TESORO PETROLEUM CORP /NEW/
10-Q, 1999-08-13
PETROLEUM REFINING
Previous: INDEPENDENCE LEAD MINES CO, 10-Q, 1999-08-13
Next: INDIANAPOLIS POWER & LIGHT CO, 10-Q, 1999-08-13







                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549


                                   FORM 10-Q


(Mark One)
[X]         QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934

                  FOR THE QUARTERLY PERIOD ENDED JUNE 30, 1999

                                       OR

[  ]            TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

            FOR THE TRANSITION PERIOD FROM . . . . .   TO . . . . .

COMMISSION FILE NUMBER 1-3473

                          TESORO PETROLEUM CORPORATION
             (Exact name of registrant as specified in its charter)

           DELAWARE                                 95-0862768
 (State or other jurisdiction of                (I.R.S. Employer
  incorporation or organization)                Identification No.)


               8700 TESORO DRIVE, SAN ANTONIO, TEXAS  78217-6218
              (Address of principal executive offices) (Zip Code)

                                  210-828-8484
              (Registrant's telephone number, including area code)



Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months  (or  for  such  shorter  period that the registrant was
required to file such  reports),  and  (2)  has  been  subject  to  such  filing
requirements for the past 90 days.

                   Yes    X            No
                        -----             -----



There  were  32,349,542  shares  of the registrant's Common Stock outstanding at
July 31, 1999.

<PAGE>

                 TESORO PETROLEUM CORPORATION AND SUBSIDIARIES

                         QUARTERLY REPORT ON FORM 10-Q

                  FOR THE QUARTERLY PERIOD ENDED JUNE 30, 1999

                               TABLE OF CONTENTS



                                                                      PAGE
PART I.  FINANCIAL INFORMATION

  Item 1.  Financial Statements (Unaudited)

   Condensed Consolidated Balance Sheets - June 30, 1999
     and December 31, 1998 . . . . . . . . . . . . . . . . . . . .     3

   Condensed Statements of Consolidated Operations - Three Months
    and Six Months Ended June 30, 1999 and 1998. . . . . . . . . .     4

   Condensed Statements of Consolidated Cash Flows - Six Months
    Ended June 30, 1999 and 1998 . . . . . . . . . . . . . . . . .     5

   Notes to Condensed Consolidated Financial Statements. . . . . .     6

  Item 2.  Management's Discussion and Analysis of Financial
   Condition and Results of Operations . . . . . . . . . . . . . .    12

  Item 3.  Quantitative and Qualitative Disclosures About
   Market Risk . . . . . . . . . . . . . . . . . . . . . . . . . .    23


PART II.  OTHER INFORMATION

  Item 1.  Legal Proceedings . . . . . . . . . . . . . . . . . . .    25

  Item 5.  Other Information . . . . . . . . . . . . . . . . . . .    25

  Item 6.  Exhibits and Reports on Form 8-K. . . . . . . . . . . .    25


SIGNATURES . . . . . . . . . . . . . . . . . . . . . . . . . . . .    26


EXHIBIT INDEX. . . . . . . . . . . . . . . . . . . . . . . . . . .    27

                                       2
<PAGE>
                  PART I - FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS


<TABLE>
<CAPTION>
                 TESORO PETROLEUM CORPORATION AND SUBSIDIARIES
                     CONDENSED CONSOLIDATED BALANCE SHEETS
                                  (UNAUDITED)
                 (DOLLARS IN MILLIONS EXCEPT PER SHARE AMOUNTS)

                                                                        June 30,  December 31,
                                                                          1999         1998
                                                                          ----         ----
                           ASSETS

<S>                                                                   <C>          <C>
CURRENT ASSETS
 Cash and cash equivalents . . . . . . . . . . . . . . . . . . . .   $    11.3    $    12.9
 Receivables, less allowance for doubtful accounts . . . . . . . .       213.4        157.5
 Inventories . . . . . . . . . . . . . . . . . . . . . . . . . . .       228.5        208.2
 Prepayments and other . . . . . . . . . . . . . . . . . . . . . .        10.3         12.0
                                                                       --------     --------
  Total Current Assets . . . . . . . . . . . . . . . . . . . . . .       463.5        390.6
                                                                       --------     --------

PROPERTY, PLANT AND EQUIPMENT
 Refining and marketing. . . . . . . . . . . . . . . . . . . . . .       855.0        841.0
 Marine services . . . . . . . . . . . . . . . . . . . . . . . . .        52.8         50.8
 Exploration and production, full-cost method of accounting. . . .       463.9        426.5
 Corporate . . . . . . . . . . . . . . . . . . . . . . . . . . . .        26.9         21.4
                                                                       --------     --------
                                                                       1,398.6      1,339.7
 Less accumulated depreciation, depletion and amortization . . . .       479.5        445.1
                                                                       --------     --------
  Net Property, Plant and Equipment. . . . . . . . . . . . . . . .       919.1        894.6
                                                                       --------     --------
OTHER ASSETS . . . . . . . . . . . . . . . . . . . . . . . . . . .       139.9        143.2
                                                                       --------     --------
   Total Assets. . . . . . . . . . . . . . . . . . . . . . . . . .   $ 1,522.5    $ 1,428.4
                                                                       ========     ========

          LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES
 Accounts payable. . . . . . . . . . . . . . . . . . . . . . . . .   $   157.2    $   126.4
 Accrued liabilities . . . . . . . . . . . . . . . . . . . . . . .        97.2         69.3
 Current maturities of long-term debt and other obligations. . . .        20.2         12.5
                                                                       --------     --------
  Total Current Liabilities. . . . . . . . . . . . . . . . . . . .       274.6        208.2
                                                                       --------     --------
DEFERRED INCOME TAXES. . . . . . . . . . . . . . . . . . . . . . .        72.4         69.9
                                                                       --------     --------
OTHER LIABILITIES  . . . . . . . . . . . . . . . . . . . . . . . .        65.5         59.7
                                                                       --------     --------
LONG-TERM DEBT AND OTHER OBLIGATIONS, LESS CURRENT
  MATURITIES . . . . . . . . . . . . . . . . . . . . . . . . . . .       524.0        531.4
                                                                       --------     --------

COMMITMENTS AND CONTINGENCIES (Note D)

STOCKHOLDERS' EQUITY
 Preferred stock, no par value; authorized 5,000,000 shares:
  7.25% Mandatorily Convertible Preferred Stock, 103,500 shares
  issued and outstanding . . . . . . . . . . . . . . . . . . . . .       165.0        165.0
 Common stock, par value $0.16-2/3; authorized 100,000,000 shares;
  32,669,564 shares issued (32,654,138 in 1998). . . . . . . . . .         5.4          5.4
 Additional paid-in capital. . . . . . . . . . . . . . . . . . . .       278.6        278.6
 Retained earnings . . . . . . . . . . . . . . . . . . . . . . . .       142.4        115.6
 Treasury stock, 320,022 common shares, at cost. . . . . . . . . .        (5.4)        (5.4)
                                                                       --------     --------
  Total Stockholders' Equity . . . . . . . . . . . . . . . . . . .       586.0        559.2
                                                                       --------     --------
   Total Liabilities and Stockholders' Equity. . . . . . . . . . .   $ 1,522.5    $ 1,428.4
                                                                       ========     ========

<FN>
The accompanying notes are an integral part of these condensed consolidated financial statements.
</TABLE>

                                       3
<PAGE>

<TABLE>
<CAPTION>
          TESORO PETROLEUM CORPORATION AND SUBSIDIARIES
         CONDENSED STATEMENTS OF CONSOLIDATED OPERATIONS
                           (UNAUDITED)
              (IN MILLIONS EXCEPT PER SHARE AMOUNTS)


                                                   Three Months Ended          Six Months Ended
                                                        June 30,                  June 30,
                                                   ------------------          ----------------
                                                     1999       1998           1999        1998
                                                     ----       ----           ----        ----
<S>                                               <C>        <C>           <C>          <C>
REVENUES
 Refining and marketing. . . . . . . . . . . .   $  711.1   $  207.6      $ 1,183.3    $  347.8
 Marine services . . . . . . . . . . . . . . .       27.7       29.1           48.9        61.9
 Exploration and production. . . . . . . . . .       15.2       21.6           30.3        43.8
  Other income . . . . . . . . . . . . . . . .        0.1       20.6            0.2        21.4
                                                  --------   --------       --------    --------
  Total Revenues . . . . . . . . . . . . . . .      754.1      278.9        1,262.7       474.9
                                                  --------   --------       --------    --------

OPERATING COSTS AND EXPENSES
 Refining and marketing. . . . . . . . . . . .      633.5      182.8        1,079.4       313.5
 Marine services . . . . . . . . . . . . . . .       26.8       27.0           46.9        57.5
 Exploration and production. . . . . . . . . .        5.3        3.5            9.4         7.4
 Depreciation, depletion and amortization. . .       16.5       14.8           33.4        27.8
                                                  --------   --------       --------    --------
  Total Segment Operating Costs and Expenses .      682.1      228.1        1,169.1       406.2
                                                  --------   --------       --------    --------

SEGMENT OPERATING PROFIT . . . . . . . . . . .       72.0       50.8           93.6        68.7

Other operating costs and expenses . . . . . .         -        (7.9)            -         (7.9)
General and administrative expense . . . . . .       (8.4)      (3.8)         (15.3)       (7.2)
Interest and financing costs . . . . . . . . .      (11.8)      (6.8)         (24.5)       (9.8)
Interest income. . . . . . . . . . . . . . . .        0.3        0.3            0.4         0.4
Other expense, net . . . . . . . . . . . . . .       (1.5)     (13.6)          (2.3)      (14.3)
                                                  --------   --------       --------    --------

EARNINGS BEFORE INCOME TAXES AND
 EXTRAORDINARY ITEM. . . . . . . . . . . . . .       50.6       19.0           51.9        29.9
Income tax provision . . . . . . . . . . . . .       18.1        8.2           19.1        13.0
                                                  --------   --------       --------    --------

EARNINGS BEFORE EXTRAORDINARY ITEM . . . . . .       32.5       10.8           32.8        16.9
Extraordinary loss on extinguishment of debt,
 net of income tax benefit of $2.4 in 1998 . .         -        (4.6)            -         (4.6)
                                                  --------   --------       --------    --------

NET EARNINGS . . . . . . . . . . . . . . . . .       32.5        6.2           32.8        12.3
Preferred dividend requirements. . . . . . . .        3.0         -             6.0          -
                                                  --------   --------       --------    --------

NET EARNINGS APPLICABLE TO COMMON STOCK. . . .   $   29.5   $    6.2      $    26.8    $   12.3
                                                  ========   ========       ========    ========

NET EARNINGS PER SHARE - BASIC . . . . . . . .   $   0.91   $   0.23      $    0.83    $   0.47
                                                  ========   ========       ========    ========

NET EARNINGS PER SHARE - DILUTED . . . . . . .   $   0.76   $   0.23      $    0.76    $   0.46
                                                  ========   ========       ========    ========

WEIGHTED AVERAGE COMMON SHARES - BASIC . . . .       32.3       26.5           32.3        26.4
                                                  ========   ========       ========    ========

WEIGHTED AVERAGE COMMON AND POTENTIALLY
 DILUTIVE COMMON SHARES - DILUTED. . . . . . .       43.0       27.2           42.9        27.0
                                                  ========   ========       ========    ========

<FN>
The accompanying notes are an integral part of these condensed consolidated financial statements.
</TABLE>

                                       4
<PAGE>
<TABLE>
<CAPTION>

           TESORO PETROLEUM CORPORATION AND SUBSIDIARIES
         CONDENSED STATEMENTS OF CONSOLIDATED CASH FLOWS
                           (UNAUDITED)
                          (IN MILLIONS)

                                                         Six Months Ended
                                                             June 30,
                                                         ----------------
                                                          1999       1998
                                                          ----       ----
<S>                                                     <C>        <C>
CASH FLOWS FROM (USED IN) OPERATING ACTIVITIES
  Net earnings. . . . . . . . . . . . . . . . . . . . $   32.8   $   12.3
  Adjustments to reconcile net earnings to net
     cash from operating activities:
    Depreciation, depletion and amortization. . . . .     34.3       28.2
    Loss on extinguishment of debt, net of income
       tax benefit. . . . . . . . . . . . . . . . . .       -         4.6
    Amortization of deferred charges and other. . . .      4.1        0.7
    Changes in operating assets and liabilities:
     Receivables. . . . . . . . . . . . . . . . . . .    (55.9)      14.7
     Inventories. . . . . . . . . . . . . . . . . . .    (20.3)     (16.8)
     Accounts payable and accrued liabilities . . . .     54.9       (4.1)
     Other assets and liabilities . . . . . . . . . .     15.5        4.3
                                                         ------     ------
       Net cash from operating activities . . . . . .     65.4       43.9
                                                         ------     ------
CASH FLOWS FROM (USED IN) INVESTING ACTIVITIES
  Capital expenditures. . . . . . . . . . . . . . . .    (62.5)     (62.3)
  Acquisition costs and other . . . . . . . . . . . .      0.4     (253.3)
                                                         ------     ------
       Net cash used in investing activities. . . . .    (62.1)    (315.6)
                                                         ------     ------

