Pacific Ethanol, Inc. Announces Third Quarter 2008 Financial Results

Highlights

- Net sales up 56% over Q3 of 2007 and up 64% over the nine months ended September 30, 2007

- Gallons sold up 30% from Q3 of 2007 to 65.0 million gallons

- Loss per diluted share of $0.98 for Q3 2008, which includes $26.6 million of non-cash asset impairment

- EBITDA was negative $18.5 million for Q3 2008 and negative $6.8 million for the nine months ended September 30, 2008

- Stockton plant commenced operations in the current quarter, thereby achieving the Company's goal of 220 million gallons per year

- Replaced Kinergy's line of credit with a new $40 million credit facility during the quarter

SACRAMENTO, Calif., Nov. 10 /PRNewswire-FirstCall/ -- Pacific Ethanol, Inc. (Nasdaq: PEIX), the leading West Coast-based marketer and producer of ethanol, today announced its financial results for the quarter ended September 30, 2008.

Three Months Ended September 30, 2008

For the three months ended September 30, 2008, the Company reported net sales of $184.0 million, an increase of $65.9 million, or 56%, compared to $118.1 million for the same period in 2007. This increase in net sales is primarily due to a substantial increase in sales volume, coupled with higher average sales prices. The Company's sales volume increased by 15.0 million gallons, or 30%, to 65.0 million gallons, compared to 50.0 million gallons for the same period in 2007. The Company's average sales price of ethanol increased by $0.34 per gallon, or 16%, to $2.45 per gallon compared to an average sales price of $2.11 per gallon in the same period in 2007.

Average corn prices for the Company increased 54% for the three months ended September 30, 2008 as compared to the same period in 2007. Gross loss for the three months ended September 30, 2008 totaled $20.3 million compared to gross profit of $4.8 million for the same period in 2007. The Company's gross margin was negative 11.0% for the three months ended September 30, 2008 compared to a positive 4.0% for the same period in 2007. The gross loss for the three months ended September 30, 2008, was a direct result of highly volatile corn and ethanol prices, which contributed to the loss with a $5.6 million valuation adjustment of our inventories.

The Company's net loss for the three months ended September 30, 2008 was $54.9 million compared to $4.8 million for the same period in 2007. The loss includes a non-cash asset impairment of $26.6 million associated with the Company's suspended Imperial Valley project, which represents the net of $43.8 million in property and equipment and $17.2 million in construction-related liabilities.

Loss available to common stockholders for the three months ended September 30, 2008 was $55.7 million compared to $5.9 million for the same period in 2007. The Company reported loss per common share of $0.98 for the three months ended September 30, 2008 as compared to $0.15 for the same period in 2007. The Company's weighted-average number of diluted shares outstanding for the three months ended September 30, 2008 totaled 56.7 million.

During the third quarter, the Company completed its goal of reaching 220 million gallons per year of capacity by completing construction of its 60 million gallon plant in Stockton, California.

Nine Months Ended September 30, 2008

For the nine months ended September 30, 2008, the Company reported net sales of $543.5 million, an increase of $212.4 million, or 64%, compared to $331.1 million for the same period in 2007. This increase in net sales is primarily due to a substantial increase in sales volume, coupled with modestly higher average sales prices. The Company's sales volume increased by 58.2 million gallons, or 44%, to 191.0 million gallons, compared to 132.8 million gallons for the same period in 2007. The Company's average sales price of ethanol increased by $0.21 per gallon, or 9%, to $2.43 per gallon compared to an average sales price of $2.22 per gallon for the same period in 2007.

Average corn prices increased 55% for the nine months ended September 30, 2008 as compared to the same period in 2007. Gross loss for the nine months ended September 30, 2008 totaled $4.2 million compared to gross profit of $31.2 million for the same period in 2007. The Company's gross margin was a negative 0.8% for the nine months ended September 30, 2008 compared to 9.4% for the same period in 2007.

