EX-99.1 2 ram8kexh991-031209.htm

 

For Immediate Release

For Further Information Contact:

Thursday, March 12, 2009

Robert E. Phaneuf

 

Vice President - Corporate Development

 

(918) 632-0680

 

 

RAM ENERGY RESOURCES REPORTS FOURTH QUARTER

AND YEAR END 2008 RESULTS

 

 

Tulsa, Oklahoma – RAM Energy Resources, Inc. (Nasdaq: RAME) today announced fourth quarter and year ended December 31, 2008 earnings and operating results.

Fourth Quarter 2008 Highlights

 

Record fourth quarter production of 653,000 barrel of oil equivalent (BOE) rose 50 percent above the 436,000 BOE in the same quarter last year

 

EBITDA in the fourth quarter increased to $16.2 million compared to $14.1 million in the year ago quarter

 

The blended interest rate on borrowings was substantially lower at 6.1 percent in the quarter versus 10.7 percent in fourth quarter 2007

 

Recognized a non-cash impairment of $179.6 million after-tax to reflect the impact of lower hydrocarbon prices prevailing at year-end 2008

 

Total cash expenses per BOE declined 11 percent versus those in last year’s fourth quarter

2008 Highlights

 

RAM has grown production in each of the last three years, with production rising 80 percent to 2.6 million barrel equivalents (BOE) of oil and natural gas in 2008 compared to 1.4 million BOE in 2007

 

Oil and gas sales rose 123 percent to $182.7 million versus $81.9 million in 2007, driven by higher production and prices

 

EBITDA increased to $103.6 million compared to $42.4 million in 2007

 

Free cash flow from operations was $77.1 million, or $1.09 per share, compared to $25.4 million, or $0.62 per share in 2007

 

-Table Follows -

 


 

Outstanding debt was reduced by $85.0 million during the year to $250.7 million at year end compared to $335.7 million at year-end 2007.

 

Availability at December 31, 2008 under our revolving credit facility was $37.9 million.

 

Total cash expenses per BOE declined four percent for the year compared to 2007

“The acquisition of Ascent in November 2007, in combination with existing projects, provided a rich inventory of drilling opportunities which we capitalized on during 2008. A 99 percent success rate on our drilling and increased capital spending afforded us by strong free cash flow resulted in production slightly exceeding our public guidance for 2008 and continuing production growth for the third consecutive year. Similarly our asset base, project inventory and financial liquidity, provides us the tools to maintain production levels in the current uncertain environment while positioning us to take advantage of growth opportunities in the future,” said Larry Lee, Chairman and CEO.

FOURTH QUARTER 2008

Production

RAM’s production for the fourth quarter 2008 rose 50 percent over that of the year-ago quarter, principally as a result of the contribution from Ascent production for the full quarter and increased volume from drilling activity. Total production for the fourth quarter 2008 was 653,000 BOE, an increase of 217,000 BOE compared to the year-ago quarter of 436,000 BOE. Daily average production for the fourth quarter 2008 was 7,097 BOE compared to 4,739 BOE in the same quarter of 2007.

Commodity Prices

The company’s realized price for oil decreased 35 percent to an average of $57.56 per barrel in the fourth quarter of 2008, compared with last year’s fourth quarter average realized price of $88.74 per barrel. RAM’s realized price for natural gas liquids also declined 56 percent to $26.32, compared to $59.37 per barrel in the last quarter of 2007. In addition, the price of natural gas dropped 20 percent to $5.05 per Mcf compared to $6.35 per Mcf in the fourth quarter of 2007.

Revenues

The increase in production was mitigated by the decline in hydrocarbon prices resulting in a seven percent decrease in oil and natural gas sales to $27.4 million compared to $29.4 million in 2007. Revenue

 

-Table Follows -

 


from oil and gas sales was enhanced by realized and unrealized derivative gains of $42.1 million, raising total revenues to $69.7 million for the fourth quarter 2008. Total revenues for the fourth quarter of 2007 were limited to $19.2 million by realized and unrealized derivative losses totaling $10.3 million.

Costs and Expenses

Production costs rose in absolute dollar amounts with the increase in volume, however, RAM recorded benefits of cost containment efforts in several cost categories on a per BOE basis. Production expenses declined five percent to $14.55 per BOE from the 2007 level of $15.39 per BOE. Similarly, general and administrative expenses on a per BOE basis declined 37 percent in the quarter compared to the year ago quarter. Interest expense in the fourth quarter declined 39 percent to $5.0 million from the prior year’s quarter of $8.2 million, reflecting lower debt outstanding and a lower blended interest rate of 6.1 percent in the 2008 quarter compared to a rate of 10.7 percent in the 2007 quarter.