CASH FLOWS FROM (USED IN) FINANCING ACTIVITIES
  Repayments under revolving credit and interim
     facilities, net of borrowings. . . . . . . . . .    (28.2)     393.0
  Repayments of other debt and obligations. . . . . .    (20.7)     (91.9)
  Issuance of other long-term debt. . . . . . . . . .     50.0         -
  Payment of dividends on preferred stock . . . . . .     (6.0)        -
  Financing costs and other . . . . . . . . . . . . .       -       (11.4)
                                                         ------     ------
       Net cash from (used in) financing activities .     (4.9)     289.7
                                                         ------     ------

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS. . .     (1.6)      18.0

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD. . . .     12.9        8.4
                                                         ------     ------

CASH AND CASH EQUIVALENTS, END OF PERIOD. . . . . . . $   11.3   $   26.4
                                                         ======     ======

SUPPLEMENTAL CASH FLOW DISCLOSURES
  Interest paid . . . . . . . . . . . . . . . . . . . $   22.9   $    3.6
                                                         ======     ======
  Income taxes paid . . . . . . . . . . . . . . . . . $   11.1   $    6.0
                                                         ======     ======

<FN>
The accompanying notes are an integral part of these condensed consolidated financial statements.
</TABLE>

                                       5
<PAGE>

                 TESORO PETROLEUM CORPORATION AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)


NOTE A - BASIS OF PRESENTATION

The interim condensed  consolidated  financial  statements  and notes thereto of
Tesoro Petroleum Corporation and its subsidiaries (collectively,  the  "Company"
or  "Tesoro")  have  been  prepared  by management without audit pursuant to the
rules  and  regulations  of  the  Securities  and  Exchange  Commission ("SEC").
Accordingly, the accompanying financial statements reflect all adjustments that,
in the opinion of management, are necessary for a fair presentation  of  results
for  the  periods presented.  Such adjustments are of a normal recurring nature.
The balance sheet at  December  31,  1998  has  been  condensed from the audited
consolidated financial statements at that date.  Certain information  and  notes
normally  included in financial statements prepared in accordance with generally
accepted accounting principles have  been  condensed  or omitted pursuant to the
SEC's rules and regulations.  However, management believes that the  disclosures
presented  herein  are  adequate  to  make  the information not misleading.  The
accompanying condensed consolidated  financial  statements  and  notes should be
read in conjunction with the consolidated financial statements and notes thereto
contained in the Company's Annual  Report  on  Form  10-K  for  the  year  ended
December 31, 1998.

The  preparation  of  these condensed consolidated financial statements required
the use of management's  best  estimates  and  judgment that affect the reported
amounts of assets and liabilities  and  disclosures  of  contingent  assets  and
liabilities  at the date of the financial statements and the reported amounts of
revenues and expenses  during  the  periods.   Actual  results could differ from
those estimates.  The results of operations  for  any  interim  period  are  not
necessarily indicative of results for the full year.

The  1999  financial statements include the results of operations and cash flows
related to Hawaii and Washington  refining  and marketing operations acquired in
mid-1998.  Certain reclassifications have been made  to  information  previously
reported to conform to current presentations.

NOTE B - INVENTORIES

Components of inventories at June 30, 1999 and December 31, 1998 were as follows
(in millions):

<TABLE>
<CAPTION>

                                                            1999       1998
                                                            ----       ----
<S>                                                      <C>         <C>

  Crude oil and wholesale refined products, at LIFO .  $   195.9   $   182.4
  Merchandise and other refined products. . . . . . .       14.4        10.5
  Materials and supplies. . . . . . . . . . . . . . .       18.2        15.3
                                                           -----       -----
    Total inventories . . . . . . . . . . . . . . . .  $   228.5   $   208.2
                                                           =====       =====
</TABLE>

NOTE C - OPERATING SEGMENTS

The  Company's revenues are derived from three operating segments:  Refining and
Marketing, Marine  Services  and  Exploration  and  Production.   Management has
identified these segments for managing operations and investing activities.  The
segments  are  organized  primarily  by  petroleum  industry  classification  as
upstream (Exploration and Production) and downstream  (Refining  and  Marketing,
and  Marine  Services).  These classifications represent significantly different
activities with  respect  to  investment,  asset  development, asset valuations,
production,  maintenance,  supply  and  market  distribution.   The   downstream
businesses  are  organized  into two segments representing (i) the manufacturing
and  marketing  of  refined  products  and  (ii)  the  product  distribution and
logistics services provided to the marine industry.

Segment operating profit includes those revenues and expenses that are  directly
attributable   to  management  of  the  respective  segment.   For  the  periods
presented,  revenues  were  generated  from  sales  to  external  customers, and
intersegment  revenues  were  not  significant.   Income  taxes,  interest   and
financing  costs,  interest  income  and  corporate  general  and administrative
expenses are not included in determining segment operating profit.

EBITDA represents earnings  before  extraordinary  item,  interest and financing
costs, income taxes, and depreciation, depletion and  amortization.   While  not
purporting  to  reflect  any  measure of the Company's operations or cash flows,
EBITDA is presented for additional  analysis.  Operating segment EBITDA is equal
to segment operating profit  before  depreciation,  depletion  and  amortization
related to each segment.

                                       6
<PAGE>
Segment information for the three months and  six months ended June 30, 1999 and
1998 is as follows (in millions):

<TABLE>
<CAPTION>

                                                    Three Months Ended        Six Months Ended
                                                          June 30,                  June 30,
                                                    ------------------       -------------------
                                                       1999       1998           1999       1998
                                                       ----       ----           ----       ----
<S>                                                 <C>        <C>           <C>         <C>
REVENUES
 Gross operating revenues:
  Refining and Marketing. . . . . . . . . . . .    $  711.1   $  207.6      $ 1,183.3   $  347.8
  Marine Services . . . . . . . . . . . . . . .        27.7       29.1           48.9       61.9
  Exploration and Production -
   U.S. . . . . . . . . . . . . . . . . . . . .        13.8       18.7           27.7       37.8
   Latin America. . . . . . . . . . . . . . . .         1.4        2.9            2.6        6.0
                                                      ------     ------       --------   --------
   Total Gross Operating Revenues . . . . . . .       754.0      258.3        1,262.5      453.5
 Other income . . . . . . . . . . . . . . . . .         0.1       20.6            0.2       21.4
                                                      ------     ------       --------   --------
     Total Revenues . . . . . . . . . . . . . .    $  754.1   $  278.9      $ 1,262.7    $ 474.9
                                                      ======     ======       ========   ========


SEGMENT OPERATING PROFIT
 Refining and Marketing . . . . . . . . . . . .    $   68.6   $   20.0      $    86.1    $  26.5
 Marine Services. . . . . . . . . . . . . . . .         0.2        1.6            0.6        3.4
 Exploration and Production -
  U.S.. . . . . . . . . . . . . . . . . . . . .         3.6       28.5            7.4       36.4
  Latin America . . . . . . . . . . . . . . . .        (0.4)       0.7           (0.5)       2.4
                                                      ------     ------       --------   --------
   Total Segment Operating Profit . . . . . . .        72.0       50.8           93.6       68.7
 Corporate and Unallocated Costs. . . . . . . .       (21.4)     (31.8)         (41.7)     (38.8)
                                                      ------     ------       --------   --------
 Earnings Before Income Taxes and
  Extraordinary Item. . . . . . . . . . . . . .    $   50.6   $   19.0      $    51.9    $  29.9
                                                      ======     ======       ========   ========

EBITDA
 Refining and Marketing . . . . . . . . . . . .    $   77.6   $   24.3      $   103.9    $  33.8
 Marine Services. . . . . . . . . . . . . . . .         0.9        2.1            2.0        4.5
 Exploration and Production -
  U.S.. . . . . . . . . . . . . . . . . . . . .        10.0       37.8           20.8       54.6
  Latin America . . . . . . . . . . . . . . . .          -         1.4            0.3        3.6
                                                      ------     ------       --------   --------
   Total Operating Segment EBITDA . . . . . . .        88.5       65.6          127.0       96.5
 Corporate and Unallocated. . . . . . . . . . .        (9.2)     (24.8)         (16.3)     (28.6)
                                                      ------     ------       --------   --------
   Total Consolidated EBITDA. . . . . . . . . .        79.3       40.8          110.7       67.9
 Depreciation, Depletion and Amortization . . .       (16.9)     (15.0)         (34.3)     (28.2)
 Interest and Financing Costs . . . . . . . . .       (11.8)      (6.8)         (24.5)      (9.8)
                                                      ------     ------       --------   --------
 Earnings Before Income Taxes and
  Extraordinary Item . . . .  . . . . . . . . .    $   50.6   $   19.0      $    51.9    $  29.9
                                                      ======     ======       ========   ========

DEPRECIATION, DEPLETION AND AMORTIZATION
 Refining and Marketing . . . . . . . . . . . .    $    9.0   $    4.3      $    17.8    $   7.3
 Marine Services. . . . . . . . . . . . . . . .         0.7        0.5            1.4        1.1
 Exploration and Production -
  U.S.. . . . . . . . . . . . . . . . . . . . .         6.4        9.3           13.4       18.2
  Latin America . . . . . . . . . . . . . . . .         0.4        0.7            0.8        1.2
 Corporate. . . . . . . . . . . . . . . . . . .         0.4        0.2            0.9        0.4
                                                      ------     ------       --------   --------
  Total Depreciation, Depletion and Amortization   $   16.9   $   15.0      $    34.3    $  28.2
                                                      ======     ======       ========   ========

CAPITAL EXPENDITURES
 Refining and Marketing . . . . . . . . . . . .    $    7.9   $    5.2      $    19.0    $   7.2
 Marine Services. . . . . . . . . . . . . . . .         1.6        1.4            1.8        2.6
 Exploration and Production -
  U.S.. . . . . . . . . . . . . . . . . . . . .         9.9       20.3           24.7       38.5
  Latin America . . . . . . . . . . . . . . . .         4.1        9.2           12.7       11.5
 Corporate. . . . . . . . . . . . . . . . . . .         2.2        2.4            4.3        2.5
                                                      ------     ------       --------   --------
  Total Capital Expenditures. . . . . . . . . .    $   25.7   $   38.5      $    62.5    $  62.3
                                                      ======     ======       ========   ========
</TABLE>

                                       7
<PAGE>
Other income for the three months and six months ended June 30,  1998,  included
receipt  of  $21.3  million from an operator in the Bob West Field, representing
funds that were no longer needed  as a contingency reserve for litigation.  This
income is included in U.S. Exploration and Production segment  operating  profit
and EBITDA.

Corporate  and  unallocated costs for the three months and six months ended June
30, 1998, included $19.9 million (of which $7.9 million related to the operating
segments) for special incentive  compensation  which  was earned when the market
price of the Company's common stock achieved a certain performance target in May
1998.

Identifiable assets are those assets utilized by the segment.  Corporate  assets
are principally cash, property and other assets that are not directly associated
with the operations of an operating segment.  Segment assets as of June 30, 1999
and December 31, 1998 were as follows (in millions):

<TABLE>
<CAPTION>

                                                    1999        1998
                                                    ----        ----
<S>                                              <C>          <C>
IDENTIFIABLE ASSETS
 Refining and Marketing . . . . . . . . . . .   $ 1,153.4    $ 1,077.7
 Marine Services. . . . . . . . . . . . . . .        69.2         59.2
 Exploration and Production -
  U.S.. . . . . . . . . . . . . . . . . . . .       182.3        175.8
  Latin America . . . . . . . . . . . . . . .        67.2         58.9
 Corporate. . . . . . . . . . . . . . . . . .        50.4         56.8
                                                  -------      -------
  Total Assets  . . . . . . . . . . . . . . .   $ 1,522.5    $ 1,428.4
                                                  =======      =======
</TABLE>

In  May  1999,  the  Company  announced that its Board of Directors had approved
seeking alternative value creating  opportunities,  including a spin-off, trade,
sale and other options, for its Exploration and Production  segment.   Both  the
Refining  and  Marketing  and  Exploration  and  Production segments have growth
opportunities  which  require   additional   investment.   Given  the  Company's
strategic objectives  and  its  desire  to  improve  financial  flexibility,  it
believes  that  it  would not be able to prudently fund all these opportunities.
The Company is  in  the  early  stages  of  evaluating  alternatives which could
improve its capital structure, provide  additional  financial  flexibility,  and
increase  focus  on  its downstream businesses.  There can be no assurance as to
whether or when any alternatives would be pursued.

