TPC Group
Relentlessly pursuing new solutions.

News

Texas Petrochemicals Reports Fiscal 2007 Second Quarter Result

HOUSTON, Feb. 12 /PRNewswire-FirstCall/ -- TPC Group, Inc., (OTC: TXPI.PK - News; "TPI") today reported revenues of $369.2 million for the second quarter of fiscal year 2007 compared to $301.1 million reported in the comparable prior year quarter. The 23 percent increase primarily reflects the positive impact of the Port Neches operations acquired in June 2006 being partially offset by slightly lower base core business revenues and significantly lower non-core MTBE revenues. Adjusted EBITDA for the quarter was $7.2 million compared to $12.9 million for the prior year quarter. Second quarter revenues and operating results were negatively impacted by operational issues at the Houston plant, which the Company believes have been resolved.

Charlie Shaver, President and CEO, said, "Second quarter results were not at the level we would have liked due to an unprecedented series of operational problems at our Houston plant. However, it clearly exemplified the value of Port Neches as it provided us with operational flexibility in dealing with the chain of events that significantly impeded the Houston plant's performance. Notwithstanding the operational issues, we continued our focus on achieving the synergies from the Port Neches acquisition and were able to stay on track with the integration of our two production facilities.

    Fiscal Second Quarter 2007 Highlights:
    -- Second quarter revenues were up 23 percent from $301.1 million in the
       prior year period to $369.2 million.  The overall increase reflects the
       contribution from the June 2006 acquisition of the Port Neches C-4
       operation, which was partially offset by the negative impact of
       production outages at the Houston site and significantly lower non-core
       MTBE sales.

    -- Second quarter Adjusted EBITDA (earnings before interest, taxes,
       depreciation and amortization) was $7.2 million compared to $12.9
       million in the prior year quarter.  The lower Adjusted EBITDA is the
       result of the Port Neches contribution and a modest improvement in base
       core business results being more than offset by a $9.8 million decline
       in non-core MTBE Adjusted EBITDA.  (Note:  Adjusted EBITDA is a non-
       GAAP measure and is reconciled to net income later in this release).

    -- Second quarter net loss of $3.6 million, or $0.21 per diluted share,
       compares to a net loss of $18.9 million, or $1.83 per diluted share,
       for the second quarter of fiscal 2006.  The current quarter net loss
       was driven by operating losses from the non-core MTBE business.  The
       prior year net loss was driven by a $21.1 charge related to the
       conversion of the Company's $60 million 7.25 percent senior secured
       convertible notes to shares of the Company's common stock.

    -- During the quarter, the Company worked through an unprecedented series
       of production issues at the Houston site, which resulted in outages for
       various lengths of time but was able to leverage the flexibility
       provided by the Port Neches acquisition to significantly mitigate the
       negative impact of these events.

    -- During the second quarter, the Company continued to commit significant
       effort and resources to the integration of the Port Neches and Houston
       operations and remains on track to achieve the identified synergies as
       originally planned.

    -- During the quarter, the Company generated $19.8 million in cash from
       operating activities and incurred capital expenditures of $15.3 million
       as it continued to invest in the capacity, efficiency and safety of its
       production facilities.

    -- In response to market conditions and seasonal demand patterns in the
       second quarter, the Company continued the suspension of MTBE production
       at the Port Neches site and produced MTBE at its Houston site at a
       significantly reduced level.

    Results of Operations

Revenues 2Q07 vs. 2Q06 - The Company generated revenues of $369.2 million for the three months ended December 31, 2006 compared to revenues of $301.1 million for the comparable prior year period, an increase of $68.1 million, or 23 percent. The overall increase in revenue reflects a full quarter contribution made by the Port Neches operation acquired on June 27, 2006. Revenues from the core operations were up $110.1 million; however, revenues from the non-core MTBE business declined $42.0 million, or 62 percent. The increase in core operations reflects incremental volume contributed by the Port Neches acquisition, partially offset by lower volume for the base core business due substantially to production outages at the Houston plant during the quarter. The significant decline in non-core MTBE sales reflects extremely soft market conditions in the current year quarter. The Company continues to view MTBE as non-core business.

Adjusted EBITDA 2Q07 vs. 2Q06 - Adjusted EBITDA for the second quarter was $7.2 million compared to $12.9 million for the prior year quarter. Adjusted EBITDA from the Company's core operations was $13.6 million versus $9.5 million in the prior year quarter. The core business improvement primarily reflects incremental volumes from the Port Neches acquisition. Operating expense, excluding the impact of Port Neches, was comparable to the prior year as expenses related to the Houston plant outages offset the turnaround expense in the prior year quarter. Second quarter Adjusted EBITDA from the non-core MTBE business was a negative $6.4 million compared to a positive $3.4 million in the prior year quarter. The combination of weak pricing for MTBE and very high raw material methanol costs precluded positive margins on MTBE; consequently, the Company is currently limiting the production of MTBE for merchant sales.

