re: CXPO (Crimson Exploration) $3.23 (+15%)
Looks like everyone (including myself) expected heavy asset write-downs this quarter, due to the lower price of NG. However no charge was taken in Q1/2009. Quite the contrary, the hedging strategy of Crimson appears to be paying off nicely
finance.yahoo.com
Crimson Exploration Announces First Quarter 2009 Financial and Operational Results
On Friday May 15, 2009, 12:42 pm EDT
HOUSTON-- Crimson Exploration Inc. (OTCBB:CXPO - News) today announced financial and operational results for the first quarter 2009.
First Quarter 2009 Summary Results
Production of 4.3 Bcfe, or approximately 47,900 Mcfepd
Revenue of $30.7 million
Net Income of $5.0 million
EBITDAX of $18.5 million
Summary Financial Results
The Company reported net income of $5.0 million, or $0.46 per diluted share, for the first quarter of 2009 compared to net income of $0.7 million, or ($0.07) per diluted share, for the first quarter of 2008. Positively impacting the first quarter results for 2009 was a $9.6 million pre-tax unrealized gain, compared to a $28.5 million pre-tax charge in the first quarter of 2008, recorded to reflect the unrealized mark-to-market benefit, and exposure, respectively, on our commodity price and interest rate hedge instruments.
Net cash flow from operations for the first quarter of 2009, which consists of net cash provided by operating activities, including the period change in certain working capital and other cash flow items, was $12.7 million, compared with $27.6 million reported for the 2008 quarter. The decrease in cash flow resulted primarily from the reduction in revenues, accounts payable and accrued liabilities associated with reduced drilling activity during 2009.
Revenues for the first quarter of 2009 were $30.7 million compared to revenues of $45.0 million in the prior year quarter, a decline resulting from an approximate 10 percent decrease in production and an approximate 25 percent decline in realized commodity prices.
Production for the first quarter of 2009 was 4.3 Bcfe, or approximately 47,900 Mcfe per day, compared to production of 4.8 Bcfe, or approximately 52,600 Mcfe per day, in the first quarter of 2008. The decrease in production for the quarter was primarily due to natural field decline and lower production enhancing capital expenditure activity in 2009.
Average prices realized in the first quarter of 2009 (including the effects of realized gains/losses on our commodity price hedges) were $77.18 per barrel, $6.71 per Mcf, $22.51 per barrel and $7.08 per Mcfe for oil, natural gas, natural gas liquids and natural gas equivalents, respectively. For the first quarter of 2008, average prices realized were $78.62 per barrel, $8.39 per Mcf, $57.18 per barrel and $9.39 per Mcfe for oil, natural gas, natural gas liquids and natural gas equivalents, respectively.
Lease operating expenses for the first quarter of 2009 were $5.5 million, compared to $4.4 million in the first quarter of 2008. On a per Mcfe produced basis, direct lease operating expenses were $1.27 per Mcfe for the first quarter of 2009, compared to $0.92 per Mcfe for the first quarter of 2008, an increase related to the lower production. Production and ad valorem tax expenses for the first quarter of 2009 were $2.5 million, or $0.57 per Mcfe, compared to $4.3 million, or $0.90 per Mcfe, for the first quarter of 2008. The decrease in production and ad valorem taxes was due to lower production and realized prices in 2009.
Depreciation, Depletion and Amortization (“DD&A”) expense for the first quarter of 2009 was $13.9 million, or $3.21 per Mcfe, compared to $11.3 million, or $2.36 per Mcfe, for the first quarter of 2008. This increase was due to a higher DD&A rate resulting from asset acquisitions and capital expenditures during the 2008 high-cost environment.
General and Administrative Expenses (“G&A”) were $5.2 million for the first quarter of 2009 compared to $4.7 million for the first quarter of 2008. Included in G&A expense is a non-cash stock expense of $1.0 million ($0.22 per Mcfe) and $1.2 million ($0.26 per Mcfe) for the first quarters ended 2009 and 2008, respectively. G&A expenses increased primarily due to office space added in September 2008 to accommodate our expanded infrastructure. Exclusive of the non-cash stock option expense recognized pursuant to SFAS 123R, cash general and administrative expenses were $0.99 per Mcfe and $0.73 per Mcfe for the first quarter of 2009 and 2008, respectively.