NOTE D - COMMITMENTS AND CONTINGENCIES

The Company is a  party  to  various  litigation and contingent loss situations,
including environmental matters, arising in the  ordinary  course  of  business.
The  Company  has  made  accruals  in  accordance  with  Statement  of Financial
Accounting Standards No. 5, "Accounting  for Contingencies," in order to provide
for such matters.  The ultimate effects of these  matters  cannot  be  predicted
with  certainty,  and related accruals are based on management's best estimates,
subject to future developments.   Although  the  resolution  of certain of these
matters could have a material adverse impact on interim  or  annual  results  of
operations,  the  Company  believes  that  the outcome of these matters will not
result in a material adverse  effect  on its liquidity or consolidated financial
position.

ENVIRONMENTAL

The Company is subject to extensive federal, state and local environmental  laws
and regulations.  These laws, which change frequently, regulate the discharge of
materials into the environment and may require the Company to remove or mitigate
the  environmental  effects  of the disposal or release of petroleum or chemical
substances  at  various   sites   or   install   additional  controls  or  other
modifications or changes in use for certain emission sources.

The Company is currently  involved  with  the  Environmental  Protection  Agency
("EPA")  regarding  a  waste  disposal  site  near  Abbeville, Louisiana and the
Casmalia Disposal Site in  Santa  Barbara  County,  California.  The Company has
been  named  a  potentially  responsible  party  ("PRP")   under   the   Federal
Comprehensive  Environmental  Response, Compensation and Liability Act ("CERCLA"
or "Superfund") at both sites.   Although  the  Superfund law might impose joint
and several liability upon each party at the sites, the extent of the  Company's
allocated financial contributions for cleanup is expected to be de minimis based
upon the number

                                       8
<PAGE>
of  companies, volumes of waste involved and total estimated costs to close each
site.  The Company believes, based  on these considerations and discussions with
the EPA, that its liability at the Abbeville site will not exceed $25,000.   The
Company  believes that its liability at the Casmalia Site is de minimis based on
a 1999 notification from the  EPA  that  the Company's liability will not exceed
$125,000.

In connection with  the  1998  acquisition  of  Hawaii  refining  and  marketing
operations  from affiliates of The Broken Hill Proprietary Company Limited ("BHP
Sellers"), the BHP Sellers  and  the  Company  executed a separate environmental
agreement, whereby the BHP Sellers indemnified  the  Company  for  environmental
costs  arising  out  of  conditions  which existed at or prior to closing.  This
indemnification is subject to a maximum  limit of $9.5 million and expires after
a period of ten years.   Under  the  environmental  agreement,  the  first  $5.0
million  of  these liabilities will be the responsibility of the BHP Sellers and
the next $6.0 million will be shared on  the basis of 75% by the BHP Sellers and
25%  by  the  Company.   Certain  environmental  claims  arising  out  of  prior
operations will not be subject to the $9.5 million limit or  the  ten-year  time
limit.

Under  the  agreement related to the 1998 acquisition of the Washington refinery
from an affiliate  of  Shell  Oil  Company  ("Shell  Seller"),  the Shell Seller
generally agreed to indemnify the Company for environmental liabilities  at  the
Washington  refinery  arising out of conditions which existed at or prior to the
closing date and identified by the Company prior to August 1, 2001.  The Company
is responsible for environmental costs up  to  the first $0.5 million each year,
after which the Shell Seller will be responsible for annual environmental  costs
up  to  $1.0  million.   Annual  costs  greater than $1.0 million will be shared
equally between the  Company  and  the  Shell  Seller,  subject  to an aggregate
maximum of $5.0 million and a ten-year term.

The Company is also involved in remedial  responses  and  has  incurred  cleanup
expenditures  associated  with  environmental  matters  at  a  number  of sites,
including certain of  its  own  properties.   At  June  30,  1999, the Company's
accruals for  environmental  expenses  amounted  to  $11.5  million.   Based  on
currently available information, including the participation of other parties or
former  owners  in  remediation actions, the Company believes these accruals are
adequate.

To comply with environmental laws  and regulations, the Company anticipates that
it will make capital improvements of approximately $8 million  in  1999  and  $5
million  in  2000.   In addition, capital expenditures for alternative secondary
containment systems for existing storage tank  facilities are estimated to be $2
million in 1999 and $1 million in 2000, with a remaining $4 million expected  to
be spent by 2002.

Conditions  that  require  additional expenditures may exist for various Company
sites, including, but not limited  to, the Company's refineries, retail gasoline
stations (operating and closed locations) and petroleum product  terminals,  and
for  compliance  with the Clean Air Act and other state and federal regulations.
The amount of such  future  expenditures  cannot  currently be determined by the
Company.

For further information regarding environmental matters, see  Legal  Proceedings
in Part II, Item 1, included herein.

OTHER

On October 1, 1998, the Attorney General for the State of Hawaii filed a lawsuit
in  the  U.S.  District  Court  for  the District of Hawaii against thirteen oil
companies, including Tesoro Petroleum Corporation and Tesoro Hawaii Corporation,
alleging anti-competitive marketing practices in  violation of federal and state
anti-trust laws, and seeking  injunctive  relief  and  compensatory  and  treble
damages  and  civil  penalties  against all defendants in an amount in excess of
$500 million.   On  March  25,  1999,  the  Attorney  General  filed  an amended
complaint with the U.S. District Court seeking damages  against  all  defendants
for  such alleged anti-competitive marketing practices in an amount in excess of
$1.3  billion.   The  Company  believes   that   it   has  not  engaged  in  any
anti-competitive activities and will defend this  litigation  vigorously.   This
proceeding  is  subject  to  the indemnity provision of the stock sale agreement
between the BHP Sellers and  the  Company  which provides for indemnification in
excess of $2 million and not to exceed $65 million.

                                       9
<PAGE>
In October 1998, the Company's Board of Directors unanimously approved the  1998
Performance  Incentive Compensation Plan ("Performance Plan"), which is intended
to advance the best interests  of  the  Company and its stockholders by directly
targeting Company performance to align with the ninetieth percentile  historical
stock-price  growth  rate  for  the  Company's  peer  group.   In  addition, the
Performance  Plan  will   provide   the   Company's  employees  with  additional
compensation, contingent upon achievement of the  targeted  objectives,  thereby
encouraging  them  to  continue  in  the  employ  of  the  Company.   Under  the
Performance  Plan, targeted objectives are comprised of the fair market value of
the Company's Common Stock equaling  or  exceeding  an  average of $35 per share
("First Performance Target") and $45 per share ("Second Performance Target")  on
any  20  consecutive  trading days during a period commencing on October 1, 1998
and ending on the earlier of September 30, 2002, or the date on which the Second
Performance Target is achieved ("Performance Period").  The Performance Plan has
several tiers of awards, with the award generally determined by job level.  Most
eligible employees have  contingent  cash  bonus  opportunities  of 25% of their
annual "basic compensation" (as defined  in  the  Performance  Plan)  and  three
executive  officers  have  contingent  awards totaling 655,000 shares of phantom
stock which will be  payable  solely  in  cash.   Upon  achievement of the First
Performance Target, one-fourth of the contingent  award  will  be  earned,  with
payout deferred until the end of the Performance Period.  The remaining 75% will
be  earned  only  upon achievement of the Second Performance Target, with payout
occurring 30 days thereafter.  Employees will need  to have at least one year of
regular, full-time service at the time the Performance Period ends in  order  to
be  eligible  for  a  payment.   No  costs  will  be  recorded  until  the First
Performance Target  is  reached.   The  Company  estimates  that  it  will incur
aftertax  costs  of  approximately  1%  of  the  total  aggregate  increase   in
shareholder  value  if the First Performance Target is reached and will incur an
additional 2% aftertax charge if the Second Performance Target is reached.

                                       10
<PAGE>
NOTE E - EARNINGS PER SHARE

Basic earnings per share is  determined  by  dividing net earnings applicable to
common stock by the weighted average number of common shares outstanding  during
the  period.   The  calculation of diluted earnings per share takes into account
the effect of potentially dilutive shares, principally stock options outstanding
during the period and the maximum  shares  which would have been issued assuming
conversion of preferred stock at the beginning of  the  period.   The  preferred
stock  is  represented  by  Premium Income Equity Securities ("PIES") which will
automatically convert into shares of common stock on July 1, 2001, at conversion
rates ranging from 0.8455 shares to  1.0  shares  of common stock for each PIES,
depending upon the market price of the common stock.  Before July 1, 2001,  each
PIES  is  convertible  at the option of the holder thereof into 0.8455 shares of
common stock.  The maximum conversion rate of  1.0 common share for each PIES is
used  in  the  1999  earnings  per  share  calculations.   Earnings  per   share
calculations  for  the  three months and six months ended June 30, 1999 and 1998
are presented below (in millions except per share amounts):

<TABLE>
<CAPTION>

                                                         Three Months Ended       Six Months Ended
                                                               June 30,               June 30,
                                                         ------------------       ----------------
                                                            1999       1998        1999       1998
                                                            ----       ----        ----       ----
<S>                                                       <C>        <C>         <C>        <C>
BASIC:
 Numerator:
  Net earnings . . . . . . . . . . . . . . . . . . . .   $  32.5    $   6.2     $  32.8    $  12.3
  Less dividends on preferred stock. . . . . . . . . .       3.0         -          6.0         -
                                                            ----       ----        ----       ----
  Net earnings applicable to common shares . . . . . .   $  29.5    $   6.2     $  26.8    $  12.3
                                                            ====       ====        ====       ====

 Denominator:
  Weighted average common shares outstanding . . . . .      32.3       26.5        32.3       26.4
                                                            ====       ====        ====       ====

 Net Earnings Per Share. . . . . . . . . . . . . . . .   $  0.91    $  0.23     $  0.83    $  0.47
                                                            ====       ====        ====       ====

DILUTED:
 Numerator:
  Net earnings applicable to common shares . . . . . .   $  29.5    $   6.2     $  26.8    $  12.3
  Plus earnings impact of assumed conversion of
   preferred stock (only if dilutive).                       3.0         -          6.0         -
                                                            ----       ----        ----       ----
  Net earnings applicable to common shares . . . . . .   $  32.5    $   6.2     $  32.8    $  12.3
                                                            ====       ====        ====       ====

 Denominator:
  Weighted average common shares outstanding . . . . .      32.3       26.5        32.3       26.4
  Add potentially dilutive securities:
   Incremental dilutive shares from assumed exercise
     of stock options and other (only if dilutive) . .       0.4        0.7         0.3        0.6
   Incremental dilutive shares from assumed conversion
     of preferred stock (only if dilutive) . . . . . .      10.3         -         10.3         -
                                                            ----       ----        ----       ----
  Total diluted shares . . . . . . . . . . . . . . . .      43.0       27.2        42.9       27.0
                                                            ====       ====        ====       ====

 Net Earnings Per Share. . . . . . . . . . . . . . . .   $  0.76    $  0.23     $  0.76    $  0.46
                                                            ====       ====        ====       ====
</TABLE>

The 1998 extraordinary loss  on  early  extinguishment  of  debt of $4.6 million
aftertax ($7.0 million pretax) amounted to $0.17 per basic and diluted share for
the three months and six months ended June 30, 1998.

                                       11
<PAGE>
ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

THOSE STATEMENTS IN THE  MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  THAT  ARE  NOT
HISTORICAL  IN  NATURE  SHOULD  BE  DEEMED  FORWARD-LOOKING  STATEMENTS THAT ARE
INHERENTLY  UNCERTAIN.   SEE  "FORWARD-LOOKING   STATEMENTS"   ON  PAGE  24  FOR
DISCUSSION OF THE FACTORS WHICH COULD CAUSE ACTUAL RESULTS TO DIFFER  MATERIALLY
FROM THOSE PROJECTED IN SUCH STATEMENTS.

