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


NEWS
RELEASE

2006-17

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

FRONTIER OIL REPORTS MOST PROFITABLE THIRD QUARTER IN COMPANY HISTORY

HOUSTON, TEXAS, November 7, 2006 - Frontier Oil Corporation (NYSE: FTO) today announced quarterly net income of $120.9 million, or $1.08 per diluted share for the quarter ended September 30, 2006, compared to net income of $109.2 million or $0.95 per diluted share, for the quarter ended September 30, 2005. For the nine months ended September 30, 2006, Frontier reported net income of $321.8 million, or $2.85 per diluted share, compared to net income of $209.6 million, or $1.85 per diluted share, for the nine months ended September 30, 2005.

Frontier’s ability to process heavy and sour crude oil continues to provide a significant advantage compared to light/sweet crude oil refineries. The Cheyenne light/heavy crude oil differential averaged $16.30 per barrel for the quarter ended September 30, 2006 compared to $14.93 for the same quarter of 2005. Similarly, the WTI/WTS spread increased to $4.69 per barrel for the recent quarter compared to $3.13 per barrel for the third quarter of 2005. The diesel crack spread remained strong throughout the quarter, averaging $26.21 per barrel for the quarter ended September 30, 2006 compared to $18.38 per barrel for the same quarter of 2005. Frontier’s gasoline crack spread was outstanding during July and August but weakened significantly in September. Notwithstanding the tightening in September, the gasoline crack spread averaged $18.38 for the three months ended September 30, 2006 compared to $18.11 for the three months ended September 30, 2005.

Frontier’s total charges for the third quarter of 2006 averaged 175,907 barrels per day (bpd), slightly below the average 176,566 bpd the Company charged in the third quarter of 2005. The most recent quarter’s total charge rate represents the second highest charge rate in Company history.

Frontier’s Chairman, President and CEO, James Gibbs, commented, “We are pleased with the continued strength and profitability of our business. Although we have seen a seasonal reduction in gasoline margins, diesel remains strong and our crude oil differentials are excellent. We are excited about the capital projects we recently announced and are committed to delivering these projects on time and on budget. These projects represent much higher return opportunities than other growth opportunities currently available to us. As always, we are focused on creating value and returning it to our shareholders as efficiently as possible.”

For the three months ending September 30, 2006, Frontier generated $141.1 million in cash before changes in working capital, while investing approximately $26.3 million in capital expenditures and repurchasing approximately 1.7 million shares of its common stock. Frontier’s cash balance of $396.5 million exceeded debt by $246.5 million as of September 30, 2006. There were no borrowings under the Company’s revolving credit facility. For the nine months ended September 30, 2006, Frontier generated $382.6 million in cash before changes in working capital, while investing $93.6 million in capital expenditures and $85.4 million in share repurchases (3.2 million shares). Subsequent to the end of the third quarter 2006, Frontier repurchased an additional 354,000 shares, completing the $100 million share repurchase that was announced in December of 2005.
 
The third quarter 2006 results include an after-tax inventory loss of approximately $15.7 million or $0.14 per diluted share, compared to a gain of $25.4 million, or $0.22 per diluted share, for the third quarter of 2005. The nine months ended September 30, 2006 include an after-tax inventory gain of approximately $7.9 million or $0.07 per diluted share compared to a gain of $43.7 million, or $0.39 per diluted share for the same period in 2005.

Conference Call

A conference call is scheduled for today, November 7, 2006, at 11:00 a.m. eastern time, to discuss the financial results. To access the call, please dial (866) 564-7444. For those individuals outside the United States, please call (719) 234-0008. A recorded replay of the call may be heard through November 21, 2006 by dialing (888) 203-1112 (international callers (719) 457-0820) and entering the code 1393846. 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
  
                   
   
Nine Months Ended
  
Three Months Ended
 
   
September 30
  
September 30
  
   
2006
 
2005
 
2006
 
2005
 
INCOME STATEMENT DATA ($000's except per share)
                  
Revenues
  
$
3,708,694
  
$
2,850,850
  
$
1,381,135
  
$
1,185,930
  
Raw material, freight and other costs
    
2,939,309
   
2,282,546
   
1,110,214
   
931,495
 
Refining operating expenses, excluding depreciation
    
211,703
   
173,877
   
68,188
   
58,702
 
Selling and general expenses, excluding depreciation
    
36,823
   
25,118
   
15,094
   
8,677
 
Merger termination and legal costs
    
-
   
47
   
-
   
10
 
Operating income before depreciation
    
520,859
   
369,262
   
187,639
   
187,046
 
Depreciation, accretion and amortization
    
30,046
   
26,661
   
11,138
   
9,796
 
Operating income
    
490,813
   
342,601
   
176,501
   
177,250
 
Interest expense and other financing costs
    
8,898
   
8,335
   
3,616
   
2,359
 
Interest and investment income
    
(12,393
)
  
(3,864
)
  
(5,937
)
  
(2,137
)
Provision for income taxes
    
172,462
   
128,548
   
57,938
   
67,843
 
Net income
  
$
321,846
  
$
209,582
  
$
120,884
  
$
109,185
  
Net income per diluted share
  
$
2.85
  
$
1.85
  
$
1.08
  
$
0.95
  
Average shares outstanding (000's)
    
113,025
   
113,398
   
112,324
   
114,606
 
                           
OTHER FINANCIAL DATA ($000's)
                          
EBITDA (1)
  
$
520,859
  
$
369,262
  
$
187,639
  
$
187,046
  
Cash flow before changes in working capital
    
382,576
   
287,366
   
141,070
   
141,851
 
Working capital changes
    
(99,163
)
  
(47,625
)
  
(19,714
)
  
(1,274
)
Net cash provided (used) by operating activities
    
283,413
   
239,741
   
121,356
   
140,577
 
Net cash provided (used) by investing activities
    
(101,110
)
  
(78,532
)
  
(26,309
)
  
(20,157
)
                           
OPERATIONS
                          
Consolidated
                          
Operations (bpd)
                          
Total charges
    
171,215
   
166,249
   
175,907
   
176,566
 
Gasoline yields
    
80,877
   
80,449
   
79,298
   
85,827
 
Diesel yields
    
56,575
   
54,216
   
62,137
   
55,409
 
Total sales
    
171,073
   
166,656
   
174,803
   
177,196
 
                           
Refinery operating margins information ($ per bbl)
                          
Refined products revenue
  
$
78.87
  
$
62.69
  
$
84.63
  
$
72.85
  
Raw material, freight and other costs
    
62.94
   
50.17
   
69.04
   
57.14
 
Refinery operating expenses, excluding depreciation
    
4.53
   
3.82
   
4.24
   
3.60
 
Depreciation, accretion and amortization
    
0.64
   
0.58
   
0.69
   
0.60
 
                           
Cheyenne Refinery Light/Heavy crude oil differential ($ per bbl)
  
$
16.82
  
$
14.39
  
$
16.30
  
$
14.93
  
WTI/WTS Differential ($ per bbl)
    
5.34
   
4.16
   
4.69
   
3.13
 
El Dorado Refinery Light/Heavy crude oil differential ($ per bbl)
    
19.91
    
n/a
    
12.83
    
n/a
  
                           
                           
BALANCE SHEET DATA ($000's)
  
 At September 30, 2006
    
At December 31, 2005
  
Cash, including cash equivalents (a)
        
$
396,455
        
$
356,065
  
Working capital
          
458,093
         
262,264
 
Short-term and current debt (b)
          
-
         
-
 
Total long-term debt (c)
          
150,000
         
150,000
 
Shareholders' equity (d)
          
691,254
         
445,059
 
Net debt to book capitalization (b+c-a)/(b+c-a+d)
          
-55.4
%
        
-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 nine months and three months ended September 30, 2006 and 2005 is reconciled to net income as follows:
 
   
Nine Months Ended
 
Three Months Ended
 
   
September 30
 
September 30
 
   
2006
 
2005
 
2006
 
2005
 
Net income
 
$
321,846
  
$
209,582
  
$
120,884
  
$
109,185
  
Add provision for income taxes
    
172,462
   
128,548
   
57,938
   
67,843
 
Add interest expense and other financing costs
    
8,898
   
8,335
   
3,616
   
2,359
 
Subtract interest and investment income
    
(12,393
)
  
(3,864
)
  
(5,937
)
  
(2,137
)
Add depreciation, accretion and amortization
    
30,046
   
26,661
   
11,138
   
9,796
 
EBITDA
  
$
520,859
  
$
369,262
  
$
187,639
  
$
187,046
  


 
*****