Liquidity and Capital Resources
Effective April 1, 2009, the borrowing base under our senior secured revolving credit facility (the “Senior Credit Agreement”) was affirmed by our bank group at $172.5 million, down from $200.0 million. The borrowing base will be further reduced to $170.0 million effective May 1, 2009 and further reduced by $5.0 million on the first day of each subsequent month, beginning June 1, 2009, until the next scheduled borrowing base redetermination date on October 1, 2009. As of March 31, 2009, we had an outstanding loan balance of $156.5 million under our Senior Credit Agreement.
Despite this reduction in borrowing base, we had availability of $16.0 million under the new $172.5 million borrowing base.
On May 13, 2009, we entered into a second amendment to our second lien credit agreement dated May 8, 2007 with our lenders, including an affiliate of OCM GW Holdings, LLC, our majority stockholder. This second amendment amends the second lien credit agreement by, among other things, (i) modifying the leverage and PV-10 ratios that we are required to maintain during the term of the agreement, (ii) increasing the applicable margin for loans, (iii) setting a minimum LIBO Rate, and (iv) including certain fee acreage in calculations of our borrowing base after we have granted a lien on such fee acreage.
As previously noted in our fourth quarter 2008 earnings release, we have lowered our capital expenditure budget for 2009 dramatically to allow us to carry out our operating plan for 2009 through internally generated cash flow while reducing debt to levels within our borrowing base.
Hedging Activity
On May 8, 2009, in an effort to achieve more predictable cash flows and to reduce exposure to commodity price fluctuations, we entered into the following derivative agreements:
Natural Gas Volume/Month Price/Unit
Jan 2010 Swap 80,000 Mmbtu $6.34
Feb 2010 Swap 65,000 Mmbtu $6.36
Mar 2010 Swap 50,000 Mmbtu $6.31
Apr 2010 Swap 36,000 Mmbtu $6.11
May 2010 Swap 23,000 Mmbtu $6.15
Jun 2010 Swap 21,000 Mmbtu $6.23
Cost Reduction Initiative
In mid-April, we took difficult steps to reduce our general and administrative costs on a permanent basis. We reduced the size of our employee base in our Houston headquarters by approximately twenty percent, mostly administrative support functions, and have initiated other cost reduction measures that will be phased in over the latter half of 2009 that will result in estimated future savings of approximately $4.0 million, on an annualized basis.
Drilling Activity
As previously disclosed, we have limited our capital expenditure activity and intend to focus on our East Texas and Liberty County properties for the remainder of 2009. While we will continue to build our inventory of exploitation and exploration opportunities in our South Texas and Texas Gulf Coast assets, we anticipate deferring major capital allocation for drilling activities for these areas until drilling costs decline, commodity prices rebound and/or the ability to access the capital markets improves.
We recorded capital expenditures of $10.9 million for the first quarter of 2009, the vast majority of which were costs related to projects that commenced in the fourth quarter of 2008 and were completed in late December through February.
Liberty County, TX
The Liberty Farms #2ST (55.7% WI), located in the Willis Marsh Field targeting the Cook Mountain formation, was successfully completed and commenced production at a gross initial rate of 2,500 Mcfepd. The Swilley #2ST (69.1% WI), located in the Cottonwood North Field targeting the Cook Mountain formation, was completed and began producing at a gross initial rate of 2,700 Mcfepd, up from the pre-sidetrack curtailed rate of 2,100 Mcfepd. Also in Liberty County we participated in the Kerr-McGee #4 (38.8% WI) with Ballard Exploration. In the first quarter of 2009 this well reached its true vertical depth of 15,000’ but failed to locate the Cook Mountain formation. This well’s status remains temporarily suspended pending further review of other completion alternatives.