GENERAL

The  Company's  strategy  is  to (i) maximize earnings, cash flows and return on
capital employed and increase the competitiveness  of each of its business units
by reducing costs, increasing operating  efficiencies  and  optimizing  existing
assets  and  (ii)  expand  its  overall market presence through a combination of
internal growth initiatives and selective  acquisitions which are both accretive
to earnings and provide significant operational synergies.  The Company plans to
further improve profitability in the Refining and Marketing segment by enhancing
processing capabilities, strengthening marketing channels and  improving  supply
and transportation functions.  The Marine Services segment pursues opportunities
for  expansion, as well as optimizing existing operations through development of
customer services  and  cost  management.   In  the  Exploration  and Production
segment, the strategy focuses on generating and operating  exploration  projects
in  an  effort  to  diversify  its  oil  and gas reserve base.  Selectively, the
Company uses acquisitions and enhanced  technical capabilities.  The Company has
made significant progress in diversifying its U.S.  operations  to  areas  other
than the Bob West Field and has taken steps to begin serving emerging markets in
South America.

Tesoro acquired refining and marketing assets in Hawaii in May 1998 and acquired
a  Washington  refinery  and  related assets in August 1998.  These acquisitions
have significantly increased Tesoro's  historical  annual revenues and the scope
of its Refining and Marketing  operations.   During  the  first  half  of  1999,
results  from  the  acquired  operations  added  substantially  to the Company's
earnings and cash flows.   These  acquisitions  positioned Tesoro to participate
actively in the atypical market conditions experienced on the West  Coast  which
contributed  significantly  to  profitability  in  the  second  quarter of 1999.
Tesoro is also realizing cost savings  and profit generating synergies among the
three refineries and is on track to realize approximately $25 million from  such
synergies in 1999.  The Company will continue to pursue other opportunities that
are operationally and geographically complementary with its asset base.

In  May  1999,  the  Company  announced that its Board of Directors had approved
seeking alternative value creating  opportunities,  including a spin-off, trade,
sale and other options, for its Exploration and Production  segment.   Both  the
Refining  and  Marketing  and  Exploration  and  Production segments have growth
opportunities  which  require   additional   investment.   Given  the  Company's
strategic objectives  and  its  desire  to  improve  financial  flexibility,  it
believes  that  it  would not be able to prudently fund all these opportunities.
The Company is  in  the  early  stages  of  evaluating  alternatives which could
improve its capital structure, provide  additional  financial  flexibility,  and
increase  focus  on  its downstream businesses.  There can be no assurance as to
whether or when any alternatives would be pursued.

BUSINESS ENVIRONMENT

The Company operates in  an  environment  where  its  results and cash flows are
sensitive to volatile changes in energy prices.  Fluctuations  in  the  cost  of
crude  oil  used  for  refinery feedstocks and the price of refined products can
result in changes in  margins  from  the  Refining  and Marketing operations, as
prices received for refined products may not keep pace with changes in crude oil
costs.  These energy prices, together with volume  levels,  also  determine  the
carrying value of crude oil and refined product inventory.  The Company uses the
last-in,  first-out  ("LIFO")  method of accounting for inventories of crude oil
and U.S. wholesale refined products in its Refining and Marketing segment.  This
method results in inventory carrying  amounts  that are less likely to represent
current values and in costs of sales which more closely represent current costs.

Changes in crude oil and natural gas prices  influence  the  level  of  drilling
activity  in  the  Gulf of Mexico.  The Company's Marine Services segment, whose
customers include offshore drilling  contractors  and related industries, can be
impacted by significant fluctuations in crude oil and natural gas  prices.   The
Marine  Services  segment  uses  the  first-in,  first-out  ("FIFO")  method  of
accounting  for  inventories of fuels.  Changes in fuel prices can significantly
affect inventory valuations and costs of sales.

Changes in natural  gas,  condensate  and  oil  prices  impact  revenues and the
present value  of  estimated  future  net  revenues  and  cash  flows  from  the
Exploration  and  Production  segment.  The Company may increase or decrease its
natural gas production in response to  market conditions.  The carrying costs of
oil and gas assets are subject to noncash write-downs based on natural  gas  and
oil prices and other determining factors.

                                       12
<PAGE>
RESULTS OF OPERATIONS - THREE MONTHS AND SIX MONTHS ENDED JUNE 30, 1999 COMPARED
WITH THREE MONTHS AND SIX MONTHS ENDED JUNE 30, 1998

SUMMARY

Tesoro's net earnings were $32.5  million  ($0.91  per  basic share or $0.76 per
diluted share) for the three  months  ended  June  30,  1999  ("1999  Quarter"),
compared  with  net earnings of $6.2 million ($0.23 per basic and diluted share)
for the three months ended June 30, 1998 ("1998 Quarter").  For the year-to-date
periods, net earnings were $32.8  million  ($0.83  per  basic share or $0.76 per
diluted share) for the six months ended June 30, 1999 ("1999 Period"),  compared
with  $12.3  million  ($0.47 per basic share or $0.46 per diluted share) for the
six months ended June 30, 1998 ("1998 Period").

The improvement in 1999 earnings  was  due  to  higher operating profit from the
Company's Refining  and  Marketing  segment.   Increased  throughput  and  sales
volumes   from   operations   acquired  in  mid-1998,  refinery  efficiency  and
reliability, and profits from  purchasing  and  selling products manufactured by
others contributed to the Refining and Marketing results.  Partially  offsetting
these improvements were reduced profits from the Marine Services and Exploration
and  Production  segments  and increased interest and financing costs.  On a per
share basis, net earnings were impacted  by  the issuance of preferred stock and
additional shares of common stock in mid-1998.

Significant items which occurred in 1998 and affect the comparability with  1999
are highlighted in the table below (in millions, except per share amounts):

<TABLE>
<CAPTION>
                                                       Three Months Ended       Six Months Ended
                                                             June 30,                June 30,
                                                       ------------------      -------------------
                                                          1999       1998         1999        1998
                                                          ----       ----         ----        ----

<S>                                                     <C>        <C>          <C>         <C>
Net Earnings as Reported . . . . . . . . . . . . . .   $  32.5    $   6.2      $  32.8     $  12.3
Extraordinary Loss on Debt Extinguishment, Net of
 Income Tax Benefit. . . . . . . . . . . . . . . . .        -         4.6           -          4.6
                                                         ------     ------       ------      ------
Earnings Before Extraordinary Item . . . . . . . . .      32.5       10.8         32.8        16.9
                                                         ------     ------       ------      ------
Significant Items Affecting Comparability, Pretax:
 Income from receipt of contingency funds from an
   operator. . . . . . . . . . . . . . . . . . . . .        -        21.3           -         21.3
 Charge for special incentive compensation . . . . .        -       (19.9)          -        (19.9)
                                                         ------     ------       ------      ------
  Total Significant Items, Pretax. . . . . . . . . .        -         1.4           -          1.4
  Income Tax Effect. . . . . . . . . . . . . . . . .        -         0.5           -          0.5
                                                         ------     ------       ------      ------
  Total Significant Items, Aftertax. . . . . . . . .        -         0.9           -          0.9
                                                         ------     ------       ------      ------
Net Earnings Excluding Significant Items and
 Extraordinary Item. . . . . . . . . . . . . . . . .      32.5        9.9         32.8        16.0
Preferred Dividend Requirements. . . . . . . . . . .       3.0         -           6.0          -
                                                         ------     ------       ------      ------
Net Earnings Applicable to Common Stock, Excluding
 Significant Items and Extraordinary Item. . . . . .   $  29.5    $   9.9      $  26.8      $ 16.0
                                                         ======     ======       ======      ======

Earnings Per Share - Basic:
 As reported . . . . . . . . . . . . . . . . . . . .   $  0.91    $  0.23      $  0.83      $ 0.47
 Extraordinary loss. . . . . . . . . . . . . . . . .        -       (0.17)          -        (0.17)
 Effect of other significant items . . . . . . . . .        -        0.03           -         0.04
                                                         ------     ------       ------      ------
 Excluding significant items and extraordinary item.   $  0.91    $  0.37      $  0.83      $ 0.60
                                                         ======     ======       ======      ======

Earnings Per Share - Diluted:
 As reported . . . . . . . . . . . . . . . . . . . .   $  0.76    $  0.23      $  0.76      $ 0.46
 Extraordinary loss. . . . . . . . . . . . . . . . .        -       (0.17)          -        (0.17)
 Effect of other significant items . . . . . . . . .        -        0.04           -         0.04
                                                         ------     ------       ------      ------
 Excluding significant items and extraordinary item.   $  0.76    $  0.36      $  0.76      $ 0.59
                                                         ======     ======       ======      ======
</TABLE>


A  discussion  and analysis of the factors contributing to the Company's results
of operations are presented below.

                                       13
<PAGE>
<TABLE>
<CAPTION>
REFINING AND MARKETING
                                                                Three Months Ended          Six Months Ended
                                                                      June 30,                   June 30,
                                                                -------------------        -------------------
(Dollars in millions except per barrel amounts)                    1999        1998           1999        1998
                                                                    ----       ----           ----        ----
<S>                                                             <C>         <C>           <C>          <C>
Gross Operating Revenues:
 Refined products. . . . . . . . . . . . . . . . . . . . .     $  696.4    $  184.9      $ 1,150.0    $  307.6
 Other, primarily crude oil resales and merchandise. . . .         14.7        22.7           33.3        40.2
                                                                  -----       -----        -------       -----
  Gross Operating Revenues . . . . . . . . . . . . . . . .     $  711.1    $  207.6      $ 1,183.3    $  347.8
                                                                  =====       =====        =======       =====

Segment Operating Profit:
 Gross margin:
  Refinery <F1>. . . . . . . . . . . . . . . . . . . . . .     $  160.4    $   53.1      $   263.0    $   83.1
  Non-refinery <F2>. . . . . . . . . . . . . . . . . . . .         18.1         7.0           30.9        10.7
                                                                  -----       -----        -------       -----
   Total gross margins . . . . . . . . . . . . . . . . . .        178.5        60.1          293.9        93.8
 Operating expenses and other. . . . . . . . . . . . . . .        100.9        35.8          190.0        60.0
 Depreciation and amortization . . . . . . . . . . . . . .          9.0         4.3           17.8         7.3
                                                                  -----       -----        -------       -----
  Segment Operating Profit . . . . . . . . . . . . . . . .     $   68.6    $   20.0      $    86.1    $   26.5
                                                                  =====       =====        =======       =====

Total Refinery System Throughput (thousands of barrels
  per day) <F3>. . . . . . . . . . . . . . . . . . . . . .        252.4        81.0          240.7        68.7
                                                                  =====       =====        =======       =====

Refined Products Manufactured (thousands of barrels
  per day) <F3>:
  Gasoline and gasoline blendstocks. . . . . . . . . . . .         98.7        20.7           94.4        17.9
  Jet fuel . . . . . . . . . . . . . . . . . . . . . . . .         62.8        27.0           60.4        23.5
  Diesel fuel. . . . . . . . . . . . . . . . . . . . . . .         35.5         8.4           33.3         6.9
  Heavy oils and residual products . . . . . . . . . . . .         47.1        23.0           44.9        19.1
  Other, including synthetic natural gas and liquefied
    petroleum gas. . . . . . . . . . . . . . . . . . . . .         18.3         4.5           18.1         3.3
                                                                  -----       -----        -------       -----
   Total Refined Products Manufactured . . . . . . . . . .        262.4        83.6          251.1        70.7
                                                                  =====       =====        =======       =====

Refinery Product Spread ($/barrel) . . . . . . . . . . . .     $   6.98    $   7.20      $    6.04    $   6.69
                                                                  =====       =====        =======       =====

Segment Product Sales (thousands of barrels per day)<F3><F4>:
 Gasoline and gasoline blendstocks . . . . . . . . . . . .        138.1        29.1          124.0        21.8
 Middle distillates. . . . . . . . . . . . . . . . . . . .        121.0        43.0          114.8        38.0
 Heavy oils, residual products and other . . . . . . . . .         50.1        25.9           54.8        22.1
                                                                  -----       -----        -------       -----
  Total Product Sales. . . . . . . . . . . . . . . . . . .        309.2        98.0          293.6        81.9
                                                                  =====       =====        =======       =====

Segment Gross Margins on Product Sales ($/barrel)<F5>:
 Average sales price . . . . . . . . . . . . . . . . . . .     $  24.75     $ 20.73      $   21.64    $  20.74
 Average costs of sales. . . . . . . . . . . . . . . . . .        18.60       14.76          16.31       15.35
                                                                  -----       -----        -------       -----
  Gross Margin . . . . . . . . . . . . . . . . . . . . . .     $   6.15     $  5.97      $    5.33    $   5.39
                                                                  =====       =====        =======       =====

<FN>
<F1>  Represents throughput at the Company's refineries times refinery product spread.
<F2>  Non-refinery margin includes merchandise margins, margins on products purchased and resold, and adjustments due
      to selling a volume and mix of product that is different than actual volumes manufactured.
<F3>  Volumes for 1999 include amounts from the Hawaii and Washington operations acquired in mid-1998.  Volumes for
      1998 include Hawaii operations for June, averaged over the periods presented.
<F4>  Sources of total product sales include products manufactured at the refineries, products drawn from inventory
      balances and products purchased from third parties.
<F5>  Gross margins on total product sales include margins on sales of manufactured and purchased products and the
      effect of inventory changes.
</TABLE>

                                       14
<PAGE>
THREE MONTHS ENDED JUNE  30,  1999,  COMPARED  WITH  THREE MONTHS ENDED JUNE 30,
1998.  Segment  operating  profit  for  the  Company's  Refining  and  Marketing
operations  was  $68.6 million in the 1999 Quarter, an increase of $48.6 million
from segment  operating  profit  of  $20.0  million  in  the  1998 Quarter.  The
improvement in results from Refining and Marketing was primarily due  to  higher
throughput  and  sales  volumes  from  the  refineries  acquired in mid-1998 and
additional sales  of  purchased  product  to  supply  U.S.  West  Coast markets.
Refining margins in the western United States were strong in  the  1999  Quarter
due  to seasonal demand, product supply disruptions caused by operating problems
at other refineries, and a  rupture  of  a major refined products pipeline which
serves the Pacific Northwest region.  The disruptions began in the middle of the
first quarter  and  extended  through  the  second  quarter  of  1999.   Product
movements  out of Tesoro's Anacortes, Washington refinery were not significantly
affected by the pipeline rupture,  allowing  Tesoro  to operate at full capacity
and to continue to supply its customers.