The Company's net loss for the nine months ended September 30, 2008 was $98.3 million compared to net income of $0.3 million for the same period in 2007. The loss includes a non-cash asset impairment of $26.6 million associated with its suspended Imperial Valley project and a non-cash goodwill impairment of $87.0 million as result of completing its annual goodwill impairment test during the first quarter. Of the total goodwill impairment amount, $48.4 million related to noncontrolling interests of the Company's variable interest entity, resulting in a net goodwill impairment of $38.6 million, which is included in the Company's net loss for the nine months ended September 30, 2008.

Loss available to common stockholders for the nine months ended September 30, 2008 was $102.4 million compared to $2.9 million for the same period in 2007. The Company reported loss per common share of $2.14 for the nine months ended September 30, 2008 as compared to $0.07 for the same period in 2007. The Company's weighted-average number of diluted shares outstanding for the nine months ended September 30, 2008 totaled 47.8 million.

Neil Koehler, the Company's President and CEO, commented, "We saw unprecedented volatility in the corn and ethanol markets during the quarter and are disappointed with the resulting impact on margins. Despite the challenging operating environment, ethanol plays a significant and growing role in our nation's transportation fuel supply. We are pleased to report that we've met our goal of building 220 million gallons of operational capacity in the Western United States. We are focusing on operating at industry leading efficiencies and growing the markets for our feed and fuel products. With the recent election results, we expect continued strong support for the Renewable Fuels Standard and the economic development, energy independence and carbon dioxide reductions that ethanol provides."

Reconciliation of EBITDA to Net Income (Loss)

This press release contains, and the Company's conference call will include, references to unaudited earnings before interest, taxes, depreciation and amortization, including goodwill and asset impairments ("EBITDA"), a financial measure that is not in accordance with generally accepted accounting procedures ("GAAP"). The table set forth below provides a reconciliation of EBITDA to net income (loss). Management believes that EBITDA is a meaningful measure of liquidity and the Company's ability to service debt because it provides a measure of cash available for such purposes. Additionally, management provides an EBITDA measure so that investors will have the same financial information that management uses with the belief that it will assist investors in properly assessing the Company's performance on a period-over- period basis. EBITDA is not a measure of financial performance under GAAP, and should not be considered an alternative to net income or any other measure of performance under GAAP, or to cash flows from operating, investing or financing activities as an indicator of cash flows or as a measure of liquidity. EBITDA has limitations as an analytical tool and you should not consider it in isolation or as a substitute for analysis of the Company's results as reported under GAAP.

Earnings Call

The Company will host a live conference call and webcast today at 10:00 AM EST / 7:00 AM PST. Neil Koehler, Chief Executive Officer, and Joseph Hansen, Chief Financial Officer, will host the call.

To listen to the conference call, United States callers may dial 800-510- 9834. International callers may dial 617-614-3669. All callers should enter access code 99195862.

A link to the live audio webcast of the Company's earnings conference call may be found on the Company's website at http://www.pacificethanol.net.

Approximately one hour after the conclusion of the call, an audio replay of the call will be available. To listen to the replay, United States callers may dial 888-286-8010. International callers may dial 617-801-6888. All callers should enter access code 84624006. The replay will be available through November 24, 2008.

About Pacific Ethanol, Inc.

Pacific Ethanol is the largest West Coast-based marketer and producer of ethanol. Pacific Ethanol has ethanol plants in Madera and Stockton, California; Boardman, Oregon; and Burley, Idaho. Pacific Ethanol also owns a 42% interest in Front Range Energy, LLC which owns an ethanol plant in Windsor, Colorado. Central to Pacific Ethanol's growth strategy is its destination business model, whereby each respective ethanol plant achieves lower process and transportation costs by servicing local markets for both fuel and feed. Pacific Ethanol has achieved its goal of 220 million gallons per year of ethanol production capacity in 2008 and has the goal to increase total production capacity to 420 million gallons per year in 2010. In addition, Pacific Ethanol is working to identify and develop other renewable fuel technologies, such as cellulose-based ethanol production and bio-diesel.

