EX-99.1 2 ex99_1.htm EXHIBIT 99.1 Exhibit 99.1 Exhibit 99.1
 



 
NEWS
RELEASE

2006-11

FOR IMMEDIATE RELEASE
Contact: Doug Aron
(713) 688-9600 x145

FRONTIER OIL REPORTS MOST PROFITABLE QUARTER IN COMPANY HISTORY

HOUSTON, TEXAS, August 7, 2006 - Frontier Oil Corporation (NYSE: FTO) today announced record quarterly net income of $143.3 million, or $1.26 per diluted share for the quarter ended June 30, 2006, compared to net income of $66.0 million or $0.58 per diluted share, for the quarter ended June 30, 2005. For the six months ended June 30, 2006, Frontier reported net income of $201.0 million, or $1.78 per diluted share, compared to net income of $100.4 million, or $0.89 per diluted share, for the six months ended June 30, 2005. All current and prior period share related numbers have been revised to reflect the 2-for-1 stock split effective June 26, 2006.

Frontier continues to benefit from outstanding product crack spreads as well as wide crude oil differentials. The diesel crack spread remained unseasonably strong increasing to $23.49 per barrel for the most recent quarter compared to $15.51 per barrel for the second quarter of 2005. The gasoline crack spread increased to $20.92 per barrel for the quarter ended June 30, 2006, compared to $12.50 per barrel for the same period in 2005. The Cheyenne Refinery light/heavy spread increased slightly to an average $15.19 per barrel for the second quarter of 2006 compared to $14.15 per barrel for the second quarter of 2005. Similarly, the WTI/WTS spread increased slightly to $5.04 per barrel for the recent quarter compared to $4.67 per barrel for the second quarter of 2005.

Frontier’s crude oil charge for the second quarter of 2006 averaged 153,972 barrels per day (bpd), slightly below the average 156,352 bpd the Company charged in the second quarter of 2005. The most recent quarter’s crude charge was reduced by approximately 4,200 bpd as a result of a diesel hydrotreater shutdown at the Cheyenne Refinery for the conversion to ultra-low sulfur diesel. Despite the reduced throughput, Frontier reported record operating income before depreciation of $232.3 million for the three months ended June 30, 2006.

Frontier’s Chairman, President and CEO, James Gibbs, commented, “Our results continue to be outstanding. The second quarter of 2006 was our most profitable quarter ever, which allowed us to continue our share repurchase program and execute a 2-for-1 stock split during the quarter. Our crack spreads and crude oil differentials remain incredibly strong and we believe our third quarter 2006 results will be excellent.”

For the three months ending June 30, 2006, Frontier generated $155.3 million in cash before changes in working capital and $211.9 million after changes in working capital, while investing approximately $37.7 million in capital expenditures and repurchasing approximately 1.1 million shares of its common stock. Frontier’s cash balance of $350.0 million exceeded debt by $200.0 million as of June 30, 2006. There were no borrowings under the Company’s revolving credit facility. For the six months ended June 30, 2006, Frontier generated $232.2 million in cash before changes in working capital and $162.1 million after changes in working capital, while investing $74.8 million in capital expenditures and repurchasing approximately 1.5 million shares of its common stock.

The second quarter 2006 results include an after-tax inventory gain of approximately $23.6 million or $0.21 per diluted share, compared to a loss of $1.0 million, or $0.01 per diluted share, for the second quarter of 2005. The six months ended June 30, 2006 include an after-tax inventory gain of approximately $23.6 million or $0.21 per diluted share compared to a gain of $18.4 million, or $0.16 per diluted share for the same period in 2005. The most recent quarter results also include a $5.0 million, or $0.03 per diluted share (after-tax) accrual for the cleanup of a waste water treatment pond located on land historically leased from an adjacent landowner.

Conference Call

A conference call is scheduled for today, August 7, 2006, at 11:00 a.m. eastern time, to discuss the financial results. To access the call, please dial (800) 811-8824. For those individuals outside the United States, please call (913) 981-4903. A recorded replay of the call may be heard through August 21, 2006 by dialing (888) 203-1112 (international callers (719) 457-0820) and entering the code 5241975. In addition, the real-time conference call and a recorded replay will be webcast by PR Newswire. To access the call or the replay via the Internet, go to www.frontieroil.com and register from the Investor Relations page of the site.

Frontier operates a 110,000 bpd refinery located in El Dorado, Kansas, and a 52,000 bpd refinery located in Cheyenne, Wyoming, and markets its refined products principally along the eastern slope of the Rocky Mountains and in other neighboring plains states. Information about the Company may be found on its web site www.frontieroil.com.

This press release includes “forward-looking statements” as defined by the Securities and Exchange Commission. Such statements are those concerning strategic plans, expectations and objectives for future operations. All statements, other than statements of historical fact, included in this press release that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. These statements are based on certain assumptions made by the Company based on its experience and perception of historical trends, current conditions, expected future developments and other factors it believes are appropriate in the circumstances. Such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of the Company. Investors are cautioned that any such statements are not guarantees of future performance and that actual results or developments may differ materially from those projected in the forward-looking statements.