Operating management was able to increase its system-wide refinery throughput to
an average of 252 barrels per day, even though the Alaska refinery  underwent  a
major  turnaround  during  the  1999 Quarter.  This represents a 92% utilization
rate based on system-wide refinery capacity.  Tesoro's high refinery utilization
rate during this period of  strong  West  Coast refining margins was critical to
achieving increased profitability in the 1999 Quarter.

Management believes that stronger than normal  market  conditions  on  the  West
Coast  added  up  to  $0.75  per barrel to the Company's refined product margin,
compared to historical market  conditions.   In addition, Tesoro's strengthening
marketing presence allowed the Company to increase 1999 Quarter profitability by
$13 million from the sale of purchased refined products.

Revenues from sales of refined products in the Refining  and  Marketing  segment
increased  in  the  1999 Quarter, compared to the 1998 Quarter, primarily due to
the higher sales volumes from the acquisitions and higher product prices.  Other
revenues included higher  retail  merchandise  sales,  primarily from the Hawaii
acquisition, offset by lower crude oil resales.  The increase in costs of  sales
reflected  higher volumes associated with the acquisitions, increased prices for
feedstock and higher purchased product volumes.

Overall refinery gross margin increased  to  $160.4  million in the 1999 Quarter
due to the higher throughput volumes partially offset by a decrease  in  average
refinery  product  spread  per  barrel  to $6.98 in the 1999 Quarter compared to
$7.20 in the 1998  Quarter.   Margins  from non-refinery activities increased to
$18.1 million in the 1999 Quarter due primarily to  higher  sales  of  purchased
products  and  increased merchandise sales.  Operating expenses and depreciation
and amortization also increased primarily due to the acquisitions.

The unusual  market  conditions  experienced  on  the  West  Coast,  which added
profitability during the 1999 Quarter, are continuing into  the  third  quarter.
Future  profitability  of  this  segment  will continue to be influenced, either
positively or negatively, by market conditions and other additional factors that
are beyond the control of  the  Company.   A maintenance turnaround of the crude
distillation  and  catalytic  reformer  units  at   the   Company's   Anacortes,
Washington, refinery is scheduled for the fourth quarter of 1999.

SIX  MONTHS  ENDED  JUNE 30, 1999, COMPARED WITH SIX MONTHS ENDED JUNE 30, 1998.
Segment operating profit for the Company's Refining and Marketing operations was
$86.1 million in the  1999  Period,  an  increase  of $59.6 million from segment
operating profit of $26.5 million in the 1998 Period.  As discussed above,  this
increase  was  primarily  due  to  the  operating  results  from  the Hawaii and
Washington refineries purchased  in  mid-1998  and  stronger  than normal market
conditions on the West Coast  during  recent  months.   Refining  and  Marketing
operations  are  also  profiting from Tesoro's focus on manufacturing efficiency
and reliability, as well as marketing flexibility.  Revenues, costs, margins and
sales volumes more than tripled in the 1999 Period, compared to the 1998 Period.

                                       15
<PAGE>
<TABLE>
<CAPTION>
MARINE SERVICES
                                        Three Months Ended     Six Months Ended
                                              June 30,              June 30,
                                        ------------------     ----------------
(Dollars in millions)                      1999      1998        1999      1998
                                           ----      ----        ----      ----

<S>                                      <C>       <C>         <C>       <C>
Gross Operating Revenues:
 Fuels . . . . . . . . . . . . . . . .  $  21.9   $  22.5     $  37.5   $  48.3
 Lubricants and other. . . . . . . . .      3.5       3.8         6.8       7.9
 Services. . . . . . . . . . . . . . .      2.3       2.8         4.6       5.7
                                           ----      ----        ----      ----
  Gross Operating Revenues . . . . . .     27.7      29.1        48.9      61.9
Costs of Sales . . . . . . . . . . . .     19.1      19.8        32.0      43.4
                                           ----      ----        ----      ----
  Gross Profit . . . . . . . . . . . .      8.6       9.3        16.9      18.5
Operating Expenses and Other . . . . .      7.7       7.2        14.9      14.0
Depreciation and Amortization. . . . .      0.7       0.5         1.4       1.1
                                           ----      ----        ----      ----
 Segment Operating Profit. . . . . . .  $   0.2   $   1.6     $   0.6   $   3.4
                                           ====      ====        ====      ====

Sales Volumes (millions of gallons):
 Fuels, primarily diesel . . . . . . .     45.1      43.6        82.0      91.5
 Lubricants. . . . . . . . . . . . . .      0.5       0.5         1.0       1.2

</TABLE>

Effective June 17, 1999, the Company  purchased the U.S. West Coast marine fuels
operations of BP Marine, a division of BP  Amoco  PLC.   The  purchase  included
facilities  at  Port Angeles and Seattle, Washington, and Portland, Oregon, plus
working capital.  These  operations  contributed  revenues  of $3.0 million (7.0
million  sales  gallons)  to  Tesoro's  results  in  the  1999  Quarter.   These
operations are expected to add $0.5 million to $1.0 million to future  quarterly
operating profit.

The  Marine  Services segment's business is largely dependent upon the volume of
oil and gas drilling, workover,  construction  and  seismic activity in the U.S.
Gulf of Mexico.  The low level of drilling rig activity in the Gulf during  1999
contributed to an overall decline of $1.4 million and $2.8 million in the Marine
Services  segment's  operating  profit  during the 1999 Quarter and 1999 Period,
respectively.  The declines of $1.4 million  and $13.0 million in gross revenues
during the 1999 Quarter and 1999  Period,  respectively,  reflected  lower  fuel
prices,  reduced  service  revenues and a reduction in fuel sales volumes in the
Gulf  of  Mexico,  partly  offset  by  the  revenues  from  the  new  West Coast
operations.  Likewise, the decrease in costs of sales reflected the  lower  fuel
volumes  and  prices  in  the Gulf of Mexico, partly offset by increased volumes
from the new West Coast operations.

                                       16
<PAGE>
<TABLE>
<CAPTION>
EXPLORATION AND PRODUCTION
                                                                   Three Months Ended       Six Months Ended
                                                                         June 30,                June 30,
                                                                   ------------------       -----------------
(Dollars in millions except per unit amounts)                         1999       1998         1999       1998
                                                                      ----       ----         ----       ----

<S>                                                                 <C>        <C>          <C>        <C>
U.S. <F1>:
 Gross operating revenues. . . . . . . . . . . . . . . . . . . .   $  13.8    $  18.7      $  27.7    $  37.8
 Other income (expense). . . . . . . . . . . . . . . . . . . . .      (0.6)      21.7         (0.6)      22.3
 Production costs  . . . . . . . . . . . . . . . . . . . . . . .       2.6        2.0          5.1        4.5
 Administrative support and other operating expenses . . . . . .       0.6        0.6          1.2        1.0
 Depreciation, depletion and amortization. . . . . . . . . . . .       6.4        9.3         13.4       18.2
                                                                      -----      -----        -----      -----
  Segment Operating Profit - U.S.. . . . . . . . . . . . . . . .       3.6       28.5          7.4       36.4
                                                                      -----      -----        -----      -----

LATIN AMERICA:
 Gross operating revenues. . . . . . . . . . . . . . . . . . . .       1.4        2.9          2.6        6.0
 Other income (expense). . . . . . . . . . . . . . . . . . . . .      (0.4)      (0.5)        (0.4)      (0.5)
 Production costs. . . . . . . . . . . . . . . . . . . . . . . .       0.3        0.2          0.7        0.5
 Administrative support and other operating expenses . . . . . .       0.7        0.8          1.2        1.4
 Depreciation, depletion and amortization. . . . . . . . . . . .       0.4        0.7          0.8        1.2
                                                                      -----      -----        -----      -----
  Segment Operating Profit (Loss)- Latin America . . . . . . . .      (0.4)       0.7         (0.5)       2.4
                                                                      -----      -----        -----      -----

Total Segment Operating Profit - Exploration and Production. . .   $   3.2    $  29.2      $   6.9    $  38.8
                                                                      =====      =====        =====      =====

U.S.:
 Average Daily Net Production:
  Natural gas (million cubic feet, "MMcf") . . . . . . . . . . .      72.0       93.1         76.0       96.1
  Oil (thousand barrels) . . . . . . . . . . . . . . . . . . . .       0.6        0.3          0.5        0.2
   Total (million cubic feet equivalent, "MMcfe"). . . . . . . .      75.3       94.6         79.2       97.4
 Average Prices:
  Natural gas ($/thousand cubic feet, "Mcf") <F2>. . . . . . . .   $  1.89    $  2.06      $  1.82    $  2.04
  Oil ($/barrel) . . . . . . . . . . . . . . . . . . . . . . . .   $ 15.84    $ 12.66      $ 13.73    $ 13.25
 Average Operating Expenses ($/thousand cubic feet
    equivalent, "Mcfe"):
  Lease operating expenses . . . . . . . . . . . . . . . . . . .   $  0.34    $  0.22      $  0.31    $  0.21
  Severance taxes. . . . . . . . . . . . . . . . . . . . . . . .      0.05       0.01         0.05       0.04
                                                                      -----      -----        -----      -----
   Total production costs. . . . . . . . . . . . . . . . . . . .      0.39       0.23         0.36       0.25
  Administrative support and other . . . . . . . . . . . . . . .      0.09       0.06         0.08       0.05
                                                                      -----      -----        -----      -----
   Total Operating Expenses. . . . . . . . . . . . . . . . . . .   $  0.48    $  0.29      $  0.44    $  0.30
                                                                      =====      =====        =====      =====
 Depletion ($/Mcfe). . . . . . . . . . . . . . . . . . . . . . .   $  0.90    $  1.06      $  0.91    $  1.01
                                                                      =====      =====        =====      =====

LATIN AMERICA:
 Average Daily Net Production:
  Natural gas (MMcf) . . . . . . . . . . . . . . . . . . . . . .      11.9       26.5         12.2       24.6
  Condensate (thousand barrels). . . . . . . . . . . . . . . . .       0.4        0.7          0.4        0.8
   Total (MMcfe) . . . . . . . . . . . . . . . . . . . . . . . .      14.4       30.8         14.5       29.2
 Average Prices:
  Natural gas ($/Mcf). . . . . . . . . . . . . . . . . . . . . .   $  0.59    $  0.83      $  0.69    $  0.90
  Condensate ($/barrel). . . . . . . . . . . . . . . . . . . . .   $ 15.89    $ 12.90      $ 13.27    $ 14.42
 Average Operating Expenses ($/Mcfe):
  Production costs . . . . . . . . . . . . . . . . . . . . . . .   $  0.21    $  0.10      $  0.27    $  0.10
  Administrative support and other . . . . . . . . . . . . . . .      0.56       0.25         0.51       0.27
                                                                      -----      -----        -----      -----
   Total Operating Expenses. . . . . . . . . . . . . . . . . . .   $  0.77    $  0.35      $  0.78    $  0.37
                                                                      =====      =====        =====      =====
 Depletion ($/Mcfe). . . . . . . . . . . . . . . . . . . . . . .   $  0.27    $  0.22      $  0.27    $  0.22
                                                                      =====      =====        =====      =====

<FN>
<F1> Represents the Company's U.S. oil and gas operations combined with gas transportation activities.