For the quarter ended December 31, 2008 RAM posted a net loss of $160.2 million, or a loss of $2.08 per share based on 77.0 million basic weighted average shares outstanding compared to a loss of $6.3 million, or a loss of $0.13 per share based upon 47.1 million weighted average fully diluted shares outstanding in the same quarter of 2007. A non-cash impairment of $282.5 million ($179.6 million after tax) was recognized in the fourth quarter to reflect the impact of lower hydrocarbon prices prevailing at year-end 2008 on the carrying value of its oil and gas properties. The adjusted loss for the fourth quarter 2008, considering the tax effected adjustments associated with the impairment, unrealized derivative gains and the litigation settlement, was $377,000 (See following EBITDA, Free Cash Flow and Adjusted Net Income Table). By comparison, RAM’s fourth quarter 2007 loss of $6.3 million was impacted by unrealized derivative losses of $8.0 million. The adjusted loss for the last year’s fourth quarter considering a tax effected adjustment associated with unrealized derivative losses was $1.3 million, or a loss of $0.03 per share.

Higher production volumes contributed to EBITDA for the 2008 quarter increasing 15 percent to $16.2 million compared to $14.1 million in the 2007 quarter. Free cash flow was $11.1 million, or $0.14 per share for the fourth quarter 2008 year compared to $11.9 million, or $0.25 per share, for the 2007 quarter.

 

-Table Follows -

 


2008 RESULTS

Production and Revenues

Total production for the year was 2.6 million BOE, up 80 percent from the prior year. The average price realized for oil rose 39 percent and the price received for natural gas rose by 23 percent. The beneficial effect of the increase in hydrocarbon prices in combination with the higher production volumes allowed oil and gas sales to rise 123 percent for the year to $182.7 million, compared to $81.9 million in 2007. Inclusive of realized and unrealized gains and losses on derivatives and other income, total revenues for the year was $205.9 million compared to $69.6 million in 2007.

Costs and Expenses

As was the case for the fourth quarter, oil and natural gas production expenses per BOE of production fell two percent to $14.89 from last year’s $15.18 per BOE level. G&A expense on a per BOE basis fell five percent to $7.95 versus $8.36 in 2007. Interest cost only rose 16 percent to $24.2 million compared to the prior year’s $20.8 million level while average debt outstanding for the year rose 45 percent. A 350 basis point drop in average interest cost for the year helped keep total interest cost from increasing further in 2008.

RAM reported a net loss of $138.1 million for 2008, or a loss of $1.95 a share on 70.6 million weighted average basic shares outstanding, which included the non-cash impairment of $282.5 million ($179.6 million after tax), and unrealized gains from derivatives of $33.3 million ($ 21.2 million after tax) most of which was incurred in the fourth quarter of the year as a result of the substantial drop in the price of oil and natural gas from their mid year peaks and a litigation settlement charge of $13.2 million. Adjusted net income for 2008, considering the tax effected adjustments associated with the impairment, litigation settlement and derivative gains, was $29.1 million, or $0.45 a share compared to adjusted net income in the 2007 year of $5.2 million, or $0.13 a share.

EBITDA for the 2008 year grew 145 percent to $103.6 million compared to $42.4 million in 2007. Similarly, free cash flow was $77.1 million, or $1.09 per share for the 2008 year compared to $25.4 million, or $0.62 per share, for 2007.

 

-Table Follows -

 


RAM to Webcast Conference Call to Review Fourth Quarter and Year-End 2007 Results

The company’s teleconference call to review fourth quarter and year-end 2008 results will be broadcast live on a listen-only basis over the internet on Thursday, March 12, at 9:00 a.m. Central Daylight Time. Interested parties may access the webcast by visiting the RAM Energy Resources, Inc. website at www.ramenergy.com. The teleconference may be accessed by dialing 1(866-831-5605 (domestic) or 1 (617)213-8851 (international) and providing the call passcode “24746206” to the operator. The webcast and the accompanying slide presentation will be available for replay on the company’s website. An audio replay will be available until March 19, 2008 by dialing 1 (888)286-8010 (domestic) or 1 (617)801-6888 (international) and using passcode “71257964”.