Weld County, CO
In Weld County we participated in two non-operated wells located in the Wattenberg Field with Noble Energy. Both wells, the Owens K21-30D (24.9% WI) and the Zabka K 21-31 (24.9%), targeted the Codell and Niobrara formations at approximately 7,500 feet. Gross initial peak production was recorded at 834 Mcfepd and 946 Mcfepd for the Owens K21-30D and the Zabka K 21-31, respectively.
Selected Financial and Operating Data
The following table reflects certain comparative financial and operating data for the three month periods ending March 31, 2009 and 2008:
Three Months Ended
March 31,
2009 2008 %
Total Volumes Sold:
Crude oil (barrels) 96,305 136,157 -29 %
Natural gas (Mcf) 3,076,114 3,151,837 -2 %
Natural gas liquids (barrels) 110,242 135,854 -19 %
Natural gas equivalents (Mcfe) 4,315,396 4,783,903 -10 %
Daily Sales Volumes:
Crude oil (barrels) 1,070 1,496 -28 %
Natural gas (Mcf) 34,179 34,636 -1 %
Natural gas liquids (barrels) 1,225 1,493 -18 %
Natural gas equivalents (Mcfe) 47,949 52,570 -9 %
Average field prices:
Oil $ 39.30 $ 93.05 -58 %
Gas 4.75 8.09 -41 %
NGLs 22.51 57.18 -61 %
Mcfe $ 4.84 $ 9.60 -50 %
Average realized sales prices (including hedges):
Oil $ 77.18 $ 78.62 -2 %
Gas 6.71 8.39 -20 %
NGLs 22.51 57.18 -61 %
Mcfe $ 7.08 $ 9.39 -25 %
Selected Costs ($ per Mcfe):
Lease operating expenses $ 1.27 $ 0.92 38 %
Production and ad valorem taxes $ 0.57 $ 0.90 -37 %
Depreciation and depletion expense $ 3.21 $ 2.36 36 %
General and administrative expense (cash) $ 0.99 $ 0.73 36 %
Interest $ 1.01 $ 1.09 -7 %
Net cash flow from operations $ 12,660,006 $ 27,568,092 -54 %
EBITDAX $ 18,549,718 $ 32,827,282 -43 %
Capital expenditures:
Property acquisition – proved $ (482,166 ) $ (540,776 )
Property acquisition – unproved — —
Leasehold acquisitions 2,597,982 9,051,547
Exploratory (248,337 ) 364,218
Development 8,935,449 14,515,267
Other 79,869 95,222
$ 10,882,797 $ 23,485,478
Earnings per Common Share
Basic $ 0.66 $ (0.07 )
Fully Diluted $ 0.46 $ (0.07 )
CRIMSON EXPLORATION INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
March 31, December 31,
2009 2008
ASSETS
Current derivatives $ 31,538,881 $ 25,191,445
Other current assets 21,335,428 21,156,108
Net property and equipment 446,381,264 449,155,736
Non-current derivatives 14,826,352 11,722,802
Other non-current assets 4,061,326 4,319,698
Total Assets $ 518,143,251 $ 511,545,789
LIABILITIES AND STOCKHOLDERS' EQUITY
Current derivatives $ 1,088,047 $ 1,265,801
Other current liabilities 52,684,416 82,723,809
Long-term debt, net of current portion 306,508,222 276,690,426
Non-current derivatives 1,553,538 1,491,755
Other non-current liabilities 28,687,980 27,751,195
Total stockholders’ equity 127,621,048 121,622,803
Total Liabilities & Stockholders’ Equity $ 518,143,251 $ 511,545,789
CRIMSON EXPLORATION INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
Three Months Ended
March 31,
2009 2008
OPERATING REVENUES
Oil and gas sales $ 30,563,384 $ 44,928,196
Operating overhead and other income 167,483 107,895
Total operating revenues 30,730,867 45,036,091
OPERATING EXPENSES
Lease operating expenses 5,451,753 4,397,024
Production and ad valorem taxes 2,474,742 4,303,310
Exploration expenses 729,978 85,842
Depreciation, depletion and amortization 13,851,886 11,288,794
General and administrative 5,218,289 4,746,707
Gain on sale of assets — (15,185,929 )
Total operating expenses 27,726,648 9,635,748
INCOME FROM OPERATIONS 3,004,219 35,400,343
OTHER INCOME (EXPENSE)
Interest expense (4,379,069 ) (5,206,870 )
Other financing costs (301,111 ) (377,255 )
Unrealized gain (loss) on derivative instruments 9,566,957 (28,482,519 )
Total other income (expense) 4,886,777 (34,066,644 )
INCOME BEFORE INCOME TAXES 7,890,996 1,333,699
INCOME TAX EXPENSE (2,856,383 ) (670,056 )
NET INCOME 5,034,613 663,643
Dividends on preferred stock (Paid 2009 — $7,875; 2008 — $84,295) (1,081,729 ) (1,024,982 )
NET INCOME (LOSS) AVAILABLE TO COMMON STOCKHOLDERS $ 3,952,884 $ (361,339 )
Non-GAAP Financial Measures
Crimson also presents earnings before interest, taxes, depreciation, amortization and exploration expenses (“EBITDAX”) and net cash flow from operations, which consists of net cash provided by operating activities including the period change in certain working capital and other cash flow items. Both measures presented exclude gain or loss on the sale of assets. Exploration expenses include geological and geophysical costs, lease rental costs and dry hole costs expensed under the successful efforts method of accounting, but capitalized under the alternative full cost accounting rules. Management uses these measures to assess our ability to generate cash to fund operations, exploration and development activities. Management interprets trends in these measures in a similar manner as trends in operations, cash flow and liquidity. Neither EBITDAX, nor net cash flows from operations, should be considered as alternatives to net income (loss), income from operations or net cash provided by operating activities as defined by GAAP. The following is a reconciliation of net cash provided by operating activities to net cash flow from operations and EBITDAX:
Three Months Ended
March 31,
2009 2008
Net cash provided by (used in) operating activities $ (18,932,908 ) $ 23,269,526
Changes in working capital
Accounts receivable (52,141 ) 1,505,956
Prepaid expenses 231,461 66,411
Accounts payable and accrued expenses 31,413,594 2,726,199
Net cash flow from operations 12,660,006 27,568,092
Interest expense and other financing 4,421,811 5,298,778
Exploration expenses 423,696 85,842
Asset retirement obligations 497,264 —
Other 546,941 (125,430 )
EBITDAX $ 18,549,718 $ 32,827,282
Updated Guidance for 2009
The Company is providing the following updated guidance for the second calendar quarter of 2009. We will continue to provide quarterly guidance only for 2009 due to the uncertain level of capital expenditures for the year due to lower prices, limited capital availability and our strategy to reduce debt. Figures for lease operating expenses, production and ad valorem taxes, cash general and administrative expenses and DD&A are based on the midpoint of the production guidance range.
Second quarter 2009
production 42,000 – 46,000 mcfe per day
Lease operating expenses $1.30 - $1.40 per mcfe
Production and ad valorem taxes 10% of actual prices
Cash G&A $0.95 - $1.00 per mcfe
DD&A rate $3.20 per mcfe
Teleconference Call
Crimson management will hold a conference call to discuss the information described in this press release on Tuesday, May 19, 2009 at 9:30 a.m. CDT. Those interested in participating may do so by calling the following phone number: 1-877-795-3647, (International 1-719-325-4815) and entering the following participation code 3559394. A replay of the call will be available from Tuesday, May 19, 2009 at 1:00 p.m. CDT through Tuesday, May 26, 2009 at 1:00 p.m. CDT by dialing toll free 1-888-203-1112, (International 1-719-457-0820) and asking for replay ID code 3559394.
Crimson Exploration is an independent oil and gas company based in Houston, Texas, with producing assets primarily focused in South Texas, the Texas Gulf Coast and South Louisiana.
Additional information on Crimson Exploration Inc. is available on the Company's website at crimsonexploration.com |
