |                            |  |   |                                 |   |  |                 |         
|OPERATING LOSS                                 |  |     | (182.3  | ) |      |   |      |                            |  |   | (6.8                            | ) |  |                 | 28.1    
|Interest and finance expense                   |  |     | (43.1   | ) |      |   | (31.1 | )                          |  |   | (36.0                           | ) |  |                 | 31.4    
|Loss on extinguishment of long-term debt       |  |     | (1.0    | ) |      |   |      |                            |  |   | (8.3                            | ) |  |                 |        
|Interest income                                |  |     | 4.0     |   |      |   | 31.1  |                            |  |   | 2.2                             |   |  |                 | (31.4   
|                                               |  |     |         |   |      |   |       |                            |  |   |                                 |   |  |                 |         
|LOSS BEFORE INCOME TAXES AND MINORITY INTEREST |  |     | (222.4  | ) |      |   |      |                            |  |   | (48.9                           | ) |  |                 | 28.1    
|Income tax benefit                             |  |     | 74.9    |   |      |   |      |                            |  |   | 17.1                            |   |  |                 | 0.7     
|Minority interest                              |  |     |        |   |      |   |      |                            |  |   |                                |   |  |                 | 1.7     
|                                               |  |     |         |   |      |   |       |                            |  |   |                                 |   |  |                 |         
|NET LOSS                                       |  | $   | (147.5  | ) |      | $ |      |                            |  | $ | (31.8                           | ) |  | $               | 30.5    
|                                               |  |     |         |   |      |   |       |                            |  |   |                                 |   |  |                 |         



24



---

##### Table of Contents

THE PREMCOR REFINING GROUP INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS

For the Nine Months Ended September 30, 2002

(unaudited, in millions)



|                                                                             |  | PRG |        |   | PAFC |   |        | OtherGuarantorSubsidiaries |  |   | EliminationsAndMinorityInterest |   |  | ConsolidatedPRG |      
|---------------------------------------------------------------------------- |  | --- | ------ | - | ---- | - | ------ | -------------------------- |  | - | ------------------------------- | - |  | --------------- | -----
|CASH FLOWS FROM OPERATING ACTIVITIES:                                        |  |     |        |   |      |   |        |                            |  |   |                                 |   |  |                 |      
|Net loss                                                                     |  | $   | (147.5 | ) |      | $ |       |                            |  | $ | (31.8                           | ) |  | $               | 30.5 
|Adjustments:                                                                 |  |     |        |   |      |   |        |                            |  |   |                                 |   |  |                 |      
|Depreciation                                                                 |  |     | 19.9   |   |      |   |       |                            |  |   | 15.8                            |   |  |                 |     
|Amortization                                                                 |  |     | 34.2   |   |      |   |       |                            |  |   | 2.6                             |   |  |                 |     
|Deferred income taxes                                                        |  |     | (75.5  | ) |      |   |       |                            |  |   | (17.3                           | ) |  |                 | (0.7 
|Stock-based compensation                                                     |  |     | 9.9    |   |      |   |       |                            |  |   |                                |   |  |                 |     
|Minority interest                                                            |  |     |       |   |      |   |       |                            |  |   |                                |   |  |                 | (1.7 
|Refinery restructuring and other charges                                     |  |     | 103.6  |   |      |   |       |                            |  |   |                                |   |  |                 |     
|Write-off of deferred financing costs                                        |  |     | 1.1    |   |      |   |       |                            |  |   | 6.8                             |   |  |                 |     
|Equity in earnings of affiliate                                              |  |     | 30.1   |   |      |   |       |                            |  |   |                                |   |  |                 | (30.1
|Other, net                                                                   |  |     | 15.0   |   |      |   |       |                            |  |   | 0.1                             |   |  |                 |     
|Cash provided by (reinvested in) working capital:                            |  |     |        |   |      |   |        |                            |  |   |                                 |   |  |                 |      
|Accounts receivable, prepaid expenses and other                              |  |     | (47.8  | ) |      |   |       |                            |  |   | 8.3                             |   |  |                 |     
|Inventories                                                                  |  |     | (64.0  | ) |      |   |       |                            |  |   | 13.0                            |   |  |                 | 2.0  
|Accounts payable, accrued expenses, taxes other than income, and other       |  |     | 49.5   |   |      |   | (12.8  | )                          |  |   | 23.1                            |   |  |                 |     
|Affiliate receivables and payables                                           |  |     | 6.3    |   |      |   | 304.7  |                            |  |   | (299.2                          | ) |  |                 |     
|Cash and cash equivalents restricted for debt service                        |  |     |       |   |      |   |       |                            |  |   | 24.1                            |   |  |                 |     
|                                                                             |  |     |        |   |      |   |        |                            |  |   |                                 |   |  |                 |      
|Net cash provided by (used in) operating activities of continuing operations |  |     | (65.2  | ) |      |   | 291.9  |                            |  |   | (254.5                          | ) |  |                 |     
|Net cash used in operating activities of discontinued operations             |  |     | (3.3   | ) |      |   |       |                            |  |   |                                |   |  |                 |     
|                                                                             |  |     |        |   |      |   |        |                            |  |   |                                 |   |  |                 |      
|Net cash provided by (used in) operating activities                          |  |     | (68.5  | ) |      |   | 291.9  |                            |  |   | (254.5                          | ) |  |                 |     
|                                                                             |  |     |        |   |      |   |        |                            |  |   |                                 |   |  |                 |      
|CASH FLOWS FROM INVESTING ACTIVITIES:                                        |  |     |        |   |      |   |        |                            |  |   |                                 |   |  |                 |      
|Expenditures for property, plant and equipment                               |  |     | (66.6  | ) |      |   |       |                            |  |   | 2.5                             |   |  |                 |     
|Expenditures for turnaround                                                  |  |     | (33.4  | ) |      |   |       |                            |  |   |                                |   |  |                 |     
|Cash and cash equivalents restricted for investment in capital additions     |  |     | 5.5    |   |      |   |       |                            |  |   |                                |   |  |                 |     
|Other                                                                        |  |     | 0.2    |   |      |   |       |                            |  |   |                                |   |  |                 |     
|                                                                             |  |     |        |   |      |   |        |                            |  |   |                                 |   |  |                 |      
|Net cash provided by (used in) investing activities                          |  |     | (94.3  | ) |      |   |       |                            |  |   | 2.5                             |   |  |                 |     
|                                                                             |  |     |        |   |      |   |        |                            |  |   |                                 |   |  |                 |      
|CASH FLOWS FROM FINANCING ACTIVITIES:                                        |  |     |        |   |      |   |        |                            |  |   |                                 |   |  |                 |      
|Long-term debt and capital lease payments                                    |  |     | (151.4 | ) |      |   | (291.9 | )                          |  |   |                                |   |  |                 |     
|Capital contributions, net                                                   |  |     | 163.9  |   |      |   |       |                            |  |   | 84.2                            |   |  |                 |     
|Cash and cash equivalents restricted for debt repayment                      |  |     |       |   |      |   |       |                            |  |   | (45.2                           | ) |  |                 |     
|Deferred financing costs                                                     |  |     | (1.6   | ) |      |   |       |                            |  |   | (9.8                            | ) |  |                 |     
|                                                                             |  |     |        |   |      |   |        |                            |  |   |                                 |   |  |                 |      
|Net cash provided by (used in) financing activities                          |  |     | 10.9   |   |      |   | (291.9 | )                          |  |   | 29.2                            |   |  |                 |     
|                                                                             |  |     |        |   |      |   |        |                            |  |   |                                 |   |  |                 |      
|NET DECREASE IN CASH AND CASH EQUIVALENTS                                    |  |     | (151.9 | ) |      |   |       |                            |  |   | (222.8                          | ) |  |                 |     
|CASH AND CASH EQUIVALENTS, beginning of period                               |  |     | 259.7  |   |      |   |       |                            |  |   | 222.8                           |   |  |                 |     
|                                                                             |  |     |        |   |      |   |        |                            |  |   |                                 |   |  |                 |      
|CASH AND CASH EQUIVALENTS, end of period                                     |  | $   | 107.8  |   |      | $ |       |                            |  | $ |                                |   |  | $               |     
|                                                                             |  |     |        |   |      |   |        |                            |  |   |                                 |   |  |                 |      



25



---

##### Table of Contents

|16. | Commitments and Contingencies
|--- | -----------------------------



Environmental and Legal Reserves



As a result of its normal course of business and the closure of two of its refineries, the Company is a party to a number of legal proceedings and
environmental-related obligations. In relation to these matters and obligations the Company has accrued, on primarily an undiscounted basis, $68.8 million as of September 30, 2003 (December 31, 2002  $70.2 million). The Company is of the
opinion that the ultimate resolution of these claims and obligations, to the extent not previously provided for, will not have a material adverse effect on the consolidated financial condition, results of operations or liquidity of the Company.
However, an adverse outcome of any one or more of these matters or obligations could have a material effect on quarterly or annual operating results or cash flows when resolved in a future period.



Environmental Product Standards and MACT II



The Environmental Protection Agency (EPA) has promulgated
regulations under the Clean Air Act that establish stringent sulfur content specifications for gasoline and on-road diesel fuel designed to reduce air emissions from the use of these products. The Company currently expects to incur aggregate
expenditures of approximately $666 million, including $534 million that it expects to expend through 2006, in order to comply with environmental regulations related to the new stringent sulfur content specifications and MACT II regulations. The
total costs have been recently revised from an aggregate of $727 million and include further refinement of the plans and in particular a more detailed plan for the newly acquired Memphis refinery. Future revisions to these current cost estimates may
be necessary as the Company continues to finalize its plans. Information related to the expected expenditures in relation to these new regulations is shown below.



|                              |  | TotalEstimatedExpenditures |     | TotalExpendituresIncurred To-Date |   | RemainingExpenditures at September 30, 2003 |  | ContractCommitments at September 30, 2003 |     | Year ofConcentration ofExpenditures
|----------------------------- |  | -------------------------- | --- | --------------------------------- | - | ------------------------------------------- |  | ----------------------------------------- | --- | -----------------------------------
|Gasoline low sulfur standards |  | $                          | 310 |                                   | $ | 128                                         |  | $                                         | 182 |                                    
|Diesel low sulfur standards   |  |                            | 330 |                                   |   | 4                                           |  |                                           | 326 |                                    
|MACT II                       |  |                            | 26  |                                   |   |                                            |  |                                           | 26  |                                    
|                              |  |                            |     |                                   |   |                                             |  |                                           |     |                                    
|Total                         |  | $                          | 666 |                                   | $ | 132                                         |  | $                                         | 534 |                                    
|                              |  |                            |     |                                   |   |                                             |  |                                           |     |                                    



Other Commitments



Crude Oil Purchase Commitment.On October 1, 2002,
the Company entered into a crude oil linefill agreement with Morgan Stanley Capital Group Inc. (MSCG) which obligated it to purchase 2.7 million barrels of crude oil in the pipeline system supplying the Lima refinery from MSCG at then
current market prices as adjusted by certain predetermined contract provisions. The agreement with MSCG was terminated in June 2003, and the Company purchased the 2.7 million barrels of crude oil from MSCG at a net cost of approximately $80 million.