Adjusted EBITDA 2Q07 vs. 1Q07 - Second quarter Adjusted EBITDA of $7.2 million was down substantially from fiscal first quarter of $29.1 million. The overall $21.9 million decline consists of lower core business Adjusted EBITDA of $13.2 million and a decline for the non-core MTBE business of $8.7 million. The lower core business results primarily reflect the impact of the production outages at the Houston plant. The deterioration in the MTBE results was due to weak market conditions in the second quarter.

Liquidity and Capital Resources

At December 31, 2006 the Company had $37.3 million of cash compared to $34.4 million at September 30, 2006 and $20.3 million at June 30, 2006. The Company had no borrowings against its $115 million revolving credit facility during the first half of fiscal 2007. The improved liquidity during the first half of the year reflects positive net cash flows provided by operating activities of $45.6 million, net cash used in investing activities of $28.7 million and net cash provided by financing activities of $0.1 million. The Company did not make any quarterly federal income tax payments during the first half of the year and does not anticipate paying federal income taxes related to fiscal 2007, primarily as a result of tax deductible depreciation on the Port Neches assets.

The Company's investment in net working capital at December 31, 2006 was slightly favorable versus June 30, 2006. Current liabilities at both December 31 and June 30 include the $70 million contingent obligation to Huntsman Chemical associated with the purchase of the Port Neches operation and the crude C-4 feedstock supply agreement for the facility.

Capital spending during the fiscal second quarter and first half of the year was $15.6 million and $29.1 million, respectively, as the Company continues to invest in capacity, efficiency and safety of its production facilities. The major capital projects in fiscal 2007 include replacement of boiler equipment at the Houston plant and the new propylene derivatives facility in Baytown, Texas.

Conference Call

The Company has scheduled a conference call for 10:00 a.m. Eastern Time (9:00 a.m. Central) on Monday, February 12, 2007. To listen to the call, dial (303) 262-2211 at least 10 minutes prior to the start time and ask for the Texas Petrochemical call, or access it live over the Internet by logging on to the Company's website at www.txpetrochem.com. For those unable to listen to the live call, a replay will be available through Monday, February 26, 2007 by calling (303) 590-3000 using pass code 11083272. Also, an archive of the webcast will be available shortly after the call on the Company's website for approximately 90 days.

Headquartered in Houston, Texas, TPC Group Inc. is a premier chemical company with more than $1.5 billion in annual sales. The Company provides quality C-4 chemical products and services to both local and global customers. The Company has manufacturing facilities in the industrial corridor adjacent to the Houston Ship Channel, Baytown and Port Neches, Texas and operates a product terminal in Lake Charles, Louisiana. For more information, visit the Company's website at www.txpetrochem.com.

Cautionary Information Regarding Forward-Looking Statements

Certain oral and written information that the Company may make publicly available from time to time may constitute forward-looking statements. Such statements may relate to future operating results, existing and expected competition, financing and refinancing sources and availability, and plans related to acquisitions or other future expansion activities and capital expenditures. Forward-looking statements involve a number of risks and uncertainties that may significantly affect the Company's liquidity and results in the future and, accordingly, actual results may differ materially from those expressed in any forward-looking statements. Such risks and uncertainties include, but are not limited to, those related to effects of competition, leverage and debt service, financing and refinancing efforts, litigation and governmental investigations, environmental laws and regulations, general economic conditions and changes in laws or regulations.

     Investor Relations
     Contact:  Robert Whitlow
     Email:    robert.whitlow@txpetrochem.com
     Phone:    713-627-7474

     Contact:  Ruth Dreessen
     Email:    ruth.dreessen@txpetrochem.com
     Phone:    713-627-7474

     Media Relations
     Contact:  Sara Cronin
     Email:    sara.cronin@txpetrochem.com
     Phone:    713-475-7778



                    CONSOLIDATED STATEMENTS OF OPERATIONS
                     (in millions, except per share data)
                                 (Unaudited)


                                     Three Months Ended     Six Months Ended
                                         December 31,         December 31,
                                      2006        2005       2006       2005

    Revenues                         $369.2     $301.1     $874.1     $649.6
    Cost of sales                     327.5      262.5      767.0      533.3
       Gross profit                    41.7       38.6      107.1      116.3

    Operating expenses                 30.8       21.0       60.1       36.0
    SG&A expenses                       6.0        5.6       14.9        9.8
    Depreciation and amortization       6.1        3.4       12.2        6.9
                                       42.9       30.0       87.2       52.7

       Operating income                (1.2)       8.6       19.9       63.6

    Interest expense, net               4.6        0.8        9.4        1.9

    Other income (expense), net (1) (2) 0.2      (25.6)       0.5      (20.5)

       Income before income taxes      (5.6)     (17.8)      11.0       41.2

    Income tax expense                 (2.0)       1.1        3.8       21.8

       Net income                     $(3.6)    $(18.9)      $7.2      $19.4

       Earnings per share - basic    $(0.21)    $(1.83)     $0.42      $1.90
       Earnings per share - fully
        diluted (3)                  $(0.21)    $(1.83)     $0.40      $1.22

       Weighted average shares
        - basic                        17.2       10.3       17.2       10.2
       Weighted average shares
        - fully diluted (3)            17.2       10.3       18.2       17.0


    (1) Prior year quarter and year-to-date amounts include debt conversion
        fee of $21.1 related to the conversion of $60 million 7.25% Senior
        Secured Convertible Notes to shares of the Company's common stock.