<F2> Includes effects of commodity price agreements which amounted to a loss of $0.07 per Mcf and a gain of $0.02
     per Mcf for the three months ended June 30, 1999 and 1998, respectively, and gains of $0.01 per Mcf during
     both six-month periods.
</TABLE>

                                       17
<PAGE>
U.S.

THREE MONTHS ENDED JUNE  30,  1999,  COMPARED  WITH  THREE MONTHS ENDED JUNE 30,
1998.   Segment  operating  profit  from  the  Company's  U.S.  exploration  and
production operations was $3.6 million in the 1999 Quarter compared  with  $28.5
million  in  the 1998 Quarter.  The 1998 Quarter benefited from receipt of $21.3
million from an operator in  the  Bob  West  Field, representing funds no longer
needed as a contingency reserve for litigation.  Excluding the receipt of  those
funds  from the 1998 Quarter, segment operating profit decreased by $3.6 million
during the 1999 Quarter  due  primarily  to  lower  natural gas prices and lower
production  volumes.   The  Company's  U.S.  net  production  volumes  decreased
approximately 20% to 75.3 MMcfe per day in the 1999 Quarter,  compared  to  94.6
MMcfe  per  day  in the 1998 Quarter, primarily due to Bob West Field production
which declined approximately 15  MMcfe  per  day.   Production from other fields
also declined slightly due to the Company's decision  earlier  in  the  year  to
tightly  manage  its  capital  expenditure  program.  However, three significant
discoveries made in Texas  and  offshore  Louisiana  during the 1999 Quarter are
expected to increase production levels for the remainder of the year.

Gross operating revenues from the Company's U.S. operations  decreased  by  $4.9
million due to the lower production and an 8% decline in natural gas prices from
$2.06  per  Mcf  in  the 1998 Quarter to $1.89 per Mcf in the 1999 Quarter.  Net
production costs  per  Mcfe  increased  from  $0.23  to  $0.39  primarily due to
decreased  production  volumes.   Depreciation,   depletion   and   amortization
decreased  by $2.9 million, or 31%, due to lower volumes and a reduced depletion
rate.

SIX MONTHS ENDED JUNE 30, 1999,  COMPARED  WITH  SIX MONTHS ENDED JUNE 30, 1998.
Segment operating profit from the  Company's  U.S.  exploration  and  production
operations  was  $7.4  million in the 1999 Period compared with $36.4 million in
the 1998 Period.  Excluding the  $21.3  million  receipt from an operator in the
1998 Period discussed above, segment operating profit decreased by $7.7  million
during  the  1999  Period.  This decrease was primarily due to lower natural gas
prices and lower production volumes.   The Company's U.S. net production volumes
decreased almost 19% to 79.2 MMcfe per day in the 1999 Period, compared to  97.4
MMcfe  per  day  in  the  1998 Period, primarily due to declines in the Bob West
Field and, to a lesser extent, to lower capital spending in other fields.

Gross operating revenues from the  Company's  U.S. operations decreased by $10.1
million due to the lower production and an 11% decline  in  natural  gas  prices
from  $2.04 per Mcf in the 1998 Period to $1.82 per Mcf in the 1999 Period.  Net
production costs  per  Mcfe  increased  from  $0.25  to  $0.36  primarily due to
decreased volumes.  Depreciation, depletion and amortization decreased  by  $4.8
million,  or  26%,  due  to  lower  volumes  and  a reduced depletion rate.  The
depletion rate was reduced  in  part  by  the  fourth  quarter 1998 ceiling test
write-down of capitalized costs and in part by reserve additions during the 1999
Period.

For information related to natural gas commodity price agreements,  see  Item  3
contained herein.

LATIN AMERICA

THREE  MONTHS  ENDED  JUNE  30,  1999, COMPARED WITH THREE MONTHS ENDED JUNE 30,
1998.  Segment operating results  from  the  Company's Latin American operations
decreased to a loss of $0.4  million,  compared  to  operating  profit  of  $0.7
million  in the 1998 Quarter.  This decrease in segment operating profit was due
to lower production and natural gas  prices.  Bolivian natural gas prices, which
are contractually indexed to a six-month average of posted  New  York  fuel  oil
prices,  fell 29% from $0.83 per Mcf in the 1998 Quarter to $0.59 per Mcf in the
1999 Quarter.  Net production volumes decreased  53%  from 30.8 MMcfe per day to
14.4 MMcfe per day, primarily due to the transition from  Argentine  markets  to
Brazilian  markets.   Lower  production  in 1999 resulted in an imbalance in the
take-or-pay contract with Yacimientos Petroliferos Fiscales Bolivianos ("YPFB"),
a Bolivian  government  agency.   The  Company  expects  YPFB  to  make  up this
imbalance in the latter half of 1999.

A lack of market access has constrained natural gas production  in  Bolivia.   A
new  third-party  pipeline  from  Bolivia to Brazil, which began operations July
1999, will provide access to potentially larger gas-consuming markets.  Tesoro's
current natural gas production in Latin America is up to 50 MMcf per day, gross,
due to the beginning  of  sales  to  Brazilian  markets.   On  a net basis, this
represents approximately 36 MMcf  per  day,  significantly  higher  than  recent
average  production  levels.  Sales prices to the Brazilian market are currently
estimated at  approximately  $0.80  per  Mcf,  and  sales  to Argentine markets,
scheduled to be phased out by the end of August 1999, are currently estimated at
$0.70 per Mcf. Increased third-quarter production and higher natural gas  prices
in  the  last  half  of  1999 are expected to improve results for Tesoro's Latin
America operations.

                                       18
<PAGE>
SIX MONTHS ENDED JUNE 30, 1999,  COMPARED  WITH  SIX MONTHS ENDED JUNE 30, 1998.
Segment operating results from the Company's Latin American operations decreased
to a loss of $0.5 million, compared to operating profit of $2.4 million  in  the
1998  Period.   This  decrease  in  segment  operating  profit  was due to lower
production and prices.  Bolivian natural gas  prices fell 23% from $0.90 per Mcf
in the 1998 Quarter to $0.69 per Mcf in the 1999 Quarter.  As  discussed  above,
net  production  volumes decreased 50% from 29.2 MMcfe per day to 14.5 MMcfe per
day.

GENERAL AND ADMINISTRATIVE

General and administrative expenses increased  by  $4.6 million and $8.1 million
during the 1999 Quarter and 1999 Period,  respectively.   These  increases  were
primarily  due  to  costs of implementing an integrated enterprise-wide software
system, together  with  higher  employee  costs  associated  with organizational
development and growth.

INTEREST AND FINANCING COSTS

Interest and financing costs increased by $5.0 million and $14.7 million  during
the  1999  Quarter and 1999 Period, respectively.  These increases reflected the
higher debt levels which funded the 1998 Hawaii and Washington acquisitions.

OTHER OPERATING COSTS AND OTHER EXPENSES

Other operating costs and other  expenses  for  the 1998 Quarter and 1998 Period
included a charge of $19.9 million for special incentive compensation, of  which
$7.9  million  related to operating segment employees.  The special compensation
was earned in  May  1998  when  the  Company's  common  stock achieved a certain
performance target.

INCOME TAX PROVISION

The increase of $9.9 million in the income tax provision in  the  1999  Quarter,
compared  with  the  1998  Quarter,  reflected  the increase in pretax earnings,
primarily from the Refining  and  Marketing  segment.  Similarly, the income tax
provision increased $6.1 million to $19.1 million in the 1999  Period,  compared
with  $13.0 million in the 1998 Period, due to the Company's higher consolidated
earnings partially offset by reduced foreign taxes due to lower Bolivian natural
gas production.

In response to low product prices, the Bolivian government has given the Company
approval to produce "new hydrocarbons"  in  place of "existing hydrocarbons" (as
defined by the Hydrocarbon Law) for gross volumes over 20 MMcf per  day  through
the  end  of 1999.  "New hydrocarbons" are subject to a combined royalty and tax
rate of 18  percent  while  "existing  hydrocarbons"  are  subject to a combined
royalty and tax rate of 60 percent.  Although this change will have a  favorable
effect on Bolivia tax rates, it is not expected to have a material effect on the
Company's consolidated income tax provision in 1999.

CAPITAL RESOURCES AND LIQUIDITY

OVERVIEW

The  Company's  primary  sources of liquidity are its cash flows from operations
and  borrowing  availability  under   a   revolving  line  of  credit.   Capital
requirements are expected to include capital expenditures, working capital, debt
service and preferred dividend payments.  Based  upon  current  and  anticipated
needs,  management believes that available capital resources will be adequate to
meet anticipated future capital requirements.

The Company operates in an environment where its liquidity and capital resources
are impacted by changes in the supply  of  and demand for crude oil, natural gas
and refined petroleum products, market uncertainty and a variety  of  additional
risks  that  are  beyond the control of the Company.  These risks include, among
others, the level of consumer  product demand, weather conditions, the proximity
of the Company's natural gas reserves  to  pipelines,  the  capacities  of  such
pipelines,  fluctuations in seasonal demand, governmental regulations, the price
and  availability  of  alternative   fuels   and  overall  market  and  economic
conditions.  The Company's future capital expenditures, as  well  as  borrowings
under  its credit arrangements and other sources of capital, will be affected by
these conditions.

                                       19
<PAGE>
CAPITAL SPENDING

During the first six months of  1999, the Company's capital expenditures totaled
$63 million which were financed primarily with internally-generated cash  flows.
Capital   expenditures   for   the   Exploration  and  Production  segment  were
approximately $37 million, including  $24  million  for  U.S. operations and $13
million  for  Bolivia  operations.   During  the  1999   Period,   the   Company
participated   in   drilling  14  exploratory  wells  (12  completed)  and  five
developments wells (all  completed)  in  the  U.S.  and  one exploratory well in
Bolivia  which  was  completed.   Capital  improvements  for  the  Refining  and
Marketing segment in the 1999 Period totaled $19 million, which included various
refinery and retail gas station projects.  Other  capital  spending  during  the
1999  Period  were  primarily  related  to  the implementation of the integrated
enterprise-wide system and purchase of the West Coast marine fuel operations.

The  Company's  capital  spending   is   under  continuing  review,  considering
requirements and  business  conditions  in  each  operating  segment.   Although
capital  expenditures  for  the  1999  year  had been projected at $170 million,
actual expenditures will be  less  due  to  a  number  of factors, including the
timing of refining and marketing and  other  capital  projects.   Total  capital
expenditures for the remainder of the year are currently estimated to range from
$85  million  to $95 million, which include costs for exploration and production
activities, refining and marketing projects and implementation of the integrated
enterprise-wide system.  These capital  expenditures  are  expected to be funded
primarily with cash flows  from  operations  supplemented  with  borrowings,  if
necessary, under the Company's revolving credit facility.

CREDIT ARRANGEMENTS AND CAPITALIZATION

Significant  changes  in  the  Company's  credit arrangements and capitalization
since the 1998 year-end were as follows:

 .  Under the Senior Credit Facility,  the  Company  repaid $28 million net under
   the revolving credit and letter of credit facility ("Revolver") and  borrowed
   an additional $34 million net under term loans during the 1999 Period.

 .  In  April  1999, the Company reduced commitments under the Revolver from $300
   million to $175 million.

At June 30, 1999, the Company  had  outstanding borrowings of $183 million under
the term loans and $33 million under the Revolver.  Since the Company expects to
fund capital expenditures primarily with internally-generated  cash  flows,  the
Company  elected  to reduce availability under the Revolver in April 1999, which
reduces commitment  fees.   The  remaining  credit  capacity  is  expected to be
sufficient to fund future capital expenditures and working capital requirements.
Unused availability under the Revolver was $138 million at June 30,  1999.   The
Company's total debt to capitalization ratio was 48% at June 30, 1999.

The  Senior Credit Facility requires the Company to maintain specified levels of
consolidated leverage and  interest  coverage  and  contains other covenants and
restrictions customary in credit arrangements of this kind.  The Company was  in
compliance  with  these  financial  covenants  at June 30, 1999, and the Company
expects to be in compliance with  these covenants through the remainder of 1999.
However, future compliance with the financial covenants,  which  start  becoming
more  restrictive  during  the  fourth  quarter  of  1999,  will  continue to be
dependent on the Company's cash flows  which  are sensitive to changes in market
conditions.