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995

With the exception of historical information, the matters discussed in this press release are forward-looking statements that involve a number of risks and uncertainties. The actual future results of Pacific Ethanol could differ from those statements. Factors that could cause or contribute to such differences include, but are not limited to, the ability of Pacific Ethanol to obtain additional debt or equity financing, including additional working capital financing, or failing new sources of financing, the ability of Pacific Ethanol to reschedule or restructure its indebtedness; the ability of Pacific Ethanol to successfully capitalize on its internal growth initiatives; the ability of Pacific Ethanol to operate its plants at their planned production capacities; the price of ethanol relative to the price of corn and other inputs and the price of ethanol relative to the price of gasoline; and the factors contained in the "Risk Factors" section of Pacific Ethanol's Form 10-K filed with the Securities and Exchange Commission on March 27, 2008 and the "Risk Factors" section of Pacific Ethanol's Form 10-Q for the quarterly period ended September 30, 2008 to be filed with the Securities and Exchange Commission.

                               (tables follow)



                            PACIFIC ETHANOL, INC.
                    CONSOLIDATED STATEMENTS OF OPERATIONS
               (unaudited, in thousands, except per share data)

                              Three Months Ended          Nine Months Ended
                                 September 30,               September 30,
                               2008         2007          2008          2007

    Net sales               $183,980     $118,118      $543,489      $331,123
    Cost of goods sold       204,265      113,359       547,673       299,902
    Gross profit (loss)      (20,285)       4,759        (4,184)       31,221
    Selling, general and
     administrative
     expenses                  6,731        5,920        24,275        23,742
    Impairment of asset
     group                    26,588            -        26,588             -
    Impairment of
     goodwill                      -            -        87,047             -
    Income (loss) from
     operations              (53,604)      (1,161)     (142,094)        7,479
    Other income
     (expense), net           (2,774)        (998)       (4,184)          312
    Income (loss) before
     noncontrolling interest
     in variable interest
     entity                  (56,378)      (2,159)     (146,278)        7,791
    Noncontrolling interest
     in variable interest
     entity                    1,523       (2,683)       47,939        (7,502)
    Net income (loss)
     before provision for
     income taxes            (54,855)      (4,842)      (98,339)          289
    Provision for income
     taxes                         -            -             -             -
    Net income (loss)       $(54,855)     $(4,842)     $(98,339)        $ 289
    Preferred stock
     dividends                 $(807)     $(1,050)      $(3,296)      $(3,150)
    Deemed dividend on
     preferred stock              $-           $-         $(761)           $-
    Loss available to
     common stockholders    $(55,662)     $(5,892)    $(102,396)      $(2,861)
    Net loss per share,
     basic                    $(0.98)      $(0.15)       $(2.14)       $(0.07)
    Net loss per share,
     diluted                  $(0.98)      $(0.15)       $(2.14)       $(0.07)
    Weighted-average shares
     outstanding, basic
     and diluted              56,717       39,928        47,791        39,833



                            PACIFIC ETHANOL, INC.
                         CONSOLIDATED BALANCE SHEETS
                                (in thousands)

                                                  September 30,   December 31,
                                  ASSETS              2008            2007
                                                   (unaudited)          *
    Current Assets:
      Cash and cash equivalents                      $13,979         $5,707
      Investments in marketable securities             7,452         19,353
      Accounts receivable, net                        30,837         28,034
      Restricted cash                                 12,152            780
      Inventories                                     33,279         18,540
      Prepaid expenses                                 1,828          1,498
      Prepaid inventory                                2,403          3,038
      Derivative instruments                             195          1,613
      Other current assets                             3,884          3,630
        Total current assets                         106,009         82,193
    Property and equipment, net                      552,145        468,704

    Other Assets:
      Goodwill                                            --         88,168
      Intangible assets, net                           5,766          6,324
      Other assets                                     9,689          6,211
        Total other assets                            15,455        100,703
    Total Assets                                    $673,609       $651,600

    * Amounts derived from the audited financial statements for the year ended
      December 31, 2007.