FRONTIER OIL CORPORATION
  
                   
   
Six Months Ended
  
Three Months Ended
 
   
June 30
  
June 30
  
   
2006
 
2005
 
2006
  
2005
  
INCOME STATEMENT DATA ($000's except per share)
                  
Revenues
  
$
2,327,559
  
$
1,664,920
  
$
1,315,366
  
$
972,280
  
Raw material, freight and other costs
    
1,829,095
   
1,351,051
   
995,608
   
792,728
 
Refining operating expenses, excluding depreciation
    
143,515
   
115,175
   
74,611
   
53,824
 
Selling and general expenses, excluding depreciation
    
21,729
   
16,478
   
12,815
   
9,435
 
Operating income before depreciation
    
333,220
   
182,216
   
232,332
   
116,293
 
Depreciation, accretion and amortization
    
18,908
   
16,865
   
10,041
   
8,605
 
Operating income
    
314,312
   
165,351
   
222,291
   
107,688
 
Interest expense and other financing costs
    
5,282
   
5,976
   
2,847
   
2,939
 
Interest and investment income
    
(6,456
)
  
(1,727
)
  
(3,910
)
  
(990
)
Provision for income taxes
    
114,524
   
60,705
   
80,012
   
39,778
 
Net income
  
$
200,962
  
$
100,397
  
$
143,342
  
$
65,961
  
Net income per diluted share
  
$
1.78
  
$
0.89
  
$
1.26
  
$
0.58
  
Average shares outstanding (000's)
    
113,211
   
112,760
   
113,336
   
113,602
 
                           
OTHER FINANCIAL DATA ($000's)
                          
EBITDA (1)
  
$
333,220
  
$
182,216
  
$
232,332
  
$
116,293
  
Cash flow before changes in working capital
    
232,157
   
146,658
   
155,267
   
88,690
 
Working capital changes
    
(70,100
)
  
(47,494
)
  
56,601
   
32,221
 
Net cash provided by operating activities
    
162,057
   
99,164
   
211,868
   
120,911
 
Net cash provided (used) by investing activities
    
(74,801
)
  
(58,375
)
  
(37,712
)
  
(29,904
)
                           
OPERATIONS
                          
Consolidated
                          
Operations (bpd)
                          
Total charges
    
168,828
   
161,005
   
171,426
   
171,316
 
Gasoline yields
    
81,680
   
77,715
   
79,817
   
88,306
 
Diesel yields
    
53,748
   
53,610
   
54,857
   
58,060
 
Total sales
    
169,176
   
161,297
   
173,642
   
176,514
 
                           
Refinery operating margins information ($ per bbl)
                          
Refined products revenue
  
$
75.85
  
$
57.01
  
$
83.23
  
$
60.46
  
Raw material, freight and other costs
    
59.73
   
46.28
   
63.01
   
49.35
 
Refinery operating expenses, excluding depreciation
    
4.69
   
3.95
   
4.72
   
3.35
 
Depreciation, accretion and amortization
    
0.61
   
0.57
   
0.63
   
0.53
 
                           
Cheyenne Refinery Light/Heavy crude oil differential ($ per bbl)
 
$
17.09
  
$
14.13
  
$
15.19
  
$
14.15
  
WTI/WTS Differential ($ per bbl)
    
5.74
   
4.68
   
5.04
   
4.67
 
El Dorado Refinery Light/Heavy crude oil differential ($ per bbl)
    
25.22
    
n/a
    
25.41
    
n/a
  
                           
                           
BALANCE SHEET DATA ($000's)
    
At June 30, 2006
    
At December 31, 2005
  
Cash, including cash equivalents (a)
        
$
350,014
        
$
356,065
  
Working capital
          
387,445
         
262,264
 
Short-term and current debt (b)
          
-
         
-
 
Total long-term debt (c)
          
150,000
         
150,000
 
Shareholders' equity (d)
          
616,741
         
445,059
 
Net debt to book capitalization (b+c-a)/(b+c-a+d)
          
-48.0
%
        
-86.2
%
 
 

(1) EBITDA represents income before interest expense and other financing costs, interest and investment income, income tax, and depreciation, accretion and amortization. EBITDA is not a calculation based upon generally accepted accounting principles; however, the amounts included in the EBITDA calculation are derived from amounts included in the consolidated financial statements of the Company. EBITDA should not be considered as an alternative to net income or operating income, as an indication of operating performance of the Company or as an alternative to operating cash flow as a measure of liquidity. EBITDA is not necessarily comparable to similarly titled measures of other companies. EBITDA is presented here because the Company believes it enhances an investor’s understanding of Frontier’s ability to satisfy principal and interest obligations with respect to Frontier’s indebtedness and to use cash for other purposes, including capital expenditures. EBITDA is also used for internal analysis and as a basis for financial covenants. Frontier’s EBITDA for the six months and three months ended June 30, 2006 and 2005 is reconciled to net income as follows:
 
   
Six Months Ended
 
Three Months Ended
 
   
June 30
 
June 30
 
   
2006
 
2005
 
2006
 
2005
 
                   
Net income
  
$
200,962
  
$
100,397
  
$
143,342
  
$
65,961
  
Add provision for income taxes
    
114,524
   
60,705
   
80,012
   
39,778
 
Add interest expense and other financing costs
    
5,282
   
5,976
   
2,847
   
2,939
 
Subtract interest and investment income
    
(6,456
)
  
(1,727
)
  
(3,910
)
  
(990
)
Add depreciation, accretion and amortization
    
18,908
   
16,865
   
10,041
   
8,605
 
EBITDA
  
$
333,220
  
$
182,216
  
$
232,332
  
$
116,293
  

*****