The terms of the Senior Credit Facility allow for payment of cash  dividends  on
the Company's Common Stock not to exceed an aggregate of $10 million in any year
and  also  allow  for payment of required dividends on its Preferred Stock.  The
Board of Directors  has  no  present  plans  to  pay  dividends on Common Stock.
However, from time to time the Board of Directors reevaluates the feasibility of
declaring future dividends.

Provisions of the Senior Credit Facility require prepayments of the Term  Loans,
with  certain  defined  exceptions,  in an amount equal to:  (i) 100% of the net
proceeds of  certain  incurred  indebtedness;  (ii)  100%  of  the  net proceeds
received by the Company and its subsidiaries (other than  certain  net  proceeds
reinvested  in  the  business  of  the  Company  or  its  subsidiaries) from the
disposition of any assets,  including  proceeds  from  the  sale of stock of the
Company's subsidiaries; and (iii) a percentage of excess cash flows, as defined,
depending on certain credit statistics.

                                       20
<PAGE>
CASH FLOWS

Components of the Company's cash flows are set forth below (in millions):

<TABLE>
<CAPTION>

                                                    Six Months Ended
                                                         June 30,
                                                    -----------------
                                                      1999       1998
                                                      ----       ----
<S>                                                 <C>        <C>
Cash Flows From (Used In):
  Operating Activities . . . . . . . . . . . . .   $  65.4    $  43.9
  Investing Activities . . . . . . . . . . . . .     (62.1)    (315.6)
  Financing Activities . . . . . . . . . . . . .      (4.9)     289.7
                                                     ------    -------
Increase (Decrease) in Cash and Cash Equivalents   $  (1.6)   $  18.0
                                                     ======    =======
</TABLE>

Net cash from operating activities totaled $65 million during the  1999  Period,
compared  to $44 million for the 1998 Period.  This increase primarily reflected
improved earnings, partially offset by  higher working capital components.  Cash
flows from earnings before depreciation, depletion and  amortization  and  other
noncash charges increased $25 million in the 1999 Period, compared with the 1998
Period.   Net  cash  used in investing activities of $62 million during the 1999
Period included capital expenditures  of  $19  million in Refining and Marketing
and $37 million in Exploration and Production.  Financing activities in the 1999
Period included gross repayments of $218 million under the  Revolver  offset  by
gross  borrowings  of  $190  million.  In addition, $50 million was issued under
term loans partly offset by debt  payments of $21 million.  Payment of dividends
on preferred stock totaled $6 million in the 1999 Period.  At June 30, 1999, the
Company's working capital totaled $189 million, which  included  cash  and  cash
equivalents  of  $11  million.   The working capital ratio was 1.7:1 at June 30,
1999, compared to 1.9:1 at December 31, 1998.

ENVIRONMENTAL

The Company is subject to extensive  federal, state and local environmental laws
and regulations.  These laws, which change frequently, regulate the discharge of
materials into the environment and may require the Company to remove or mitigate
the environmental effects of the disposal or release of  petroleum  or  chemical
substances   at   various   sites   or  install  additional  controls  or  other
modifications or changes in use  for  certain  emission sources.  The Company is
currently involved in remedial responses and has incurred  cleanup  expenditures
associated with environmental matters at a number of sites, including certain of
its   owned   properties.    At  June  30,  1999,  the  Company's  accruals  for
environmental expenses  totaled  $11.5  million.   Based  on currently available
information, including the participation of other parties or  former  owners  in
remediation  actions,  the  Company  believes  these  accruals are adequate.  To
comply with environmental laws and  regulations, the Company anticipates it will
make capital improvements totaling approximately  $8  million  in  1999  and  $5
million  in  2000.   In  addition,  capital expenditures for alternate secondary
containment systems for existing storage tank  facilities are estimated to be $2
million in 1999 and $1 million in 2000, with a remaining $4 million expected  to
be spent by 2002.

Conditions  that  require  additional expenditures may exist for various Company
sites, including, but not limited  to, the Company's refineries, retail stations
(operating and closed  locations)  and  petroleum  product  terminals,  and  for
compliance  with the Clean Air Act and other state and federal regulations.  The
amount of  such  future  expenditures  cannot  currently  be  determined  by the
Company.

For further information on environmental and other contingencies, see Note D  of
Notes  to  Condensed  Consolidated  Financial  Statements in Part I, Item 1, and
Legal Proceedings in Part II, Item 1, included herein.

YEAR 2000 READINESS DISCLOSURE

The efficient operation of the  Company's  business is dependent on its computer
hardware, operating systems and software programs  (collectively,  "Systems  and
Programs").   These  Systems  and  Programs are used in several key areas of the
Company's  business,   including   production   and   distribution,  information
management  services  and  financial  reporting,   as   well   as   in   various
administrative  functions.   The  goal  of the Company's Year 2000 project is to
prevent any disruption to  the  Company's  business  processes or its ability to
conduct business resulting from Year 2000 computer issues.

The Year 2000 may cause problems in systems that use dates.  Many  systems  such
as computers, computer applications, process equipment used in refineries, phone
systems,  and  electrical  components  have  embedded  chips that are subject to
failure.  Failures result  from  the  practice  of  representing  the  year as a
2-digit number, and then treating "00"  as  the  year  1900,  not  2000.   Other
failures may result if the Year 2000 is not recognized

                                       21
<PAGE>
as a leap year.  Disruptions may also be caused by computer failures of external
sources such as vendors, service providers and customers.

To  identify  and  eliminate potential disruptions, the Company developed a Year
2000 compliance plan  ("Compliance  Plan")  with  respect  to  those Systems and
Programs that are deemed to be critical to the Company's operations and  safety.
The  Compliance  Plan,  which  covers  information  technology ("IT") and non-IT
aspects, is divided  into  the  following  sections:  Plant Facilities (includes
non-IT embedded systems such as process control systems,  environmental  systems
and  the  physical  equipment  and  facilities  at the Company's exploration and
production locations, refineries  and  transportation vessels), Business Systems
(includes IT hardware, software,  and  network  systems  serving  the  Company's
business  units),  Office  Facilities  (includes telephone, security, and office
equipment) and External Sources (customers, suppliers and vendors).

Implementation of the Compliance Plan is  led by an oversight committee, made up
of representatives from each of the Company's major facilities.  The  Compliance
Plan is monitored weekly and progress is reported to management and the Board of
Directors.

The  Compliance  Plan  includes  the following phases, estimated progress toward
completion and scheduled completion dates:

                                                     Estimated      Scheduled
                                                     % Complete  Completion Date

 .  Awareness:  Establish a Year 2000 team and develop
   a detailed plan . . . . . . . . . . . . . . . . . .   100        Complete
 .  Assessment: Identify critical business processes
   and systems that must be modified; assess and
   prioritize risk factors . . . . . . . . . . . . . .   100        Complete
 .  Remediation: Convert, replace or eliminate hardware
   and software. . . . . . . . . . . . . . . . . . . .    95       August 1999
 .  Validation: Test and verify . . . . . . . . . . . .    90       August 1999
 .  Implementation: Put new and renovated systems into
   production; monitor and continually evaluate. . . .    90       August 1999
 .  Contingency Plans: Develop contingency plans for
   critical items that cannot be tested. . . . . . . .    50      September 1999

Although the first two phases of  the Compliance Plan have been completed, other
non-compliant items may be discovered during remediation and  validation  phases
which could affect the estimates and the scheduled dates above.  The Company has
utilized  both  internal  and  external  resources in evaluating its Systems and
Programs, as well as  manual  processes,  external interfaces with customers and
services supplied  by  vendors,  to  identify  potential  Year  2000  compliance
problems.   The  Company has identified and is replacing a number of Systems and
Programs that are not Year  2000  compliant.   Based on current information, the
Company expects to attain Year 2000 compliance and complete appropriate  testing
of  its  modifications and replacements in advance of the Year 2000 date change.
Modification or replacement  of  the  Company's  Systems  and  Programs is being
performed in-house by Company personnel and external consultants.

The Company believes  that,  with  hardware  replacement  and  modifications  to
existing software or conversions to new software, the Year 2000 date change will
not  pose  a  significant operational problem for the Company.  However, because
most computer systems are, by their  very nature, interdependent, it is possible
that non-compliant third-party computer systems or programs  may  not  interface
properly with the Company's computer systems.

The  Company  has  requested  assurance from third parties that their computers,
systems  or  programs  will   be   Year  2000  compliant.   Approximately  3,000
questionnaires were sent to vendors who were identified as providing  goods  and
services  to the Company's operations.  Vendors were asked questions relating to
their Year 2000  preparation  and  readiness.   Over  95%  of the vendors either
returned the questionnaire or  were  contacted  and  interviewed.   All  of  the
vendors  contacted,  including  all of the vendors identified as being critical,
provided a positive  response.   None  could  foresee  having problems providing
goods and services on or after January 1, 2000.  The utility companies servicing
the Company's various sites were contacted and  all  responded  favorably  about
their ability to provide uninterrupted service.

Ninety  percent  of Tesoro's customers, including all of the critical customers,
were  contacted  to  determine  their  Year  2000  preparedness.   All customers
contacted  indicated  that  they  will  be  ready  and  do  not  anticipate  any
significant problems.  Management believes that the Company's risk is minimal as
it relates to key vendors, suppliers and customers.

                                       22
<PAGE>
The Company expects that expenses and capital expenditures associated  with  the
Year  2000  compliance  project will not have a material effect on its business,
financial condition  or  results  of  operations.   Costs  to  become  Year 2000
compliant are estimated to total $5 million, of which  $2.4  million  was  spent
through  June  30,  1999.  It is estimated that approximately 60% of these costs
will be capital expenditures.  The  costs  of  Year 2000 compliance are the best
estimates of  the  Company's  management  and  are  believed  to  be  reasonably
accurate.   In  the  event  the  Compliance  Plan  is not successfully or timely
implemented, the Company may need  to  devote  more resources to the process and
additional costs may be incurred.  The  costs  of  implementing  the  integrated
enterprise-wide system are excluded as this system implementation was undertaken
primarily to improve business processes.

If  the  Company  were  not able to satisfactorily complete its Compliance Plan,
including  identifying  and  resolving  problems  encountered  by  the Company's
external service providers, potential consequences could  include,  among  other
things,  unit downtime at, or damage to, the Company's refineries, gas stations,
terminal facilities and  pipelines;  delays  in transporting refinery feedstocks
and refined  products;  reduction  in  natural  gas  production;  impairment  of
relationships  with  significant suppliers or customers; loss of accounting data
or delays in  processing  such  data;  and  loss  of  or  delays in internal and
external communications.  The occurrence of any or all of the above could result
in a material adverse effect on the Company's results of  operations,  liquidity
or  financial  condition.   Although the Company currently believes that it will
satisfactorily complete the Compliance Plan prior  to January 1, 2000, there can
be no assurance that it will be completed by such time or  that  the  Year  2000
problem will not adversely affect the Company and its business.

The  foregoing  statements  in  the  above paragraphs under "Year 2000 Readiness
Disclosure" herein are  intended  to  be  and  are  hereby designated "Year 2000
Readiness Disclosure" statements within the meaning of the Year 2000 Information
and Readiness Disclosure Act.

NEW ACCOUNTING STANDARD

In June 1998, the Financial  Accounting  Standards  Board  issued  Statement  of
Financial  Accounting  Standard  ("SFAS")  No.  133,  "Accounting for Derivative
Instruments and Hedging Activities,"  which establishes accounting and reporting
standards for derivative instruments, including certain  derivative  instruments
embedded  in  other contracts and for hedging activities.  SFAS No. 133 requires
that an entity recognize all derivatives  as either assets or liabilities in the
statement of financial position and measure those  instruments  at  fair  value.
The  accounting  for  changes  in  the fair value of a derivative depends on the
intended use of the derivative and  the  resulting designation.  SFAS No. 133 is
effective for the Company on January 1, 2001 and cannot be applied retroactively
to financial statements of prior periods.  From time to time, the Company enters
into agreements to reduce commodity price  risks.   Gains  or  losses  on  these
hedging  activities  are  recognized  when the related physical transactions are
recognized as sales or purchases.   The  Company  is evaluating the effects that
this new statement will have on its financial condition, results  of  operations
and financial reporting and disclosures.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The  Company  utilizes  various financial instruments and enters into agreements
which inherently have some degree of market risk.  The primary sources of market
risk include fluctuations in commodity prices and interest rate fluctuations.