                            PACIFIC ETHANOL, INC.
                   CONSOLIDATED BALANCE SHEETS (CONTINUED)
                       (in thousands, except par value)

                                                  September 30,   December 31,
      LIABILITIES AND STOCKHOLDERS' EQUITY            2008            2007
                                                   (unaudited)          *
    Current Liabilities:
      Accounts payable - trade                       $21,613       $ 22,641
      Accrued liabilities                             14,248          8,526
      Accounts payable and accrued
       liabilities  - construction-related            34,308         55,203
      Contract retentions                                948          5,358
      Other liabilities - related parties                212            900
      Current portion - notes payable                 46,407         11,098
      Short-term note payable                          1,500          6,000
      Derivative instruments                          10,350         10,353
        Total current liabilities                    129,586        120,079

    Notes payable, net of current portion            234,537        151,188
    Other liabilities                                  3,493          1,965
    Total Liabilities                                367,616        273,232

    Commitments and Contingencies
    Noncontrolling interest in variable
     interest entity                                  47,936         96,082

    Stockholders' Equity:
      Preferred stock, $0.001 par value;
       10,000 shares authorized;
      Series A: 0 and 5,316 shares issued
       and outstanding as of September 30, 2008
       and December 31, 2007, respectively
      Series B: 2,346 and 0 shares issued and
       outstanding as of September 30, 2008 and
       December 31, 2007, respectively                     2              5
      Common stock, $0.001 par value; 100,000
       shares authorized; 57,779 and 40,606 shares
       issued and outstanding as of September 30,
       2008 and December 31, 2007, respectively           58             41
      Additional paid-in capital                     478,231        402,932
      Accumulated other comprehensive income (loss)      471         (2,383)
      Accumulated deficit                           (220,705)      (118,309)
        Total stockholders' equity                   258,057        282,286
    Total Liabilities and Stockholders' Equity      $673,609       $651,600

    * Amounts derived from the audited financial statements for the year ended
      December 31, 2007.


    Reconciliation of  EBITDA to Net Income (Loss)

                                Three Months Ended          Nine Months Ended
                                    September 30,             September 30,
    (in thousands) (unaudited)    2008         2007          2008      2007
    Net income (loss)          $(54,855)     $(4,842)     $(98,339)     $289
    Adjustments:
    Interest expense*             3,290        1,826        10,544     2,814
    Interest income*                (59)        (912)         (264)   (4,117)
    Income taxes                     --           --            --        --
    Goodwill and asset
     impairments*                26,588           --        65,224        --
    Depreciation and
     amortization expense*        6,554        2,563        16,032     7,930
      Total adjustments          36,373        3,477        91,536     6,627

    EBITDA                     $(18,482)     $(1,365)     $ (6,803)   $6,916
    * adjusted for non-controlling interest.


    Commodity Price Performance

                                  Three Months Ended        Nine Months Ended
                                     September 30,             September 30,
    (unaudited)                    2008         2007          2008      2007

    Ethanol sales
     (million gallons)             65.0         50.0         191.0     132.8
    Ethanol sales price
     per gallon                   $2.45        $2.11         $2.43     $2.22

    Delivered corn cost
     per bushel                   $6.99        $4.54         $6.48     $4.19
    Average basis                 $0.71        $0.67         $0.73     $0.64
    Corn cost - CBOT
     equivalent                   $6.28        $3.87         $5.75     $3.55

    Co-product return % (1)        21.6%        25.3%         22.6%     25.6%
    Production commodity
     margin per gallon (2)       $ 0.35       $ 0.99        $ 0.54    $ 1.18

    (1) Co-product revenue as a percentage of delivered cost of corn

    (2) Ethanol sales price per gallon less net cost of corn (delivered cost
        of corn less co-product revenue)

SOURCE Pacific Ethanol, Inc.