Long-Term Crude Oil Agreement. PACC has a long-term
crude oil supply agreement with PMI Comercio Internacional, S.A. de C.V., an affiliate of Petroleos Mexicanos (PEMEX) the Mexican state oil company, which supplies approximately 161,000 barrels per day of Maya crude oil to the Port
Arthur refinery. Under the terms of this agreement, PACC is obligated to buy Maya crude oil from the affiliate of PEMEX, and the affiliate of PEMEX is obligated to sell Maya crude oil to PACC. The agreement also provides a price adjustment mechanism
designed to minimize the effect of adverse refining margin cycles and more specifically to moderate the fluctuations of the coker gross margin, a benchmark measure of the value of coker production over the cost of coker feedstocks. This price
adjustment mechanism contains a formula that represents an approximation of the coker gross margin and provides for a minimum average coker margin of $15 per barrel over the first eight years of the agreement, which began on April 1, 2001. The
cumulative difference, calculated on a monthly basis, between the actual coker gross margin and the defined minimum coker margin is referred to as a surplus or shortfall, and as of September 30, 2003, a cumulative quarterly surplus of $176.5 million
existed under the agreement. As a result, the price the Company pays for Maya crude oil purchased under this agreement in succeeding quarters will not be discounted until this cumulative surplus is offset by future cumulative shortfalls.



26



---

##### Table of Contents

|ITEM 2. |  | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- |  | -------------------------------------------------------------------------------------



Forward-Looking Statements



Certain statements in this document are forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the
Securities Exchange Act of 1934. These statements are subject to the safe harbor provisions of this legislation. Words such as expects, intends, plans, projects, believes,
estimates, will and similar expressions typically identify such forward-looking statements.



Even though we believe our expectations regarding future events are based on reasonable assumptions, forward-looking statements are not guarantees of
future performance. Important factors that could cause actual results to differ materially from those contained in our forward-looking statements include, among others, changes in:



| |  | Industry-wide refining margins;
| | - | -------------------------------



| |  | Crude oil and other raw material costs, including natural gas; the cost of transportation of crude oil; embargoes; industry expenditures for the discovery and production of crude
oil; military conflicts between, or internal instability in, one or more oil-producing countries; governmental actions; and other disruptions of our ability to obtain crude oil;
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Market volatility due to world and regional events;
| | - | ---------------------------------------------------



| |  | Availability and cost of debt and equity financing;
| | - | ---------------------------------------------------



| |  | Labor relations;
| | - | ----------------



| |  | U.S. and world economic conditions;
| | - | -----------------------------------



| |  | Supply and demand for refined petroleum products;
| | - | -------------------------------------------------



| |  | Price fluctuations between the time we enter into domestic crude oil purchase commitments and the time we actually process the crude oil into refined products (approximately one
month) and the effect of any related hedging transactions;
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Reliability and efficiency of our operating facilities which are affected by such potential hazards as equipment malfunctions, plant construction/repair delays, explosions, fires,
oil spills and the impact of severe weather and other factors which could result in significant unplanned downtime;
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Actions taken by competitors which may include product pricing strategies, production decisions, and expansion or retirement of refinery capacity;
| | - | --------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Civil, criminal, regulatory or administrative actions, claims or proceedings and regulations dealing with protection of the environment, including refined petroleum product
composition and characteristics;
| | - | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  | Acts of nature, war or terrorism; and
| | - | -------------------------------------



| |  | Other unpredictable or unknown factors not discussed.
| | - | -----------------------------------------------------



Because of all of these uncertainties, and others, you should not place undue reliance on our forward-looking statements.



27



---

##### Table of Contents

Overview



This Management Discussion and Analysis of Financial Condition and Results of Operations reflects the results of operations and financial condition of
Premcor Inc. and its consolidated subsidiaries, which are materially the same as the results of operations and financial condition of PRG. Therefore, the discussions provided are equally applicable to Premcor Inc. and PRG except where otherwise
noted.



We are an independent petroleum refiner and supplier of
unbranded transportation fuels, heating oil, petrochemical feedstocks, petroleum coke and other petroleum products. We own and operate three refineries with a combined crude oil throughput capacity of approximately 610,000 barrels per day, or bpd.
Our refineries are located in Port Arthur, Texas; Memphis, Tennessee; and Lima, Ohio. We acquired our Memphis refinery in March 2003. We sell petroleum products in the Midwest, the Gulf Coast and the Eastern and Southeastern United States on an
unbranded basis to approximately 1,200 distributors and chain retailers through a combination of our own product distribution system and an extensive third-party owned product distribution system, as well as in the spot market.



Memphis Refinery Acquisition



Effective March 3, 2003, we completed the acquisition of the Memphis,
Tennessee refinery and related supply and distribution assets from The Williams Companies, Inc. and certain of its subsidiaries, or Williams. The purchase price of $474 million included $310 million for the refinery, supply and distribution assets,
approximately $159 million for crude and product inventories, and approximately $5 million in transaction fees. The Memphis refinery has a rated crude oil throughput capacity of 190,000 bpd but typically processes approximately 170,000 bpd. The
related assets include two truck-loading racks; three petroleum terminals in the area; supporting pipeline infrastructure that transports both crude oil and refined products; crude oil tankage at St. James, Louisiana; and an 80-megawatt power plant
adjacent to the refinery. The transfer of certain of these assets remains subject to obtaining third party consents. No portion of the purchase price was held back relative to this delayed transfer, and we are able to utilize the assets based on
interim agreements.



The acquisition of the Memphis refinery
assets was accounted for using the purchase method, and the results of operations of these assets have been included in our results from the date of acquisition. In the third quarter of 2003, we adjusted the purchase price allocation based on
independent appraisals and other evaluations. The adjusted purchase price allocation is as follows:



|Current assets                                                    |  | $ | 174.0 |  
|----------------------------------------------------------------- |  | - | ----- | -
|Property, plant, and equipment                                    |  |   | 315.6 |  
|Accrued liabilities (including current portion of long-term debt) |  |   | (3.0  | )
|Long-term debt (capital leases)                                   |  |   | (10.2 | )
|Other long-term liabilities (environmental remediation)           |  |   | (2.3  | )
|                                                                  |  |   |       |  
|Total purchase price allocation                                   |  |   | 474.1 |  
|Integration costs                                                 |  |   | 1.9   |  
|                                                                  |  |   |       |  
|Expenditures for refinery acquisition                             |  | $ | 476.0 |  
|                                                                  |  |   |       |  



As part of the
purchase agreement, we assumed liabilities of $15.5 million that related to capital lease obligations, cancellation fees for contracts entered into by Williams for Tier II technology that we will not utilize, and environmental remediation activity.
Williams assigned several leases to us including two capitalized leases that relate to the leasing of crude oil and product pipelines that are within the Memphis refinery system connecting the refinery to storage facilities and other third party
pipelines. Both capital leases have 15-year terms with approximately 14 years of the term remaining.



The purchase agreement also provides for contingent participation, or earn-out, payments up to a maximum aggregate of $75 million to Williams over the
next seven years, depending on the level of industry refining margins during that period. The earn-out payments will be calculated annually at the end of the seven 12-month periods beginning on April 1, 2003. The annual earn-out calculation will be
equal to one-half of the excess of the actual daily value of the Gulf Coast 2/1/1 crack spread over a stipulated margin, at a crude oil throughput rate of 167,123 bpd. The stipulated margin is $3.25 per barrel for the first year and increases by
$0.10 per barrel for each year



28



---

##### Table of Contents

thereafter. The actual daily value of the Gulf Coast 2/1/1 crack spread, as defined by the agreement, averaged $3.77 per barrel for the six-month period from
April 1, 2003 through September 30, 2003. Any amounts we pay to Williams as a result of the earn-out agreement will be recorded as goodwill on the calculation date. Such goodwill would not be amortized, but would be subject to an annual impairment
evaluation.



PRG acquired the refinery and related assets
utilizing a portion of the proceeds from the issuance of $525 million in senior notes and utilizing capital contributions from Premcor Inc., which were funded from the proceeds of a public and private offering of common stock. Certain of the Memphis
pipeline assets were acquired by The Premcor Pipeline Co., an indirect subsidiary of Premcor Inc. PRG also amended and restated its credit agreement to allow for the acquisition. See Liquidity and Capital ResourcesCash Flows from
Financing Activities for additional details of the financings.



29



---

##### Table of Contents

Results of Operations



The following tables reflect Premcor Inc.s financial and operating highlights for the three-month and nine-month periods ended September 30, 2003
and 2002.



|Financial Results(in millions, except as noted)            |  | For the Three MonthsEnded September 30,  |         |   | For the Nine MonthsEnded September 30,  |  
|---------------------------------------------------------- |  | ---------------------------------------- | ------- | - | --------------------------------------- | -
|                                                           |  | 2003                                     |         |   | 2002                                    |  
|Net sales and operating revenues                           |  | $                                        | 2,878.2 |   |                                         | $
|Cost of sales                                              |  |                                          | 2,565.8 |   |                                         |  
|                                                           |  |                                          |         |   |                                         |  
|Gross margin                                               |  |                                          | 312.4   |   |                                         |  
|Operating expenses                                         |  |                                          | 134.8   |   |                                         |  
|General and administrative expenses                        |  |                                          | 21.9    |   |                                         |  
|Stock-based compensation                                   |  |                                          | 4.5     |   |                                         |  
|Depreciation and amortization                              |  |                                          | 27.9    |   |                                         |  
|Refinery restructuring and other charges                   |  |                                          | 2.9     |   |                                         |  
|                                                           |  |                                          |         |   |                                         |  
|Operating income (loss)                                    |  |                                          | 120.4   |   |                                         |  
|Interest expense and finance income, net                   |  |                                          | (30.5   | ) |                                         |  
|Loss on extinguishment of long-term debt                   |  |                                          |        |   |                                         |  
|Income tax benefit (provision)                             |  |                                          | (32.3   | ) |                                         |  
|Minority interest                                          |  |                                          |        |   |                                         |  
|                                                           |  |                                          |         |   |                                         |  
|Income (loss) from continuing operations                   |  |                                          | 57.6    |   |                                         |  
|Loss on discontinued operations                            |  |                                          | (0.4    | ) |                                         |  
|                                                           |  |                                          |         |   |                                         |  
|Net income (loss)                                          |  |                                          | 57.2    |   |                                         |  
|Preferred stock dividends                                  |  |                                          |        |   |                                         |  
|                                                           |  |                                          |         |   |                                         |  
|Net income (loss) available to common stockholders         |  | $                                        | 57.2    |   |                                         | $
|                                                           |  |                                          |         |   |                                         |  
|Income (loss) from continuing operations per common share: |  |                                          |         |   |                                         |  
|Basic                                                      |  | $                                        | 0.77    |   |                                         | $
|Diluted                                                    |  |                                          | 0.76    |   |                                         |  
|Weighted average common shares outstanding:                |  |                                          |         |   |                                         |  
|Basic                                                      |  |                                          | 74.1    |   |                                         |  
|Diluted                                                    |  |                                          | 75.0    |   |                                         |  
|                                                           |  |                                         
|Market Indicators (dollars per barrel, except as noted)    |  | For the Three Months Ended September 30, |         |   | For the Nine Months Ended September 30, |  
|                                                           |  | 2003                                     |         |   | 2002                                    |  
|West Texas Intermediate (WTI) crude oil (sweet)            |  | $                                        | 30.20   |   |                                         | $
|Crack Spreads:                                             |  |                                          |         |   |                                         |  
|Gulf Coast 2/1/1                                           |  |                                          | 4.32    |   |                                         |  
|Chicago 3/2/1                                              |  |                                          | 8.03    |   |                                         |  
|Crude Oil Differentials:                                   |  |                                          |         |   |                                         |  
|WTI less Maya (heavy sour)                                 |  |                                          | 5.82    |   |                                         |  
|WTI less WTS (sour)                                        |  |                                          | 2.63    |   |                                         |  
|WTI less Dated Brent (foreign)                             |  |                                          | 1.82    |   |                                         |  
|Natural gas (per mmbtu)                                    |  |                                          | 4.84    |   |                                         |  