PRICE FLUCTUATIONS

The Company's results of  operations  are  highly dependent upon prices received
for refined products and natural gas production and on the prices paid for crude
oil and other refinery feedstocks.

From time to time, the Company enters into commodity price agreements to  reduce
the risk caused by fluctuations in the prices of natural gas in the spot market.
During  the  1999  Period,  the Company used such agreements to set the price of
approximately 40% of the natural gas production  that it sold in the spot market
and recognized a  gain  of  $0.2  million  ($0.01  per  Mcf)  from  these  price
agreements.   As  of  June  30, 1999, the Company had remaining price agreements
outstanding through  March  2000  for  8.0  billion  cubic  feet  of natural gas
production with an average Houston ship channel floor price of $1.85 per Mcf and
an average ceiling price of $2.25 per Mcf.

                                       23
<PAGE>
INTEREST RATE RISK

Total debt at June 30, 1999, included $328 million of fixed-rate debt  and  $216
million of floating-rate debt attributed to the Term Loans and the Revolver.  As
a  result,  the  Company's  annual interest cost in 1999 will fluctuate based on
short-term interest rates.  The impact on  annual  cash  flow of a 10% change in
the floating rate (68 basis points) would be approximately $1.5 million.

At June 30, 1999, the  fair  market  value  of  the  Company's  fixed-rate  debt
approximated its book value of $328 million.  The floating-rate debt will mature
over  varying periods through 2003.  Fixed-rate debt of $297 million will mature
in 2008, while other fixed-rate  notes  and obligations will mature over varying
periods through 2013.

FORWARD-LOOKING STATEMENTS

This Quarterly  Report  on  Form  10-Q  contains  certain  statements  that  are
"forward-looking" statements within the meaning of Section 27A of the Securities
Act of 1933, as amended (the "Securities Act") and Section 21E of the Securities
Exchange  Act  of  1934, as amended (the "Exchange Act").  These forward-looking
statements include,  among  other  things,  discussions  of  anticipated revenue
enhancements and cost savings following the acquisitions in 1998, the  Company's
business  strategy  and  expectations  concerning the Company's market position,
future operations,  margins,  profitability,  liquidity  and  capital resources,
expenditures for capital projects and attempts to reduce  costs.   Although  the
Company  believes that the assumptions upon which the forward-looking statements
contained in this Form 10-Q  are  based  are  reasonable, any of the assumptions
could prove to be inaccurate and, as a result,  the  forward-looking  statements
based  on  those  assumptions  also  could  be  incorrect.   All  phases  of the
operations of the Company  involve  risks  and  uncertainties, many of which are
outside the control of the Company and any one of which,  or  a  combination  of
which,  could  materially  affect  the  results  of the Company's operations and
whether the forward-looking statements  ultimately  prove to be correct.  Actual
results and trends in the future may differ materially depending on a variety of
factors including, but not limited to, the  timing  and  extent  of  changes  in
commodity  prices  and underlying demand and availability of crude oil and other
refinery feedstocks, refined products, and  natural  gas; changes in the cost or
availability of third-party vessels, pipelines and other means  of  transporting
feedstocks  and products; execution of planned capital projects; adverse changes
in the credit  ratings  assigned  to  the  Company's  trade  credit; future well
performance; the extent of the  Company's  success  in  acquiring  oil  and  gas
properties  and  in  discovering,  developing  and producing reserves; state and
federal environmental, economic, safety and  other policies and regulations, any
changes therein, and any legal or regulatory delays or other factors beyond  the
Company's  control;  adverse rulings, judgments, or settlements in litigation or
other legal matters,  including  unexpected  environmental  remediation costs in
excess of any reserves; actions of customers and competitors; weather conditions
affecting the Company's operations or the areas in which the Company's  products
are  marketed;  earthquakes  or  other  natural  disasters affecting operations;
political developments in foreign countries;  and  the conditions of the capital
markets and equity markets during the periods  covered  by  the  forward-looking
statements.   Many  of  the  factors  are  described  in  greater  detail in the
Company's Annual Report on Form 10-K  for  the year ended December 31, 1998, and
other of the Company's filings with the SEC.  All subsequent  written  and  oral
forward-looking  statements attributable to the Company or persons acting on its
behalf are expressly qualified in their  entirety by the foregoing.  The Company
undertakes no obligation to publicly release the result of any revisions to  any
such   forward-looking  statements  that  may  be  made  to  reflect  events  or
circumstances  after  the  date   hereof   or   to  reflect  the  occurrence  of
unanticipated events.

                                       24
<PAGE>
                           PART II - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

     On May 14, 1999, the San  Joaquin  Valley  Unified  Air  Pollution  Control
     District  ("District")  issued  a  Notice  of  Violation  of  its rules and
     regulations in connection with the  operation  of an oil water separator at
     the Company's Stockton,  California  diesel  and  gasoline  terminal.   The
     District  alleges  that the separator was operated without a permit.  While
     the Company believes the separator  is exempt from permitting requirements,
     it has been removed from service.  The Company believes the  resolution  of
     this matter will not have a material adverse effect on the Company.

     As  previously  reported, on August 26, 1998, the United States Coast Guard
     issued a Notice of Federal Interest For An Oil Pollution Incident to Tesoro
     Hawaii Corporation  ("Tesoro  Hawaii"),  a  subsidiary  of  the Company, in
     connection with an oil spill which occurred on August 24, 1998,  at  Tesoro
     Hawaii's  single  point  mooring  at  Barbers  Point, Oahu, Hawaii.  Tesoro
     Hawaii, the U.S. Coast Guard  and  the Hawaii Department of Health ("HDOH")
     responded  to  the  spill  immediately  and  clean  up  efforts  have  been
     completed.  Under the Federal Water  Pollution  Control  Act  and  the  Oil
     Pollution  Act  of  1990, the responsible party is liable for removal costs
     and damages, including damages from injury  to natural resources and may be
     assessed administrative or civil penalties.  The Company carries  insurance
     to  provide  protection  against  pollution damages.  On April 5, 1999, the
     Coast Guard proposed a civil penalty in the amount of $10,000.  The Company
     resolved  the  civil  penalty  by  payment  of $6,000 on June 9, 1999.  The
     Company believes that the resolution of  any remaining issues will not have
     a material adverse effect on the Company.

     As previously reported, on October  16,  1998,  the HDOH issued a Notice of
     Apparent Violation of Hawaii state law to Tesoro Hawaii in connection  with
     a spill on September 23, 1998.  During the loading of a barge sub-chartered
     to  Tesoro Hawaii, diesel fuel was spilled into the state waters at Barbers
     Point Harbor, Oahu, Hawaii.   On  April  5,  1999,  the United States Coast
     Guard proposed a civil penalty in the amount of $6,000 alleging a violation
     of the Federal Water Pollution Control Act. The Company resolved the  civil
     penalty  by payment of $4,000 on June 15, 1999.  The Company believes there
     are no remaining issues to be resolved.

ITEM 5.  OTHER INFORMATION

      On May 26, 1999, the Company announced that its  Board  of  Directors  had
      approved  seeking  alternative  value  creating opportunities, including a
      spin-off, trade, sale and other options for its Exploration and Production
      operations.  Such opportunities  are  in  the  early  stage of evaluation.
      There can be no assurance as to whether or when any alternatives would  be
      pursued.

      The 1999 Annual Meeting of Stockholders of the Company will be held at the
      Hotel  Crescent  Court,  400  Crescent Court, Dallas, Texas, at 10:00 A.M.
      Central time on Wednesday, September 15, 1999.  Holders of Common Stock of
      record at the close of business on  August 3, 1999, are entitled to notice
      of and to vote at the annual meeting.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

      (a)    Exhibits

        27.1     Financial Data Schedule (June 30, 1999).

        27.2     Restated Financial Data Schedule (June 30, 1998).

      (b)   Reports on Form 8-K

        No reports on Form 8-K have been filed during the quarter for which this
        report is filed.

                                       25
<PAGE>
                                   SIGNATURES

Pursuant to the requirements  of  the  Securities  Exchange  Act  of  1934,  the
registrant  has  duly  caused  this  report  to  be  signed on its behalf by the
undersigned thereunto duly authorized.


                                         TESORO PETROLEUM CORPORATION
                                                   REGISTRANT


Date: August 13, 1999                /s/        BRUCE A. SMITH
                                                Bruce A. Smith
                                       Chairman of the Board of Directors,
                                      President and Chief Executive Officer




Date: August 13, 1999                /s/           DON M. HEEP
                                                   Don M. Heep
                                          Vice President, Controller
                                          (Chief Accounting Officer)

                                       26
<PAGE>
                                 EXHIBIT INDEX



EXHIBIT
NUMBER

 27.1   Financial Data Schedule (June 30, 1999).

 27.2   Restated Financial Data Schedule (June 30, 1998).

                                       27

<TABLE> <S> <C>

<ARTICLE>  5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM TESORO
PETROLEUM CORPORATION'S FINANCIAL STATEMENTS AS OF AND FOR THE SIX MONTH PERIOD
ENDED JUNE 30, 1999 AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH
FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER>  1,000

<S>                                                       <C>
<PERIOD-TYPE>                                              6-MOS
<FISCAL-YEAR-END>                                          DEC-31-1999
<PERIOD-END>                                               JUN-30-1999
<CASH>                                                          11,300
<SECURITIES>                                                         0
<RECEIVABLES>                                                  215,100
<ALLOWANCES>                                                     1,700
<INVENTORY>                                                    228,500
<CURRENT-ASSETS>                                               463,500
<PP&E>                                                       1,398,600
<DEPRECIATION>                                                 479,500
<TOTAL-ASSETS>                                               1,522,500
<CURRENT-LIABILITIES>                                          274,600
<BONDS>                                                        524,000
                                                0
                                                    165,000
<COMMON>                                                         5,400
 <OTHER-SE>                                                    415,600
<TOTAL-LIABILITY-AND-EQUITY>                                 1,522,500
<SALES>                                                      1,262,500
<TOTAL-REVENUES>                                             1,262,700
<CGS>                                                        1,135,700
<TOTAL-COSTS>                                                1,135,700
<OTHER-EXPENSES>                                                34,300
<LOSS-PROVISION>                                                     0
<INTEREST-EXPENSE>                                              24,500
<INCOME-PRETAX>                                                 51,900
<INCOME-TAX>                                                    19,100
<INCOME-CONTINUING>                                             32,800
<DISCONTINUED>                                                       0
<EXTRAORDINARY>                                                      0
<CHANGES>                                                            0
<NET-INCOME>                                                    32,800
<EPS-BASIC>                                                     0.83
<EPS-DILUTED>                                                     0.76
<FN>


</TABLE>

<TABLE> <S> <C>

<ARTICLE>  5
<LEGEND>
</LEGEND>
<RESTATED>
<MULTIPLIER>  1,000

<S>                                                     <C>
<PERIOD-TYPE>                                                  6-MOS
<FISCAL-YEAR-END>                                        DEC-31-1998
<PERIOD-END>                                             JUN-30-1998
<CASH>                                                        26,400
<SECURITIES>                                                       0
<RECEIVABLES>                                                113,900
<ALLOWANCES>                                                   1,900
<INVENTORY>                                                  175,400
<CURRENT-ASSETS>                                             322,900
<PP&E>                                                       997,900
<DEPRECIATION>                                               331,700
<TOTAL-ASSETS>                                             1,041,900
<CURRENT-LIABILITIES>                                        160,700
<BONDS>                                                      451,700
                                              0
                                                        0
<COMMON>                                                       4,500
 <OTHER-SE>                                                  345,900
<TOTAL-LIABILITY-AND-EQUITY>                               1,041,900
<SALES>                                                      453,500
<TOTAL-REVENUES>                                             474,900
<CGS>                                                        378,400
<TOTAL-COSTS>                                                378,400
<OTHER-EXPENSES>                                              28,200
<LOSS-PROVISION>                                                   0
<INTEREST-EXPENSE>                                             9,800 <F1>
<INCOME-PRETAX>                                               29,900
<INCOME-TAX>                                                  13,000
<INCOME-CONTINUING>                                           16,900
<DISCONTINUED>                                                     0
<EXTRAORDINARY>                                               (4,600)
<CHANGES>                                                          0
<NET-INCOME>                                                  12,300
<EPS-BASIC>                                                   0.47 <F2>
<EPS-DILUTED>                                                   0.46 <F2>
<FN>
<F1> Certain reclassifications have been made to information previously
     reported to conform to current presentation.
<F2> Earnings per share is after an extraordinary loss of $4.6 million
     ($0.17 loss per basic and diluted share) on extinguishment of debt.


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission