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



NEWS
RELEASE

2007-08

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

FRONTIER OIL REPORTS MOST PROFITABLE FIRST QUARTER IN COMPANY HISTORY

HOUSTON, TEXAS, May 9, 2007 - Frontier Oil Corporation (NYSE: FTO) today announced record first quarter net income of $74.7 million, or $0.68 per diluted share for the quarter ended March 31, 2007, compared to the prior record first quarter net income of $57.4 million or $0.51 per diluted share, for the quarter ended March 31, 2006.

The first quarter 2007 results benefited from diesel crack spreads which averaged $21.66 per barrel compared to $15.51 per barrel in the first quarter of 2006. The gasoline crack spread also improved in the first quarter of 2007 to $12.92 per barrel compared to $9.22 per barrel for the first quarter of 2006. While Frontier continues to benefit from crude oil differentials, both the light/heavy crude oil spread and the WTI/WTS spread decreased from the first quarter of 2006 in part because WTI traded at a discount to other light crude oils. For the first quarter of 2007, the Cheyenne Refinery’s light/heavy differential averaged $13.24 per barrel and the light/heavy spread at the El Dorado Refinery averaged $12.46 per barrel. The WTI/WTS spread averaged $4.34 per barrel for the quarter ended March 31, 2007.

Frontier’s total charges for the first quarter of 2007 were 166,529 barrels per day compared to 166,202 for the first quarter of 2006. Frontier will begin an approximate 30 day plant-wide turnaround at the Cheyenne Refinery on May 13.

Frontier’s Chairman, President and CEO, James Gibbs, commented, “We are pleased with the record quarterly results and are investing in our plants to improve our reliability, expand our capacity and improve our yields. We believe our current capital projects will help us achieve all of these goals. The second quarter is off to an excellent start, product margins have increased sharply thus far, particularly gasoline due to planned and unplanned refinery outages in our geographic markets. Our Board recently increased our share repurchase authorization by $100 million and increased our dividend to $0.20 per share annually. Our outlook for the remainder of the year is extremely positive.”

For the three months ending March 31, 2007, Frontier generated $122.6 million in cash before changes in working capital while investing approximately $60.1 million in capital expenditures. Frontier’s cash balance at March 31, 2007 increased to $454.5 million despite $29.7 million in share repurchases during the quarter. There were no borrowings under the Company’s revolving credit facility. Frontier’s cash exceeded its debt by $304.5 million as of March 31, 2007.

The first quarter 2007 results include an after-tax inventory gain of approximately $2.0 million or $0.02 per diluted share, compared to a loss of $13,000, or $0.00 per diluted share, for the same period of 2006. As expected the Company has earned the remaining approximate $8 million tax credit from ultra-low sulfur diesel production in the first quarter of 2007. However, Frontier will recognize this benefit in its income tax provision ratably (approximately $2 million per quarter) in each fiscal quarter of this year.

Conference Call

A conference call is scheduled for today, May 9, 2007, at 11:00 a.m. eastern time, to discuss the financial results. To access the call, please dial (800) 500-0311. For those individuals outside the United States, please call (719) 457-2698. A recorded replay of the call may be heard through May 23, 2007 by dialing (888) 203-1112 (international callers (719) 457-0820) and entering the code 4177408. 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
           
   
Three Months Ended
  
   
March 31
  
   
2007
 
2006
As Adjusted (1)
 
INCOME STATEMENT DATA ($000's except per share)
              
Revenues
  
$
1,047,883
  
$
1,012,193
  
Raw material, freight and other costs
    
839,865
   
833,487
 
Refining operating expenses, excluding depreciation
    
71,163
   
69,334
 
Selling and general expenses, excluding depreciation
    
11,032
   
8,914
 
Loss on sale of assets
    
2,028
   
-
 
Operating income before depreciation
    
123,795
   
100,458
 
Depreciation, accretion and amortization
    
11,123
   
8,867
 
Operating income
    
112,672
   
91,591
 
Interest expense and other financing costs
    
2,956
   
2,435
 
Interest and investment income
    
(5,327
)
  
(2,546
)
Provision for income taxes
    
40,323
   
34,349
 
Net income
  
$
74,720
  
$
57,353
  
Net income per diluted share
  
$
0.68
  
$
0.51
  
Average diluted shares outstanding (000's)
    
110,320
   
113,504
 
               
OTHER FINANCIAL DATA ($000's)
              
EBITDA (2)
  
$
123,795
  
$
100,458
  
Cash flow before changes in working capital
    
122,602
   
68,821
 
Working capital changes
    
17,105
   
(118,632
)
Net cash provided (used) by operating activities
    
139,707
   
(49,811
)
Net cash used in investing activities
    
(60,139
)
  
(37,089
)
               
OPERATIONS
              
Consolidated
              
Operations (bpd)
              
Total charges
    
166,529
   
166,202
 
Gasoline yields
    
77,545
   
83,564
 
Diesel yields
    
61,367
   
52,627
 
Total sales
    
170,744
   
164,661
 
               
Refinery operating margins information ($ per sales bbl)
              
Refined products revenue
  
$
68.33
  
$
67.98
  
Raw material, freight and other costs
    
54.65
   
56.24
 
Refinery operating expenses, excluding depreciation
    
4.63
   
4.68
 
Depreciation, accretion and amortization
    
0.72
   
0.59
 
               
Cheyenne Refinery light/heavy crude oil differential ($ per bbl)
  
$
13.24
  
$
18.99
  
WTI/WTS differential ($ per bbl)
    
4.34
   
6.44
 
El Dorado Refinery light/heavy crude oil differential ($ per bbl)
    
12.46
   
24.65
 
               
               
BALANCE SHEET DATA ($000's)
    
March 31, 2007
    
December 31, 2006
  
Cash, including cash equivalents (a)
  
$
454,500
  
$
405,479
  
Working capital
    
506,639
   
479,518
 
Short-term and current debt (b)
    
-
   
-
 
Total long-term debt (c)
    
150,000
   
150,000
 
Shareholders' equity (d)
    
824,354
   
775,854
 
Net debt to book capitalization (b+c-a)/(b+c-a+d)
    
-58.6
%
  
-49.1
%

 
(1) During the fourth quarter of 2006, the Company adopted a change in its accounting method for the costs of turnarounds from the accrual method to the deferral method. Turnarounds are the scheduled and required shutdowns of refinery processing units for significant overhaul and refurbishment. Under the deferral accounting method, the costs of turnarounds are deferred when incurred and amortized on a straight-line basis over the period of time estimated to lapse until the next turnaround occurs. The new method of accounting for turnarounds was adopted in order to adhere to FSP No. AUG AIR-1 “Accounting for Planned Major Maintenance Activities” which prohibits the accrual method of accounting for planned major maintenance activities. The Company elected to early adopt the FSP in the fourth quarter of 2006. The comparative financial statements for 2006 have been adjusted to apply the new method retrospectively.
 
(2) EBITDA represents income before interest expense and other financing costs, interest and investment income, income tax, and depreciation, 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 also used for internal analysis and as a basis for financial covenants. Frontier’s EBITDA for the three months ended March 31, 2007 and 2006 is reconciled to net income as follows:
 
   
Three Months Ended
 
   
March 31
 
   
2007
 
2006
 
Net income
 
$
74,720
  
$
57,353
  
Add provision for income taxes
    
40,323
   
34,349
 
Add interest expense and other financing costs
    
2,956
   
2,435
 
Subtract interest and investment income
    
(5,327
)
  
(2,546
)
Add depreciation, accretion and amortization
    
11,123
   
8,867
 
EBITDA
  
$
123,795
  
$
100,458
  




*****