30



---

##### Table of Contents

|                                                                              |  | For the Three Months Ended September 30, |       | For the Nine Months Ended September 30,
|----------------------------------------------------------------------------- |  | ---------------------------------------- | ----- | ---------------------------------------
|Selected Volumetric and Per Barrel Data(in thousands of bpd, except as noted) |  | 2003                                     |       | 2002                                   
|Crude oil throughput by refinery:                                             |  |                                          |       |                                        
|Port Arthur                                                                   |  |                                          | 221.7 |                                        
|Lima                                                                          |  |                                          | 150.1 |                                        
|Memphis(1)                                                                    |  |                                          | 154.7 |                                        
|Hartford                                                                      |  |                                          |      |                                        
|                                                                              |  |                                          |       |                                        
|Total throughput                                                              |  |                                          | 526.5 |                                        
|Total crude oil throughput (in millions of barrels)                           |  |                                          | 48.4  |                                        
|                                                                              |  |                                          |       |                                        
|Per barrel of throughput (in dollars):                                        |  |                                          |       |                                        
|Gross margin                                                                  |  | $                                        | 6.45  |                                        
|Operating expenses                                                            |  |                                          | 2.78  |                                        



|(1) | We acquired the Memphis refinery effective March 3, 2003 and the crude oil throughput for the
nine months ended September 30, 2003 reflected 212 days of operations averaged over that period. Crude oil throughput averaged 161,900 bpd during the 212 days of operations in 2003.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



31



---

##### Table of Contents

|                                              |  | Three Months Ended September 30, 2003 |  |       | Three Months Ended September 30, 2002 | 
|--------------------------------------------- |  | ------------------------------------- |  | ----- | ------------------------------------- | 
|Selected volumetric data(in thousands of bpd) |  | PortArthur                            |  | Lima  |                                       | 
|Feedstocks:                                   |  |                                       |  |       |                                       | 
|Crude oil throughput:                         |  |                                       |  |       |                                       | 
|Sweet                                         |  |                                      |  | 147.9 |                                       | 
|Light/medium sour                             |  | 29.6                                  |  | 2.2   |                                       | 
|Heavy sour                                    |  | 192.1                                 |  |      |                                       | 
|                                              |  |                                       |  |       |                                       | 
|Total crude oil                               |  | 221.7                                 |  | 150.1 |                                       | 
|Unfinished and blendstocks                    |  | 24.3                                  |  | (9.2  | )                                     | 
|                                              |  |                                       |  |       |                                       | 
|Total feedstocks                              |  | 246.0                                 |  | 140.9 |                                       | 
|                                              |  |                                       |  |       |                                       | 
|Production:                                   |  |                                       |  |       |                                       | 
|Light products:                               |  |                                       |  |       |                                       | 
|Conventional gasoline                         |  | 79.2                                  |  | 71.2  |                                       | 
|Premium and reformulated gasoline             |  | 33.8                                  |  | 15.0  |                                       | 
|Diesel fuel                                   |  | 72.7                                  |  | 21.8  |                                       | 
|Jet fuel                                      |  | 16.5                                  |  | 22.4  |                                       | 
|Petrochemical feedstocks                      |  | 18.8                                  |  | 7.3   |                                       | 
|                                              |  |                                       |  |       |                                       | 
|Total light products                          |  | 221.0                                 |  | 137.7 |                                       | 
|Petroleum coke and sulfur                     |  | 22.9                                  |  | 2.6   |                                       | 
|Residual oil                                  |  | 11.9                                  |  | 1.8   |                                       | 
|                                              |  |                                       |  |       |                                       | 
|Total production                              |  | 255.8                                 |  | 142.1 |                                       | 
|                                              |  |                                       |  |       |                                       | 
|                                              |  |                                      
|                                              |  | Nine Months Ended September 30, 2003  |  |       | Nine Months Ended September 30, 2002  | 
|Selected volumetric data(in thousands of bpd) |  | PortArthur                            |  | Lima  |                                       | 
|Feedstocks:                                   |  |                                       |  |       |                                       | 
|Crude oil throughput:                         |  |                                       |  |       |                                       | 
|Sweet                                         |  |                                      |  | 136.0 |                                       | 
|Light/medium sour                             |  | 31.4                                  |  | 2.9   |                                       | 
|Heavy sour                                    |  | 205.6                                 |  |      |                                       | 
|                                              |  |                                       |  |       |                                       | 
|Total crude oil                               |  | 237.0                                 |  | 138.9 |                                       | 
|Unfinished and blendstocks                    |  | 17.0                                  |  | (5.3  | )                                     | 
|                                              |  |                                       |  |       |                                       | 
|Total feedstocks                              |  | 254.0                                 |  | 133.6 |                                       | 
|                                              |  |                                       |  |       |                                       | 
|Production:                                   |  |                                       |  |       |                                       | 
|Light products:                               |  |                                       |  |       |                                       | 
|Conventional gasoline                         |  | 83.2                                  |  | 67.0  |                                       | 
|Premium and reformulated gasoline             |  | 33.8                                  |  | 12.8  |                                       | 
|Diesel fuel                                   |  | 79.5                                  |  | 23.5  |                                       | 
|Jet fuel                                      |  | 17.3                                  |  | 19.7  |                                       | 
|Petrochemical feedstocks                      |  | 18.5                                  |  | 7.0   |                                       | 
|                                              |  |                                       |  |       |                                       | 
|Total light products                          |  | 232.3                                 |  | 130.0 |                                       | 
|Petroleum coke and sulfur                     |  | 27.3                                  |  | 2.4   |                                       | 
|Residual oil                                  |  | 6.2                                   |  | 1.8   |                                       | 
|                                              |  |                                       |  |       |                                       | 
|Total production                              |  | 265.8                                 |  | 134.2 |                                       | 
|                                              |  |                                       |  |       |                                       | 



|(1) | We acquired the Memphis refinery effective March 3, 2003 and the crude oil throughput for the nine months ended September 30, 2003 reflected 212 days of operations
averaged over that period. Crude oil throughput averaged 161,900 bpd during the 212 days of operations in 2003.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



32



---

##### Table of Contents

Third Quarter and First Nine Months of 2003 Compared to the Same Periods in 2002



Overview. Net income available to common stockholders was $57.2
million ($0.76 per diluted share) in the third quarter of 2003 as compared to a net loss available to common stockholders of $24.5 million ($0.43 per diluted share) in the corresponding period in 2002. Our operating income was $120.4 million in the
third quarter of 2003 as compared to an operating loss of $18.8 million in the corresponding period in 2002. Net income available to common stockholders was $127.0 million ($1.74 per diluted share) for the first nine months of 2003 as compared to a
net loss available to common stockholders of $164.3 million ($3.57 per diluted share) in the corresponding period in 2002. Our operating income was $300.5 million for the first nine months of 2003 as compared to an operating loss of $162.4 million
in the corresponding period in 2002. The increases in the results of the third quarter and first nine months of 2003 compared to the corresponding periods in 2002 were principally due to stronger market conditions and a lower restructuring charge.



The results of operations for the first nine months of 2003
include the operations of our Memphis refinery beginning March 3, 2003, the date of acquisition. The results of operations for the first nine months of 2002 include the operations of our Hartford refinery. We ceased refining operations at our
Hartford refinery in late September 2002.



Net Sales and
Operating Revenues.Net sales and operating revenues increased $978.4 million, or 52%, to $2,878.2 million in the third quarter of 2003 from $1,899.8 million in the corresponding period in 2002. Net sales and operating revenues increased
$3,067.3 million, or 64%, to $7,874.4 million in the first nine months of 2003 from $4,807.1 million in the corresponding period in 2002. The increases were principally due to higher overall product and crude oil prices and additional sales volume
from the Memphis refinery, partially offset by the closure of the Hartford refinery. Crude oil and product prices increased significantly in December 2002, with crude oil prices remaining well over $30 per barrel through most of the first quarter of
2003. Crude oil prices remained above more historical levels throughout the first nine months of 2003.



Gross Margin. Gross margin increased $170.4 million, or 120%, to $312.4 million in the third quarter of 2003 from $142.0 million in the
corresponding period in 2002. Gross margin increased $380.8 million, or 82%, to $845.1 million for the first nine months of 2003 from $464.3 million in the corresponding period in 2002. The increase in gross margin in the third quarter and first
nine months of 2003 was principally driven by significantly stronger market conditions including stronger crack spreads and crude oil differentials. These market benefits were partially offset by maintenance activity at our refineries and the
effects on our price risk management activities of an extremely volatile and backwardated hydrocarbon market in the first half of 2003.



It is common practice in our industry to look to benchmark market indicators, such as the Gulf Coast 2/1/1 and Chicago 3/2/1 crack spreads, as a predictor
of actual refining margins. We utilize the Gulf Coast 2/1/1 as an indicator of refining margins at our Port Arthur and Memphis refineries and the Chicago 3/2/1 as an indicator of refining margins at our Lima refinery. Our actual results will vary as
our crude oil and product slates differ from the benchmarks and for other ancillary costs that are not included in the benchmarks, such as crude oil and product grade differentials, transportation costs, storage and credit fees, inventory
fluctuations and price risk management activities.



Average
crack spreads were significantly stronger in the third quarter and first nine months of 2003 as compared to comparable periods of 2002, and average crude oil differentials were also stronger during 2003 as compared to 2002. The Gulf Coast 2/1/1 and
Chicago 3/2/1 crack spreads were approximately 95% and 67% higher, respectively, in the third quarter of 2003 than in the corresponding period in 2002, and approximately 75% and 52% higher in the first nine months of 2003 as compared to the
corresponding period in 2002. The crack spreads were weak entering into the first quarter of 2003 but increased significantly as product inventories remained at low levels in a period when they normally build for the spring and summer driving
season. The strong margin environment weakened in the second quarter of 2003, but strengthened significantly in the third quarter. We believe these strong margins were primarily due to effects from the Northeastern blackout in mid-August and strong
gasoline demand during the summer driving season. The Northeastern blackout led to the shutdown and slow return of operations of several refineries that supply the Midwest market.



The WTI less Maya and WTI less WTS crude oil differentials were approximately 18% and 101% higher, respectively, in the
third quarter of 2003 than in the corresponding period in 2002 and approximately 40% and 125% higher in the first nine months of 2003 as compared to the corresponding period in 2002. The crude oil differentials



33



---

##### Table of Contents

in the third quarter of 2003 weakened from the highs achieved earlier in the year, but remained higher than the crude differentials experienced in third
quarter 2002. We believe that the crude oil differentials weakened in the third quarter due to, among other things, a decrease in heavy and heavy sour production by OPEC. We believe the strong crude oil differentials in the first half of 2003 were
partially driven by an increase in sour crude oil shipments from OPEC and other producers in answer to crude supply concerns related to the war with Iraq and by the increase in heavy sour crude oil supply from Venezuela as operations resumed in
February following the workers strikes. Also contributing to the wide crude oil differentials during this period was the rise in light sweet crude oil prices resulting from the reduced Nigerian production. A strong heavy sour and sour crude
oil differential has a significant positive impact on Port Arthurs gross margin because its crude oil throughput is approximately 80% heavy sour crude oil and approximately 20% light and medium sour crude oils. Both Lima and Memphis process
primarily light sweet crude oils and accordingly, do not require an adjustment for crude oil differentials except to the extent to which their crude oil is purchased in a foreign market versus a domestic market. Our Lima and Memphis refineries
partially benefited from the stronger WTI less Dated Brent crude oil differential as a portion of their crude oil supply in the third quarter and first nine months of 2003 was purchased in the foreign market.



Approximately 15% of Port Arthurs product slate is lower value
petroleum coke, sulfur, and residual oils, which negatively impacted the refinerys gross margin against the benchmark crack spread. Less than 5% of the product slate at Lima and Memphis is the lower value residual oils or petroleum coke.



Although benchmark market indicators such as the Gulf Coast
2/1/1 and Chicago 3/2/1 are useful in predicting refining gross margin, changes in absolute hydrocarbon prices, the structure of the hydrocarbon futures market and our specific price risk mitigation activities have an effect on our
results that does not correlate with the benchmark market indicators. In order to supply our refineries with crude oil on a timely basis, we enter into purchase contracts that fix the price of crude oil from one to several weeks in advance of
receiving and processing that crude oil. In addition, it is common as part of our marketing activities to fix the price of a portion of our product sales in advance of producing and delivering that refined product. Prior to delivery of the related
crude oil and production of the related refined products, these fixed price purchase and sale commitments will change in value as prices rise and fall. Our results are measured by recording these commitments at market value at the end of each
accounting period. With the acquisition of our Memphis refinery and the related increase in our domestic crude oil requirements, the average level of our open fixed price purchase commitments is approximately 10 million barrels. Since the average
level of our open fixed price sale commitments is approximately 2 million barrels, on a net basis, we carry an average level of open fixed price purchase commitments of 8 million barrels. As a result, a $1 per barrel increase in absolute price
levels increases the value of our net fixed price purchase commitments and our pretax operating results by approximately $8 million. A $1 per barrel decline in absolute price levels would produce the opposite effect.



To mitigate the absolute price risk while holding these fixed price purchase
and sale commitments, we may purchase futures contracts on the New York Mercantile Exchange, or NYMEX, that correspond volumetrically with all or a portion of our fixed price purchase and sale commitments. These futures contracts are normally held
in the current, or prompt, contract month on the NYMEX in order to achieve the best correlation with the change in the value of the fixed price commitment. As prices change, the effect of the change on the value of the futures contract tends to
offset the effect of the change on the value of the fixed price commitment. However, since the volumetric level of our fixed price commitments is a net purchase and is relatively constant, to mitigate price risk it is typical to carry an offsetting
net short futures position. Since this net short futures position is held in the prompt contract month on the NYMEX, it is necessary to exchange the prompt month NYMEX futures contract for the following month contract prior to its expiration. When
the contract price of the following month contract is less than the contract price of the prompt month contract (a backwardated market structure), a loss is realized on the exchange as the prompt month contract is purchased
at a value higher than the following month contract is sold. When the contract price of the following month contract is greater than the contract price of the prompt month contract (a contango market structure), the converse
is true and a gain is realized on the exchange.



During the
first nine months of 2003, absolute hydrocarbon prices were volatile and at historically high levels, but the market structure for crude oil was significantly backwardated, until easing considerably in the third quarter. In order to protect against
the negative valuation effects of a possible precipitous decline in absolute price levels, we chose to carry net short NYMEX futures contracts to offset a portion of our net fixed purchase commitment price risk. Due to the backwardated crude oil
market structure, this price risk mitigation strategy carried a cost as discussed above. Including the effects of our price risk mitigation activities, our operating results in the third quarter



34



---

##### Table of Contents

and first nine months of 2003 were negatively affected by approximately $2 million and $39 million, respectively, from a decline in the value of our net
fixed price purchase commitments. By comparison, the first nine months of 2002 was principally affected by having our fixed price purchase commitments largely exposed to price risk in the first half of the year, but generally fully offset with net
short NYMEX futures contracts in the third quarter. Our operating results in 2002 were negatively affected by approximately $1 million in the third quarter and were benefited by approximately $40 million in the first nine months from the change in
the value of our net fixed price purchase commitments. See Quantitative and Qualitative Disclosures about Market RiskCommodity Risk for a description of our price risk management strategies and policies.



Refinery Operations



Port Arthur refinery. In the third quarter of 2003 the average crude
oil throughput rate at our Port Arthur refinery was approximately 221,700 bpd. The rate was restricted due to a 31-day planned turnaround maintenance of the hydrocracker unit and due to a high crude oil purchasing environment throughout the quarter.
The crude oil throughput rate was supplemented with more economical intermediate feedstocks in order to keep downstream units operating at full rates and to take advantage of the strong crack spreads. In the first nine months of 2003, the average
crude oil throughput rate at our Port Arthur refinery was approximately 237,000 bpd. In addition to the third quarter crude oil throughput rate restrictions, rates were restricted early in the first quarter and late in the second quarter of 2003 due
to a weakened margin environment. Otherwise the crude oil throughput rates were at or above capacity and the refinery ran well.



In the third quarter of 2002, our Port Arthur refinery experienced reduced crude oil throughput rates due to delays in crude oil supply resulting from
anticipated repairs at the coker unit and from the impact of production and transportation interruptions caused by hurricanes Isidore and Lili. In the first nine months of 2002, our Port Arthur refinery operations were also affected by the February
2002 shutdown of our coker unit for ten days for unplanned maintenance. We took advantage of the coker outage to make repairs to the distillate and naphtha hydrotreaters, including turnaround maintenance that was originally planned for later in the
year. Crude oil throughput rates were restricted by approximately 18,000 barrels per day, or bpd, during this time, but returned to near capacity of 250,000 bpd following the maintenance. We also shut down the fluid catalytic cracking (FCC) unit,
gas oil hydrotreating unit and sulfur plant for approximately 39 days at our Port Arthur refinery for planned turnaround maintenance in the first quarter of 2002. This turnaround maintenance did not affect crude oil throughput rates but did lower
gasoline production. We sold more unfinished products during the first quarter of 2002 due to this shutdown. In the second quarter of 2002, the Port Arthur refinery reduced its crude oil throughput rate due to the narrow price differentials for sour
and heavy sour crude.



Lima refinery. The crude oil
throughput rate at our Lima refinery was approximately 150,100 bpd and 138,900 bpd in the third quarter and first nine months of 2003, respectively. In the third quarter of 2003, the refinery ran well with only limited restriction in the crude oil
throughput rate early in the quarter when refining margins weakened. The restricted crude oil throughput rate in 2003 was also affected by an 18-day planned turnaround maintenance of the FCC unit in the first quarter of 2003. The maintenance
turnaround at our Lima refinery restricted our crude oil throughput rate by an average of approximately 25,000 bpd during the maintenance period. The Lima refinery had a slightly reduced crude oil throughput rate in the third quarter of 2002 due to
delays in crude oil delivery caused by the hurricanes. The crude oil throughput rate in 2002 was restricted due to weak market conditions at certain times during the first nine months of the year and due to a three-day unplanned shutdown of the
reformer unit in the second quarter.



Memphis refinery.
In the third quarter and first nine months of 2003, our newly acquired Memphis refinery operated at an average crude oil throughput rate of approximately 154,700 bpd and 161,900 bpd, respectively. The crude oil throughput rate was restricted in the
third quarter due to weakened refining margins early in the quarter and planned downtime on a diesel hydrotreater unit. The crude oil throughput rate was supplemented with more economical intermediate feedstocks in order to keep downstream units
operating at full rates and to take advantage of the strong crack spreads.



Operating Expenses. Operating expenses increased $25.2 million, or 23%, to $134.8 million in the third quarter of 2003 from $109.6 million in the corresponding period of 2002. Operating expenses increased $48.2
million, or 14%, to $386.4 million in the first nine months of 2003 from $338.2 million in the corresponding period of 2002. High natural gas prices were a primary contributor to the increase in operating expenses, resulting in an approximate



35



---

##### Table of Contents

$13 million and $45 million increase in the third quarter and first nine months of 2003, respectively, as compared to the same periods in 2002. The third
quarter and first nine months of 2003 compared to 2002 also reflected the absence of Hartford refinery operations and the addition of Memphis refinery operations for March through September. The first nine months of 2003 also reflected various cost
reductions at our Port Arthur and Lima refineries such as repairs and maintenance.



General and Administrative Expenses. General and administrative expenses increased $10.0 million, or 84%, to $21.9 million in the third quarter of 2003 from $11.9 million in the corresponding period in 2002.
The increase is mainly attributable to a $4.7 million accrual for incentive compensation and increases in costs for certain employee benefit programs, insurance, legal fees, Sarbanes-Oxley compliance and non-recurring tax consulting and ERP system
improvement costs. General and administrative expenses increased $8.5 million, or 21%, to $49.3 million in the first nine months of 2003 from $40.8 million in the corresponding period in 2002. The increase in general and administrative expense was
due to a $7.0 million accrual for incentive compensation for the period and cost increases as noted above. In addition, cost reduction measures initiated in 2002 as a result of the restructuring of our St. Louis general office were partially offset
by additional administrative activities required in connection with the acquisition of our Memphis refinery in March 2003.



Stock-Based CompensationExpense. Stock-based compensation expense increased $0.3 million, or 7%, to $4.5 million in the third quarter of
2003 from $4.2 million in the corresponding period in 2002. Stock-based compensation expense increased $3.3 million, or 33%, to $13.2 million in the first nine months of 2003 from $9.9 million in the corresponding period in 2002. The increases
related to the grant of additional options in the second quarter of 2002 and the first quarter of 2003.



Depreciation and Amortization. Depreciation and amortization increased $7.1 million, or 34%, to $27.9 million in the third quarter of 2003 from
$20.8 million in the corresponding period in 2002. Depreciation and amortization increased $12.2 million, or 19%, to $77.1 million for the first nine months of 2003 from $64.9 million in the corresponding period in 2002. This increase was
principally due to capital expenditure activity and the addition of depreciation for the Memphis refinery in 2003.



Refinery Restructuring and Other Charges.In 2003, we recorded refinery restructuring and other charges of $18.6 million, of which $2.9 million was
recorded in the third quarter. The third quarter charge related to our plans to close the St. Louis administrative office and environmental remediation activities at the Hartford refinery site. The year-to-date charge also includes a $1.6 million
benefit from reducing a charge related to the administrative restructuring which began in 2002, a $0.7 million charge related to the St. Louis office closure, and a $16.6 million charge related to the sale of certain Hartford refinery assets. These
activities and transactions are described more fully below.



In
2002, we recorded refinery restructuring and other charges of $172.9 million, of which $14.3 million was recorded in the third quarter. The third quarter charge consisted of $10.1 million related to the further restructuring of our management team,
refinery operations, and administrative functions and $4.2 million related to the write-down of Premcor Inc.s 5% interest in Clark Retail Group, Inc. the sole stockholder of Clark Retail Enterprises, Inc. (CRE). Premcor Inc.
acquired an interest in Clark Retail Group, Inc. when PRG sold its retail business to CRE in 1999. Clark Retail Group, Inc. and CRE filed a petition to reorganize under Chapter 11 of the U.S. bankruptcy laws in October 2002. See Discontinued
Operations below for more details of the bankruptcy and its effects on the Companys results of operations. The 2002 year-to-date charge of $172.9 million consisted of $137.4 million related to the Hartford refinery shutdown, $32.4
million related to the 2002 restructuring of management, refinery operations and administrative functions, $2.5 million related to the termination of certain guarantees at PACC, $1.4 million related to the write-down of idled assets held for sale,
and $4.2 million related to the write-down of Premcor Inc.s interest in CRE, partially offset by a benefit of $5.0 million related to the unanticipated sale of a portion of previously written-off Blue Island refinery assets.



Hartford Refinery Closure and Asset Sale. In September 2002, we ceased
refining operations at our Hartford, Illinois refinery and as of December 31, 2002, had written down the long-lived refining assets to their estimated fair value of $49.0 million in anticipation of a sale or lease of the refining assets. On July 31,
2003, we completed the sale of certain of the processing units and ancillary assets at the Hartford refinery to ConocoPhillips for $40 million. We continue to operate a storage and distribution facility at the refinery site. The $16.6 million charge
in 2003 related to the sale transaction, which



36



---

##### Table of Contents

included the write-down of the refining assets held for sale and certain storage and distribution assets included in property, plant and equipment and
certain other costs of the sale.



As of December 31, 2002, we
had a $1.0 million reserve for employee severance and plant closure/equipment remediation related to shutdown of the refining operations at our Hartford refinery. The final cash outlays related to the Hartford refinery shutdown were completed in the
first quarter of 2003.



Administrative Restructuring. As
of December 31, 2002, we had a $4.9 million reserve for plans announced in the third quarter of 2002 to reduce staff at the St. Louis administrative office in early 2003. As a result of the Memphis refinery acquisition, the number of positions to be
eliminated was reduced by 25 and we recorded a reduction in the restructuring reserve of $1.6 million in the first quarter of 2003. In May 2003, we announced that we would be closing the St. Louis office and moving the administrative functions to
the Connecticut office over the next six to twelve months. The office move is expected to cost approximately $12.8 million, which includes $6.9 million of severance related benefits and $5.9 million of other costs such as training, relocation, and
the movement of physical assets. The severance related costs will be recognized over the future service period of the affected employees and the other costs will be expensed as incurred.



The following table summarizes the expected costs associated with the administrative restructuring and provides a
reconciliation of the administrative restructuring reserve as of September 30, 2003:



|                                     |  | Severance |      |   | Other Costs |   |      | Total Costs | 
|------------------------------------ |  | --------- | ---- | - | ----------- | - | ---- | ----------- | 
|Summary of Expected Costs:           |  |           |      |   |             |   |      |             | 
|Expected total cost                  |  | $         | 6.9  |   |             | $ | 5.9  |             | 
|Costs incurred this quarter          |  |           | 1.9  |   |             |   | 0.8  |             | 
|Cumulative costs incurred to date    |  |           | 2.6  |   |             |   | 0.8  |             | 
|                                     |  |           |     
|Reserve Activity:                    |  |           |      |   |             |   |      |             | 
|Beginning balance, December 31, 2002 |  | $         | 4.9  |   |             | $ |     |             | 
|Costs incurred                       |  |           | 2.6  |   |             |   | 0.8  |             | 
|Adjustments                          |  |           | (1.6 | ) |             |   |     |             | 
|Net cash outlays                     |  |           | (2.7 | ) |             |   | (0.8 | )           | 
|                                     |  |           |      |   |             |   |      |             | 
|Ending balance, September 30, 2003   |  | $         | 3.2  |   |             | $ |     |             | 
|                                     |  |           |      |   |             |   |      |             | 



Interest Expense
and Finance Income, net. Interest expense and finance income, net increased by $10.0 million, or 49%, to $30.5 million in the third quarter of 2003 from $20.5 million in the corresponding period in 2002. The increase was primarily due to
additional interest expense related to the issuance of $525 million senior notes in February 2003 and $300 million senior notes in June 2003. Interest expense and finance income, net increased $3.4 million, or 4%, to $84.9 million for the first nine
months of 2003 from $81.5 million in the corresponding period in 2002. The increase primarily related to lower interest income. The first nine months of 2003 as compared to the corresponding period in 2002 included an increase in interest expense
due to the new senior notes; however, this increase was offset by lower financing costs related to our Sabine restructuring and higher capitalized interest in 2003.



Loss on Extinguishment of Long-term Debt. In the first nine months of 2003, we recorded a loss on extinguishment of
long-term debt of $10.4 million (PRG  $8.1 million). The loss included a cash premium of $5.0 million (PRG  $2.7 million) related to the early redemption and purchase of long-term debt and a write-off of unamortized deferred
financing costs of $5.4 million related to the prepaid long-term debt and the amended credit agreement.



In the third quarter and first nine months 2002, we recorded a loss on extinguishment of long-term debt of $0.2 million (PRG  nil) and $19.5 million
(PRG  $9.3 million), respectively, primarily related to the early redemption and repurchase of portions of long-term debt. The loss included cash premiums of $9.4 million (PRG  $0.9 million), a write-off of unamortized deferred financing
costs of $9.5 million (PRG  $7.8 million), and the write-off of a prepaid debt guarantee fee of $0.6 million.



37



---

##### Table of Contents

Income Tax (Provision) Benefit. We recorded an income tax provision of $32.3 million in the third
quarter of 2003 compared to an income tax benefit of $15.0 million in the corresponding period in 2002. Our effective tax rate was 35.9% for the third quarter of 2003 compared to 38.0% in the corresponding period in 2002. We recorded an income tax
provision of $71.3 million in the first nine months of 2003 compared to an income tax benefit of $99.9 million in the corresponding period in 2002. Our effective tax rate was 34.7% for the first nine months of 2003 compared to 37.9% in the
corresponding period in 2002.



Discontinued Operations.In connection with the 1999 sale of PRGs retail assets to Clark Retail Enterprises, Inc., or CRE, PRG assigned approximately 170 leases and subleases of retail stores to CRE. PRG remained jointly and severally liable for CREs
obligations under approximately 150 of these leases, including payment of rent and taxes. PRG may also be contingently liable for environmental obligations at these sites. In October 2002, CRE and its parent company, Clark Retail Group, Inc., filed
a voluntary petition for reorganization under Chapter 11 of the U.S. Bankruptcy Code. In bankruptcy hearings throughout the first three quarters of 2003, CRE rejected, and PRG became primarily obligated for, approximately 36 of these leases. During
the third quarter of 2003, CRE conducted an orderly sale of its remaining retail assets, including most of the leases and subleases previously assigned by PRG to CRE except those that were rejected by CRE. We recorded an after-tax charge of $0.4
million and $6.9 million for the three-month and nine-month periods ended September 30, 2003, respectively, representing the estimated net present value of our remaining liability under the 36 rejected leases, net of estimated sub-lease income, and
other direct costs. The primary obligation under the non-rejected leases and subleases was transferred in the CRE sale process to various unrelated third parties; however, we will likely remain jointly and severally liable on the assigned leases and
the remaining unassigned leases could be rejected. Total payments on leases and subleases upon which we will likely remain jointly and severally liable are currently estimated as follows: (in millions) for the remainder of 2003$3,
2004$10, 2005$10, 2006$10, 2007$10, and in the aggregate thereafter$65.



We maintain reserves for the estimated cost of environmental remediation of our former retail store sites. Certain of these reserves were established
pursuant to an indemnity agreement with CRE in connection with its 1999 purchase of our retail assets. This indemnity obligation does not extend to the buyers of CREs retail assets and, as a result, we will review our environmental reserves
accordingly upon the final disposition of the CRE bankruptcy. The following table reconciles the activity and balance of the reserve for the lease obligations as well as our environmental liability for previously owned and leased retail sites:



|                                       |  | Lease Obligations |      |   | EnvironmentalObligations of Previously Owned andLeased Sites |   |      | Total DiscontinuedOperations | 
|-------------------------------------- |  | ----------------- | ---- | - | ------------------------------------------------------------ | - | ---- | ---------------------------- | 
|Beginning balance, December 31, 2002   |  | $                 |     |   |                                                              | $ | 23.0 |                              | 
|Net present value of lease obligations |  |                   | 8.6  |   |                                                              |   |     |                              | 
|Accretion and other expenses           |  |                   | 2.6  |   |                                                              |   |     |                              | 
|Net cash outlays                       |  |                   | (3.3 | ) |                                                              |   | (1.1 | )                            | 
|                                       |  |                   |      |   |                                                              |   |      |                              | 
|Ending balance, September 30, 2003     |  | $                 | 7.9  |   |                                                              | $ | 21.9 |                              | 
|                                       |  |                   |      |   |                                                              |   |      |                              | 



Outlook



This Outlook section contains forward-looking statements that reflect our
current judgment regarding the direction of our business. Even though we believe our expectations regarding future events are reasonable assumptions, forward-looking statements are not guarantees of future performance. Factors beyond our control
could cause our actual results to vary materially from our expectations and are discussed on the first page of the Management Discussion and Analysis of Financial Condition and Results of Operations of this Quarterly Report on Form 10-Q, under the
heading Forward-Looking Statements.



Market.
Market conditions for the beginning of the fourth quarter of 2003 through the middle of October have remained similar to those of the third quarter. The Gulf Coast 2/1/1 crack spread has averaged approximately $4.03



38



---

##### Table of Contents

per barrel, the Chicago 3/2/1 crack spread has averaged approximately $6.88 per barrel, and the WTI/Maya differential has averaged approximately $6.14 per
barrel.



It is common practice in our industry to look
to benchmark market indicators as a predictor of actual refining margins, such as the Gulf Coast 2/1/1 and Chicago 3/2/1. To improve the reliability of this benchmark as a predictor of actual refining margins, it must first be adjusted for a crude
oil slate that is not 100% light and sweet. Secondly, it must be adjusted to reflect variances from the benchmark product slate to the actual, or anticipated, product slate. Lastly, it must be adjusted for any other factors not anticipated in the
benchmark, including crude oil and product grade differentials, ancillary crude and product costs such as transportation, storage and credit fees, inventory fluctuations and price risk management activities.



Refinery Operations. Our Port Arthur refinery has historically
produced roughly equal parts gasoline and distillate. For this reason, we believe the Gulf Coast 2/1/1 crack spread appropriately reflects our product slate. However, approximately 15% of Port Arthurs product slate is lower value petroleum
coke, sulfur, and residual oils which will negatively impact the refinerys performance against the benchmark crack spread. Port Arthurs crude oil slate is approximately 80% heavy sour crude oil and 20% medium sour crude oil. Accordingly,
the WTI/Maya and WTI/WTS crude oil differentials can be used as an adjustment to the benchmark crack spread. We do not expect to receive discounts on our purchases of Maya crude oil in 2003 under our long-term crude oil supply agreement. Ancillary
crude costs, primarily transportation, at Port Arthur averaged $0.70 per barrel of crude oil throughput in the third quarter of 2003. Based on current market conditions and a scheduled maintenance turnaround of the reformer unit, we expect the crude
oil throughput rate at our Port Arthur refinery to approximate 220,000 bpd to 230,000 bpd in the fourth quarter of 2003.