    (2) Prior year quarter amount also includes a charge of $4.8 reflecting
        a change in fair value of derivatives.

    (3) As a result of net losses for the current and prior year quarters,
        inclusion of incremental common stock equivalents in the average
        shares outstanding calculation would have had an anti-dilutive impact
        on earnings per share (i.e. would result in a lower loss per share);
        therefore, the basic and fully diluted average number of shares
        outstanding and earnings per share for these periods are the same.

    Note: Certain prior year items have been reclassified to conform with
          current year presentation.


               RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA
                                (In millions)
                                 (Unaudited)

This earnings release contains non-GAAP financial measures. For purposes of Regulation G, a non-GAAP financial measure is a numerical measure of a company's historical or future financial performance, financial position or cash flows that excludes amounts, or is subject to adjustments that have the effect of excluding amounts, that are included in the most directly comparable measure calculated and presented in accordance with GAAP in the statements of operations, balance sheets, or statements of cash flows (or equivalent statements) of the Company; or includes amounts, or is subject to adjustments that have the effect of including amounts, that are excluded from the most directly comparable measure so calculated and presented. In this regard GAAP refers to generally accepted accounting principles in the United States. Pursuant to the requirements of Regulation G, the Company has provided below a reconciliation of the Adjusted EBITDA (non-GAAP financial measure) to net income (most directly comparable GAAP financial measure.

                                  Three Months Ended         Six Months Ended
                            September 30,     December 31,      December 31,
                                2006        2006       2005   2006        2005

    Net income                  $10.9      $(3.6)    $(18.9)  $7.2       $19.4
    Plus:
      Income tax provision        5.8       (2.0)       1.1    3.8        21.8
      Interest expense, net       4.8        4.6        0.8    9.4         1.9
      Depreciation and
       amortization               6.2        6.1        3.4   12.2         6.9

    EBITDA                       27.7        5.1      (13.6)  32.6        50.0

      Debt conversion fee           -          -       21.1      -        21.1
      Stock-based compensation
       expense                    1.4        2.1        0.6    3.7         1.1
      Non-cash gain on fair
       value of derivatives         -          -        4.8      -           -

    Adjusted EBITDA             $29.1       $7.2      $12.9  $36.3       $72.2

    EBITDA information is presented in the earnings release because management
believes it enhances investors and lenders understanding of the Company's
financial performance.


                           CONSOLIDATED BALANCE SHEETS
                                  (in millions)
                                   (Unaudited)

                                            December 31, 2006   June 30, 2006

    Current assets:
       Cash and cash equivalents                   $37.3             $20.3
       Accounts receivable                         128.1             176.5
       Inventories                                  57.0              72.5
       Other current assets                         27.4              23.6
          Total current assets                     249.8             292.9

    Property, plant and equipment, net             441.0             420.1
    Other long-term assets                          16.8              18.5
          Total assets                            $707.6            $731.5

    Current liabilities:
       Accounts payable                           $122.5            $169.2
       Accrued liabilities                          86.5              80.9
       Current portion of long-term debt             5.9               5.9
          Total current liabilities                214.9             256.0

    Long-term debt                                 206.9             207.9
    Deferred income taxes                           43.5              35.6

    Shareholders' equity                           242.3             232.0
          Total liabilities and
           shareholders' equity                   $707.6            $731.5

    Note: Certain prior year items have been reclassified to conform with
          current year presentation.


                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (in millions)
                                   (Unaudited)

                                        Three Months Ended   Six Months Ended
                                           December 31,        December 31,
                                         2006       2005     2006       2005

    Net cash provided by operating
     activities                          $19.8     $11.9     $45.6     $35.7
    Net cash used in investing
     activities                          (15.3)     (9.9)    (28.7)    (16.7)
    Net cash provided by (used in)
     financing activities                 (1.6)    (15.0)      0.1     (12.7)
    Net increase (decrease) in cash and
     equivalents                          $2.9    $(13.0)    $17.0      $6.3


                      CORE VS. NON-CORE ADJUSTED EBITDA
                                (in millions)
                                 (Unaudited)

                                  Three Months Ended         Six Months Ended
                            September 30,     December 31,      December 31,
                                2006        2006       2005   2006        2005

    Core Business              $26.8       $13.6       $9.5  $40.4       $25.4
    Non-Core Business            2.3        (6.4)       3.4   (4.1)       46.8
    Total                      $29.1        $7.2      $12.9  $36.3       $72.2