Our Lima refinery has a product slate of approximately 60% gasoline and 30% distillate and we believe the Chicago 3/2/1 is an appropriate benchmark crack
spread. This refinery consumes approximately 95% light sweet crude oil with the balance being light sour crude oils. We opportunistically buy a mix of domestic and foreign sweet crude oils. The foreign crude oils consumed at Lima are priced relative
to Brent and the WTI/Brent differential can be used to adjust the benchmark. Ancillary crude costs for Lima averaged $1.45 per barrel of crude throughput in the third quarter of 2003. Based on current market conditions and a scheduled maintenance
turnaround of the isocracker unit, we expect the crude oil throughput rate at our Lima refinery to approximate 140,000 bpd to 150,000 bpd in the fourth quarter of 2003.



Our Memphis refinery was acquired effective March 3, 2003 and averaged approximately 154,700 bpd of crude oil throughput in
the third quarter of 2003. Based on current market conditions, we expect the crude oil throughput rate at our Memphis refinery to approximate 150,000 bpd to 160,000 bpd in the fourth quarter of 2003. We also expect that the operating results will
track a Gulf Coast 2/1/1 benchmark crack spread and that we will be able to realize a gross margin benefit over the Gulf Coast 2/1/1 crack spread of approximately $0.63 per barrel, resulting from location premiums for refined products, partially
offset by crude oil transportation costs.



Operating
Expenses.Natural gas is the most variable component of our operating expenses. On an annual basis, our Port Arthur, Memphis and Lima refineries purchase approximately 29 million mmbtu of natural gas, with most of these purchases relating to our
Port Arthur refinery. In a $3.00 per mmbtu natural gas price environment and assuming average crude oil throughput levels, our annual operating expenses should range between $470 million and $500 million. However, natural gas prices in the first
nine months of 2003 have been significantly higher than this rate. It is also important to note that, under contracts that expire in September 2004, we contract for the purchase of natural gas on a calendar month basis and set the price at the
beginning of the month. Therefore, our natural gas costs reflect the price of natural gas on the day the contract is set, and not the average price for the period. We are reviewing options to mitigate our exposure to natural gas price fluctuations.



General and Administrative Expenses. With the
acquisition of the Memphis refinery, we expect our full year 2003 general and administrative expenses to be approximately $57 million to $58 million, excluding incentive compensation. This represents an increase over previous estimates resulting
from costs associated with certain employee benefit programs, legal fees, Sarbanes-Oxley compliance and non-recurring tax consulting costs.



Our incentive compensation is based solely on our achievement of earnings per share results in excess of a minimum of $2.00 per share. In administering
our incentive compensation plan, our Board of Directors typically excludes refinery restructuring charges and other such special items in determining the threshold level of earnings



39



---

##### Table of Contents

per share. We have accrued $7.0 million in the nine months ended September 30, 2003 for incentive compensation estimated through that date.



Stock-based Compensation Expense. We recognize non-cash, stock-based
compensation expense computed under Statement of Financial Accounting Standard or SFAS, No. 123 Accounting for Stock-Based Compensation for all stock options granted beginning in 2002. In the first nine months of 2003, an additional 595,000
options were granted to employees and directors. Stock-based compensation expense in 2003, for options granted in 2002 and 2003, will approximate $17 million to $18 million.



Depreciation and Amortization. Depreciation and amortization in the third quarter of 2003 was $27.9 million. This
amount will increase in future periods based upon the completion and placing into service of our capital expenditure activity. Capital activity is generally depreciated over a 25-year life. Depreciation and amortization expense includes amortization
of our turnaround costs, generally over four years.



Interest Expense. Based on our outstanding long-term debt as of September 30, 2003, our annual gross interest expense will be approximately $136 million and amortization of deferred financing costs will be approximately $9 million.
All of our outstanding debt is at fixed rates with the exception of $10 million in floating rate notes tied to LIBOR. Reported interest expense is reduced by capitalized interest.



Income Taxes. We expect our effective income tax rate for 2003 will range from approximately 35% to 38%.



Capital Expenditures and Turnarounds. Capital expenditures and
turnarounds for the nine months ended September 30, 2003 totaled $125.7 million. This amount excludes the purchase price of the Memphis refinery. We plan to expend approximately $145 million to $155 million for capital expenditures and turnarounds
for the remainder of 2003 and approximately $500 million in 2004. We plan to fund capital expenditures with internally generated funds and cash on hand. If internally generated funds and cash on hand are insufficient, we will reduce our capital
expenditure plans accordingly.



We are continuing to evaluate a
project to reconfigure the Lima refinery to process a more sour and heavier crude slate. We are also evaluating a similar project at our Memphis refinery. These initiatives are in a very preliminary stage.



40



---

##### Table of Contents

Liquidity and Capital Resources



Cash Balance



As of September 30, 2003, we had a cash and short-term investment balance of $487.9 million of which $434.9 million was held by PRG, $47.6 million by
Premcor Inc, $4.4 million by Opus Energy, a wholly-owned captive insurance subsidiary of Premcor Inc., and $1.0 million by various other direct and indirect subsidiaries of Premcor Inc. In addition, under our common security agreement related to
PACCs senior debt, PACC is required to restrict $45.0 million of cash for debt service at all times plus restrict an amount equal to the next scheduled principal and interest payment, prorated based on the number of months remaining until that
payment is due. As of September 30, 2003, cash of $53.9 million was restricted under these requirements. We reflected the change to this restricted cash balance that related to principal payments in cash flows from financing activities and the
change that related to interest payments in cash flows from operating activities.



Cash Flows from Operating Activities



Net cash
flows provided by operating activities for the first nine months of 2003 was $78.2 million compared to net cash flows used in operating activities of $42.2 million in the corresponding period in 2002. The increase in the provision of cash from
operating activities in 2003 as compared to 2002 is mainly attributable to strong market conditions, which resulted in strong operating results. Working capital as of September 30, 2003 was $980.2 million, a 2.44-to-1 current ratio, versus $320.9
million as of December 31, 2002, a 1.57-to-1 current ratio. The increase in working capital during the first nine months of 2003 was due primarily to strong operating results, the Memphis refinery acquisition, and cash proceeds from our June 2003
debt offering.



Environmental and Legal Reserves. As a
result of our normal course of business and the closure of two of our refineries, we are party to a number of legal proceedings and environmental-related obligations. In relation to these matters and obligations we have accrued, on primarily an
undiscounted basis, $68.8 million as of September 30, 2003 (December 31, 2002  $70.2 million).



In January 2001, we ceased refining operations at our Blue Island, Illinois refinery, and in September 2002, we ceased refining operations at our
Hartford, Illinois refinery. We continue to utilize storage and distribution facilities at both sites. Upon closure of these refineries we recorded reserves for environmental obligations associated with their closure. The environmental obligations
take into account costs that are reasonably foreseeable at this time. In relation to the Blue Island reserve, we are currently in discussions with governmental agencies concerning a remediation program and expect to have a final plan in place before
the end of 2003. In relation to the Hartford reserve, we are in preliminary stages of producing a remediation plan. As the remediation plans are finalized and as work is performed, adjustments of the reserves may be necessary. We expect to spend
approximately $2 million to $4 million in 2003 related to the Hartford and Blue Island reserves.



Crude Oil Purchase Commitment. On October 1, 2002, we entered into a crude oil linefill agreement with Morgan Stanley Capital Group Inc., or MSCG,
which obligated us to purchase 2.7 million barrels of crude oil in the pipeline system supplying our Lima refinery from MSCG. The agreement with MSCG was terminated in June 2003, and we purchased the 2.7 million barrels of crude oil from MSCG at a
net cost of approximately $80 million.



Long-Term Crude Oil
Contract. PACC has a long-term crude oil supply agreement with PMI Comercio Internacional, S.A. de C.V., an affiliate of Petroleos Mexicanos or PEMEX, the Mexican state oil company, which supplies approximately 161,000 barrels per day of Maya
crude oil to the Port Arthur refinery. Under the terms of this agreement, PACC is obligated to buy Maya crude oil from the affiliate of PEMEX, and the affiliate of PEMEX is obligated to sell Maya crude oil to PACC. The agreement also provides a
price adjustment mechanism designed to minimize the effect of adverse refining margin cycles and more specifically to moderate the fluctuations of the coker gross margin, a benchmark measure of the value of coker production over the cost of coker
feedstocks. This price adjustment mechanism contains a formula that represents an approximation of the coker gross margin and provides for a minimum average coker margin of $15 per barrel over the first eight years of the agreement, which began on
April 1, 2001. The cumulative difference, calculated on a monthly basis, between the actual coker gross margin and the defined minimum coker margin is referred to as a surplus or shortfall, and as of September 30, 2003, a cumulative quarterly
surplus of $176.5 million existed under the agreement. As a result, the price we pay for Maya



41



---

##### Table of Contents

crude oil purchased under this agreement in succeeding quarters will not be discounted until this cumulative surplus is offset by future cumulative
shortfalls.



We currently expect that funds generated from
operating activities together with existing cash, cash equivalents and short-term investments and availability under our working capital facility will be adequate to fund our ongoing operating requirements.



Cash Flows from Investing Activities



Cash flows used in investing activities in the first nine months of 2003
were $560.5 million as compared to $91.8 million in the corresponding period of 2002. The cash flows used in investing activities in 2003 reflected the acquisition of the Memphis refinery and proceeds from the sale of certain processing units and
ancillary assets at our Hartford refinery. Aside from these items, activity in 2003 and 2002 primarily reflected capital expenditures.



We classify our capital expenditures into two main categories, mandatory and discretionary. Mandatory capital expenditures, such as for turnarounds and
maintenance, are required to maintain safe and reliable operations or to comply with regulations pertaining to soil, water and air contamination or pollution, regulations pertaining to new product standards, and regulations pertaining to
occupational safety and health issues. We estimate the total mandatory capital and turnaround expenditures, excluding expenditures for new product standards and MACT II discussed below, for all three refineries will average $130 million per year
over the next four years. The forecast for these expenditures is approximately $86 million for 2003. Our total mandatory capital and refinery maintenance turnaround expenditures, excluding expenditures for new product standards and MACT II discussed
below, were $38.4 million and $56.8 million in the first nine months of 2003 and 2002, respectively. Our Lima refinery completed a turnaround in the first quarter of 2003 and our Port Arthur refinery completed a turnaround in the third quarter of
2003. Our Port Arthur refinery completed a turnaround in the first quarter 2002.



The Environmental Protection Agency, or EPA, has promulgated regulations under the Clean Air Act that establish stringent sulfur content specifications for gasoline and on-road diesel fuel designed to reduce air
emissions from the use of these products. In addition to the mandatory expenditures discussed above, we expect to incur total expenditures of approximately $666 million, including $534 million that we expect to expend through 2006, in order to
comply with environmental regulations related to the new stringent sulfur content specifications and MACT II regulations. The total costs have been recently revised from an aggregate of $727 million and include further refinement of the plans and in
particular a more detailed plan for the newly acquired Memphis refinery. Future revisions to these current cost estimates may be necessary as we continue to finalize our plans. Information related to the expected capital expenditures in relation to
these new regulations is shown below.



|                              |  | TotalEstimatedExpenditures |     | TotalExpendituresIncurredTo-Date |   | RemainingExpenditures atSeptember 30, 2003 |  | ContractCommitments atSeptember 30, 2003 |     | Year ofConcentration ofExpenditures
|----------------------------- |  | -------------------------- | --- | -------------------------------- | - | ------------------------------------------ |  | ---------------------------------------- | --- | -----------------------------------
|Gasoline low sulfur standards |  | $                          | 310 |                                  | $ | 128                                        |  | $                                        | 182 |                                    
|Diesel low sulfur standards   |  |                            | 330 |                                  |   | 4                                          |  |                                          | 326 |                                    
|MACT II                       |  |                            | 26  |                                  |   |                                           |  |                                          | 26  |                                    
|                              |  |                            |     |                                  |   |                                            |  |                                          |     |                                    
|Total                         |  | $                          | 666 |                                  | $ | 132                                        |  | $                                        | 534 |                                    
|                              |  |                            |     |                                  |   |                                            |  |                                          |     |                                    



We currently expect to
produce gasoline under the new sulfur standards at our Port Arthur refinery prior to January 1, 2004 and at our Memphis refinery early in the second quarter of 2004. As a result of the corporate pool averaging provisions of the regulations and our
possession of what we believe to be sufficient sulfur credits, we intend to defer a significant portion of the investment required for compliance at our Lima refinery until the end of 2005. Our forecast for complying with these regulations is
approximately $155 million in 2003. In the first nine months of 2003 and 2002 we incurred capital expenditures of $75.5 million and $25.5 million, respectively, related to these regulations. It is our intention to fund expenditures necessary to
comply with these new environmental standards with cash flow from operations. Due to the volatile economic nature of our business we are organizing our plans and associated expenditures for compliance with these regulations into modules
that can be shifted based on available funding. This will allow us to expedite or slow down the major portions of the project without compromising compliance dates but allowing us to take advantage of phase-in periods, if necessary.



42



---

##### Table of Contents

In May 2003, we announced plans to expand our Port Arthur, Texas refinery. The plans include increasing
Port Arthurs crude oil throughput capacity from its current rate of 250,000 bpd to approximately 325,000 bpd, and expanding the coker unit capacity from its current rated capacity of 80,000 bpd to 105,000 bpd, which will further increase our
ability to process lower cost, heavy sour crude oil. This project is estimated to cost between $200 million and $220 million and is expected to be completed in the fourth quarter of 2005. This project will be funded primarily from the proceeds of
the $300 million in senior notes issued in June 2003, which are described below in Cash Flows from Financing Activities. We plan to spend approximately $25 million in 2003 related to the Port Arthur expansion and approximately $10
million in 2003 for other discretionary capital expenditures. In the first nine months of 2003 and 2002, we incurred discretionary capital expenditures of $11.8 million and $15.2 million, respectively. We plan to fund mandatory and discretionary
capital expenditures with available cash and cash flow from operations and will adjust our annual expenditures accordingly.



Cash Flows from Financing Activities



Cash flows provided by financing activities were $796.9 million in the first nine months of 2003 compared to cash flows used in financing activities of
$219.8 million in the corresponding period of 2002. In 2003, cash flows provided by financing activities related to proceeds from the sale of common stock and issuance of new long-term debt partially offset by the early repayment of certain
long-term debt.



In 2003, Premcor Inc. received net proceeds of
approximately $306 million from a public offering of 13.1 million shares of common stock and a private offering of 2.9 million shares of common stock with Blackstone Capital Partners III Merchant Banking Fund L.P. and its affiliates, a subsidiary of
Occidental Petroleum Corporation, and certain Premcor executives. In February 2003, PRG completed an offering of $525 million in senior notes, of which $350 million, due in 2013, bear interest at 91⁄2% per annum and $175 million, due in 2010,
bear interest at 91⁄4% per annum. A portion of the net proceeds of these transactions was utilized to redeem the remaining $40.1 million principal balance of Premcor USAs 111⁄2% subordinated debentures at a $2.3 million premium; to repay
PRGs $240 million floating rate loan at par; and to purchase, in the open market, $14.7 million in face value of a portion of the 121⁄2% senior notes at a $2.7 million premium. In June 2003, PRG completed an offering of $300 million in
senior notes, due 2015, bearing interest at 71⁄2% per annum. PACC made $14.2 million of scheduled principal payments on its 121⁄2% senior notes in 2003.



In 2002, Premcor Inc. received net proceeds of $482 million from the initial public offering of common stock and a private placement of common stock.
We used the proceeds from the offerings along with cash on hand to repay certain long-term debt of approximately $645.2 million, of which $443.3 million related to PRG long-term debt.



In 2003, we incurred $25.5 million of deferred financing costs in relation to the amendment of the credit agreement and the
issuance of the new senior notes. In 2002, we incurred $11.4 million of deferred financing costs primarily related to a consent solicitation process, which facilitated the restructuring of PRG and PACC.



In 2003, Premcor Inc. made capital contributions to Premcor USA of $297.5
million and Premcor USA subsequently contributed $263.3 million to PRG primarily to fund the Memphis refinery acquisition and to repay certain long-term debt. In 2002, Premcor Inc. made capital contributions to Premcor USA of $442.9 million and
Premcor USA subsequently contributed $248.1 million to PRG, all primarily to repay certain long-term debt.



We continue to evaluate the most efficient use of capital and, from time to time, depending upon market conditions, may seek to purchase certain of our
outstanding debt securities in the open market or by other means, in each case to the extent permitted by existing covenant restrictions.



Credit Agreements



PRGs credit agreement, which was amended and restated in February 2003, provides for letter of credit issuances of up to the lesser of $760 million
or an amount available under a defined borrowing base, less outstanding borrowings. The facility may be increased to $800 million under certain circumstances. PRG utilizes this facility primarily for the issuance of letters of credit to secure crude
oil purchase obligations. The borrowing base includes PRGs cash and eligible cash equivalents, eligible investments, eligible receivables, eligible petroleum inventories, paid but unexpired letters of credit, net obligations on swap contracts
and PACCs eligible hydrocarbon inventory.



43



---

##### Table of Contents

The credit agreement expires in February 2006. As of September 30, 2003, the borrowing base was $1,264.3 million (December 31, 2002  $815.3 million),
with $431.1 million (December 31, 2002$597.1 million) of the facility utilized for letters of credit.



The credit agreement provides for direct cash borrowings of up to, but not exceeding in the aggregate, $200 million, subject to sublimits of $75 million
for working capital and general corporate purposes and a sublimit of $150 million for acquisition-related working capital. Acquisition-related borrowings are subject to a defined repayment provision. Borrowings under the credit agreement are secured
by a lien on substantially all of PRGs cash and cash equivalents, receivables, crude oil and refined product inventories and trademarks and PACCs hydrocarbon inventory. PRGs interest rate for any borrowings under this agreement
would bear interest at a rate based on either the U.S. prime lending rate or the Eurodollar rate plus a defined margin, at our option based on certain restrictions. As of September 30, 2003 and December 31, 2002, there were no direct cash borrowings
under the credit agreement.



The credit agreement contains
covenants and conditions that, among other things, limit PRGs dividends, indebtedness, liens, investments and contingent obligations. PRG is also required to comply with certain financial covenants, including the maintenance of working capital
of at least $150 million and the maintenance of tangible net worth of at least $650 million, as amended. The covenants also provide for a cumulative cash flow test that from January 1, 2003 to February 10, 2006 must not be less than zero.



PRG also has a $40 million cash-collateralized credit facility
expiring May 31, 2004. This facility was arranged in support of lower interest rates on the Series 2001 Ohio Bonds. In addition, this facility can be utilized for other non-hydrocarbon purposes. As of September 30, 2003, $18.2 million (December 31,
2002$10.1 million) of the line of credit was utilized for letters of credit.



New Accounting Standards



In July 2001, the
Financial Accounting Standards Board, or FASB, issued SFAS No. 143,Accounting for Asset Retirement Obligations. SFAS No. 143 requires fair value recognition of legal obligations to retire long-lived assets at the time the obligations are
incurred. The initial recording of a liability for an asset retirement obligation will require the recording of a corresponding asset. The liability will be adjusted for accretion due to the passage of time and the asset will be depreciated. We have
asset retirement obligations based on our legal obligations at our refinery sites. We consider the settlement date of the obligations indeterminable at this time due to uncertainty about the timing of the retirement of the long-lived assets.
Accordingly, we cannot calculate an associated asset retirement liability at this time. We adopted this standard in the first quarter of 2003, but the initial adoption did not have a material impact on our financial position or results of
operations. We will measure and recognize the fair value of our asset retirement obligations at such time as a settlement date is determinable.



In November 2002, the FASB issued Interpretation No. 45, Guarantors Accounting and Disclosure Requirements for Guarantees, Including Indirect
Guarantees of Indebtedness of Others. This interpretation requires expanded disclosure of a guarantors obligation under certain guarantees that it has issued. It also requires that a guarantor recognize, at the inception of certain
guarantees, a liability for the fair value of the obligation undertaken in issuing the guarantee. The disclosure requirements are effective for interim and annual financial statements issued for periods ending after December 15, 2002. The provisions
for the recognition of a liability are effective prospectively for guarantees issued or modified after December 31, 2002. We adopted the recognition provisions in the first quarter of 2003 with no material impact on our financial statements.



In January 2003, the FASB issued Interpretation No. 46,
Consolidation of Variable Interest Entities, an interpretation of ARB No.51. This interpretation clarifies consolidation requirements for variable interest entities. It establishes additional factors beyond ownership of a majority voting
interest to indicate that a company has a controlling financial interest in an entity (or a relationship sufficiently similar to a controlling financial interest that it requires consolidation). This interpretation applies immediately to variable
interest entities created or obtained after January 31, 2003 and must be retroactively applied to holdings in variable interest entities acquired before February 1, 2003 in interim and annual financial statements issued for periods ending after
December 15, 2003. The adoption of this interpretation did not have a material impact on our financial statements.



44



---

##### Table of Contents

In April 2003, the FASB issued SFAS No. 149, Amendment of Statement 133 on Derivative Instruments
andHedging Activities. SFAS No. 149 amends and clarifies financial accounting and reporting for derivative instruments, including certain derivative instruments embedded in other contracts. More specifically, SFAS No. 149, among other
things, clarifies under what circumstances a contract with an initial net investment meets the characteristics of a derivative, clarifies when a derivative contains a financing component, and amends the definition of an underlying to
conform to recently issued standards. SFAS No. 149 is effective for contracts entered into or modified after June 30, 2003, except for certain aspects of the standard that relate to previously issued guidance, which should continue to be applied in
accordance with the previously set effective dates. Also, this standard is effective for existing and new contracts entered into after June 30, 2003 as they relate to forward purchases or sales of when-issued securities or other securities that do
not yet exist. The adoption of this standard did not have a material impact on our financial statements.



In May 2003, the FASB issued SFAS No. 150, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity.SFAS
No. 150 establishes standards for how an issuer classifies and measures certain financial instruments with characteristics of both liabilities and equity. SFAS No. 150 requires classification of a financial instrument that is within its scope as a
liability, or an asset in some circumstances. SFAS No. 150 is effective for financial instruments entered into or modified after May 31, 2003, and shall otherwise be effective at the beginning of the first interim period beginning after June 15,
2003, except for mandatorily redeemable financial instruments of a nonpublic entity. For instruments created before the issuance of SFAS No. 150 and still existing at the beginning of the interim period of adoption, this standard shall be
implemented by reporting the cumulative effect of a change in an accounting principle. The adoption of this standard did not have a material impact on our financial statements.



In August 2003, the FASB ratified the Emerging Issues Task Force (EITF) Issue No. 03-11, Reporting Gains and
Losses on Derivative Instruments That are Subject to SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities, and Not Held for Trading Purpose. In Issue No. 03-11, the EITF reached a consensus that determining whether realized
gains and losses on derivative contracts not held for trading purposes should be reported on a net or gross basis is a matter of judgment that depends on the relevant facts and circumstances. Entities are to continue to consider the indicators set
forth in EITF Issue 99-19. We are evaluating our accounting treatment for purchases and sales of crude oil we make to supply our refineries. Any changes we may make in the future in the presentation of revenue and cost of sales for these
transactions will not have an impact on our gross margin.



In
September 2003, the EITF issued an exposure draft of a proposed SFAS, Employers Disclosures about Pensions and Other Postretirement Benefits, which amends SFAS No. 87, Employers Accounting for Pensions, SFAS No. 88,
Employers Accounting for Settlements and Curtailments of Defined Benefit Pension Plans and for Termination Benefits, and SFAS No. 106, Employers Accounting for Postretirment Benefits Other than Pensions. The proposed
standard replaces SFAS No. 132, Employers Disclosures about Pensions and Other PostretirementBenefits. The proposed standard does not change the measurement or recognition of pension or other postretirement plans, but it does
require additional disclosures about assets, obligations, cash flows, and net periodic benefit cost of these plans. The proposed standard also requires interim disclosures for publicly traded entities related to the amount of net periodic benefit
cost and cash flows for pension and other postretirement plans. When the proposed standard is promulgated it will be effective for financial statements for fiscal years ending after December 15, 2003, with interim disclosure requirements effective
for the first fiscal quarter of the year following initial application of the annual disclosure requirements.



45



---

##### Table of Contents

|ITEM 3. |  | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- |  | ----------------------------------------------------------



The risk inherent in our market risk sensitive instruments and positions is the potential loss from adverse changes in commodity prices and interest
rates. None of our market risk sensitive instruments are held for trading.



Commodity Risk



Our earnings, cash flow and
liquidity are significantly affected by a variety of factors beyond our control, including the supply of, and demand for, commodities such as crude oil, other feedstocks, gasoline, other refined products and natural gas. The demand for these refined
products depends on, among other factors, changes in domestic and foreign economies, weather conditions, domestic and foreign political affairs, planned and unplanned downtime in refineries, pipelines and production facilities, production levels,
the availability of imports, the marketing of competitive fuels and the extent of government regulation. As a result, the prices of these commodities fluctuate significantly. The movement in petroleum prices does not necessarily have a direct
long-term relationship to net income. The effect of changes in crude oil prices on our operating results is determined more by the rate at which the prices of refined products adjust to reflect such changes.



We fix the price on our crude oil purchases from one to several weeks prior
to the time when the crude oil is processed and sold. As a result, we are exposed to crude oil price movements relative to refined product price movements during this period. In 2003, with the acquisition of our Memphis refinery, our average fixed
price purchase commitments when offset by our fixed price sale commitments increased to a net long inventory position of approximately 8 million barrels. As of September 30, 2003, if the market price of these net fixed price commitments had been
lower by $1 per barrel, we would have recorded additional cost of sales of approximately $8 million, based on our treatment of these contracts as derivatives. An increase in the market price would reduce cost of sales by a like amount. We may
actively mitigate some or all of the price risk related to our fixed price purchase and sale commitments. These risk management decisions are based on many factors including the relative level and volatility of absolute hydrocarbon prices and the
extent to which the futures market is in backwardation or contango. When the contract price of the following month futures contract is less than the contract price of the current, or prompt, month contract, a backwardated market
structure exists, and when the contract price of the following month futures contract is greater than the contract price of the prompt month contract, a contango market structure exists. The cost of risk management activities generally
increase in a backwardated market. As we look ahead to 2004, we are reviewing our risk management program as we believe the cost of the program may exceed the benefit derived from this added layer of risk protection during more normal oil market
conditions.



We use several strategies to minimize the impact
on profitability of volatility in feedstock costs and refined product prices. These strategies generally involve the purchase and sale of exchange traded, energy related futures and options with a duration of six months or less. To a lesser extent
we use energy swap agreements similar to those traded on the exchanges, such as crack spreads and crude oil options, to better match the specific price movements in our markets. These strategies are designed to minimize, on a short-term basis, our
exposure to the risk of fluctuations in crude oil prices and refined product margins. The number of barrels of crude oil and refined products covered by such contracts varies from time to time. Such purchases and sales are closely managed and
subject to internally established risk policies. The results of these price risk mitigation activities affect refining cost of sales and inventory costs. We do not engage in speculative futures or derivative transactions.



We prepared a sensitivity analysis to estimate our exposure to market risk
associated with derivative commodity positions. This analysis may differ from actual results. The fair value of each derivative commodity position was based on quoted futures prices. As of September 30, 2003, a $1 change in quoted futures prices
would result in an approximate $7 million change to the fair market value of the derivative commodity position and correspondingly the same change in operating income. As of December 31, 2002, a $1 change in quoted futures prices would result in an
approximately $2 million change to the fair market value of the derivative commodity position and correspondingly the same change in operating income.



Our results are also sensitive to the fluctuations in natural gas prices due to the use of natural gas to fuel our refinery operations. Based on our
average annual consumption of approximately 29 million mmbtu of natural gas, a $1 change per mmbtu in the price of natural gas would generally change our natural gas costs by $29 million. Our sensitivity to a change in the price of natural gas would
also be impacted by our method of purchasing natural gas. We contract for the purchase of natural gas on a calendar month basis and set the price at the beginning of the month.



46



---

##### Table of Contents

Therefore, our natural gas costs will reflect the price of natural gas on the day the contract is set, and not the average price for the period. We are
reviewing options to mitigate our exposure to natural gas price fluctuations.



Interest Rate Risk



Our primary interest rate
risk is associated with our long-term debt. We manage this interest rate risk by maintaining a high percentage of our long-term debt with fixed rates. As of September 30, 2003 we have an outstanding balance, including current maturities, of $1,451.3
million (PRG$1,440.9 million). The weighted average interest rate on our fixed rate long-term debt is 9.3%. We are subject to interest rate risk on our Ohio bonds and any direct borrowings under our credit agreement. As of September 30, 2003,
a 1% change in interest rates on our floating rate loans, which totaled $10 million, would result in a $0.1 million change in pretax income on an annual basis. In the first quarter of 2003, we refinanced our $240 million of floating rate loans with
fixed rate debt. As of December 31, 2002, a 1% change in interest rate on our floating rate loans, which totaled $250 million, would result in a $2.5 million change in pretax income on an annual basis. As of June 30, 2003 and December 31, 2002,
there were no direct borrowings under our credit agreement.



|ITEM 4. |  | Controls and Procedures
|------- |  | -----------------------



We carried out an evaluation, under the supervision and with the participation of our management, including our chief executive officer and chief
financial officer, of the effectiveness of the design and operations of our disclosure controls and procedures pursuant to Exchange Act Rules 13a-14 and 15d-14. Based upon that evaluation as of the end of the period covered by this report, the chief
executive officer and chief financial officer concluded that our disclosure controls and procedures are effective in timely alerting them to material information relating to us (including our consolidated subsidiaries) required to be included in our
periodic SEC filings. There have not been any changes in our internal control over financial reporting that occurred during our last fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control
over financial reporting.



47



---

##### Table of Contents

PART II. OTHER INFORMATION



|ITEM 1. |  | Legal Proceedings
|------- |  | -----------------



The following is an update of developments during the third quarter of 2003 of material pending legal proceedings to which we or any of our subsidiaries
are a party or to which any of our or their property is subject, including environmental proceedings that involve potential monetary sanctions of $100,000 or more and to which a governmental authority is a party. For additional discussion of our
material pending legal proceedings, see Premcor Inc.s and PRGs combined Annual Report on Form 10-K for the period ending December 31, 2002.



Village of Hartford, Illinois Litigation. In May 2003, the Attorney Generals office for the State of Illinois filed a lawsuit against us and
a former owner of the Hartford refinery for injunctive relief, cost recovery and penalties related to subsurface contamination in the area of the refinery and facilities owned by other companies. The case, entitled People of the State of
Illinois, ex rel. v. The Premcor Refining Group, Inc. et al., is filed in the Circuit Court for the Third Judicial Circuit, Madison County, Illinois. The Attorney Generals office also sent notices to other companies with current or former
operations in the area of the states intent to sue those companies as well. We, along with three other companies, have met with the state and US Environmental Protection Agency regarding the issues in the Village of Hartford and those
discussions are ongoing.



In July 2003, approximately 12
residents of the Village of Hartford, Illinois filed a lawsuit against us and a prior owner of the Hartford refinery alleging personal injury and property damage due to releases from the refinery and related pipelines. The plaintiffs are seeking
class certification and unspecified damages. The case, entitled Sparks, et al. v. The Premcor Refining Group, Inc., et al. has been removed to the United States District Court for the Southern District of Illinois.



48



---

##### Table of Contents

|ITEM 6. |  | Exhibits and Reports on Form 8-K
|------- |  | --------------------------------



|(a) | Exhibits
|--- | --------



|Exhibit Number |  | Description                                                                                                                                                
|-------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------
|               | 
|10.1           |  | Second Amendment to Premcor Pension Restoration Plan dated August 8, 2003.                                                                                 
|               | 
|10.2           |  | Fifth Amendment to the Premcor Pension Plan dated September 23, 2003.                                                                                      
|               | 
|15.1           |  | Awareness letter dated October 27, 2003, from Deloitte & Touche LLP concerning the unaudited interim financial information for September 30, 2003 and 2002.
|               | 
|31.1           |  | Section 302 Chief Executive Officer certificate for Premcor Inc.                                                                                           
|               | 
|31.2           |  | Section 302 Chief Financial Officer certificate for Premcor Inc.                                                                                           
|               | 
|31.3           |  | Section 302 Chief Executive Officer certificate for PRG.                                                                                                   
|               | 
|31.4           |  | Section 302 Chief Financial Officer certificate for PRG.                                                                                                   
|               | 
|32.1           |  | Section 906 Chief Executive Officer certificate for Premcor Inc.                                                                                           
|               | 
|32.2           |  | Section 906 Chief Financial Officer certificate for Premcor Inc.                                                                                           
|               | 
|32.3           |  | Section 906 Chief Executive Officer certificate for PRG.                                                                                                   
|               | 
|32.4           |  | Section 906 Chief Financial Officer certificate for PRG.                                                                                                   



|(b) | Current Reports on Form 8-K
|--- | ---------------------------



We filed the following reports on Form 8-K during the period covered by this report:



| | (1) | Premcor Inc. furnished a report dated July 24, 2003 pursuant to Item 12 (furnished under Item 9 due to temporary Edgar constraints) announcing second quarter and year-to-date 2003
operating results.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Reports listed above as
furnished under Item 9 and Item 12 are not deemed filed with the SEC and are not incorporated by reference herein or in any other SEC filings.



49



---

##### Table of Contents

| | (3) | 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.



PREMCOR INC. THE PREMCOR REFINING GROUP INC. (Co-Registrants)By:

/s/ Dennis R. EichholzDennis R. Eichholz Senior Vice PresidentFinance and Controller (principal accounting officer)




October 30, 2003



50