Forward-Looking Statements

This release includes certain statements that may be deemed to be “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. All statements in this release, other than statements of historical facts that address estimates of adjusted financial results, capital spending, prices of oil and gas and company realizations, the impact of oil and gas derivatives, drilling activities, borrowing availability, estimated production and events or developments that the company expects or believes are forward-looking statements. Although the company believes the expectations expressed in such forward-looking statements are based on reasonable assumptions, such statements are not guarantees of future performance and actual results or developments may differ materially from those in the forward-looking statements. Factors that could cause actual results to differ materially from those in forward-looking statements include oil and gas prices, exploitation and exploration successes, actions taken and to be taken by the government as a result of political and economic conditions, continued availability of capital and financing, and general economic, market or business conditions as well as other risk factors described from time to time in the company’s filings with the SEC. The company assumes no obligation to update publicly such forward-looking statements, whether as a result of new information, future events or otherwise. RAM Energy Resources, Inc. is an independent energy company engaged in the acquisition, exploitation, exploration, and development of

 

-Table Follows -

 


oil and gas properties and the marketing of crude oil and natural gas. Company headquarters are in Tulsa, Oklahoma, and its common shares are traded on the Nasdaq under the symbol RAME. For additional information, visit the company website at www.ramenergy.com.

 

-Table Follows -

 


RAM Energy Resources, Inc.

Consolidated Statements of Operations

(in thousands, except share and per share amounts)

 

 

Three months ended

 

Twelve months ended

 

December 31,

 

December 31,

 

2008

 

2007

 

2008

 

2007

 

 

 

 

 

 

 

 

REVENUES AND OTHER OPERATING INCOME:

 

 

 

 

 

 

 

Oil sales

$   16,909 

 

$   19,978 

 

$ 117,036 

 

$   55,000 

Natural gas sales

7,677 

 

5,575 

 

47,884 

 

17,830 

Natural gas liquids sales

2,825 

 

3,809 

 

17,770 

 

9,047 

Realized gains (losses) on derivatives

4,118 

 

(2,308)

 

(10,472)

 

(2,669)

Unrealized gains (losses) on derivatives

38,022 

 

(7,980)

 

33,257 

 

(10,056)

Gain on sale of assets

 

50 

 

10 

 

61 

Other

102 

 

43 

 

372 

 

427 

Total revenues and other operating income

69,653 

 

19,167 

 

205,857 

 

69,640 

 

 

 

 

 

 

 

 

OPERATING EXPENSES:

 

 

 

 

 

 

 

Oil and natural gas production taxes

1,640 

 

1,909 

 

10,480 

 

4,869 

Oil and natural gas production expenses

9,523 

 

6,706 

 

38,030 

 

21,574 

Depreciation and amortization

14,001 

 

7,481 

 

46,758 

 

18,948 

Accretion expense

577 

 

268 

 

2,207 

 

704 

Impairment

282,465 

 

 

282,465 

 

Share-based compensation

482 

 

287 

 

2,563 

 

989 

General and administrative, overhead and other expenses,

 

 

 

 

 

 

 

net of operator's overhead fees

4,287 

 

4,543 

 

20,305 

 

11,891 

Total operating expenses

312,975 

 

21,194 

 

402,808 

 

58,975 

Operating income

(243,322)

 

(2,027)

 

(196,951)

 

10,665 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

Interest expense

(5,006)

 

(8,175)

 

(24,182)

 

(20,757)

Interest income

22 

 

170 

 

208 

 

1,047 

Other expense

(6,449)

 

(57)

 

(13,536)

 

(57)

INCOME BEFORE INCOME TAXES

(254,755)

 

(10,089)

 

(234,461)

 

(9,102)

 

 

 

 

 

 

 

 

INCOME TAX PROVISION (BENEFIT)

(94,580)

 

(3,747)

 

(96,389)

 

(7,852)

 

 

 

 

 

 

 

 

NET INCOME

$(160,175)

 

$   (6,342)

 

$(138,072)

 

$   (1,250)

 

 

 

 

 

 

 

 

EARNINGS PER SHARE:

 

 

 

 

 

 

 

Basic

$(2.08)

 

$(0.13)

 

$(1.95)

 

$(0.03)

Diluted

$(2.08)

 

$(0.13)

 

$(1.95)

 

$(0.03)

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING:

 

 

 

 

 

 

 

Basic

77,024,195

 

47,067,323

 

70,629,452

 

41,240,021

Diluted

77,024,195

 

47,067,323

 

70,629,452

 

41,240,021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-Table Follows -

 


RAM Energy Resources, Inc.

Consolidated Balance Sheets

(in thousands, except share and per share amounts)

 

 

As of December 31,

 

2008

 

2007

ASSETS

 

 

 

CURRENT ASSETS:

 

 

 

Cash and cash equivalents

$                        164 

 

$                     6,873 

Cash, restricted

16,000 

 

Accounts receivable:

 

 

 

Oil and natural gas sales, net of allowance of $50 ($287 at December 31, 2007)

8,702 

 

15,136 

Joint interest operations, net of allowance of $515 ($428 at December 31, 2007)

818 

 

687 

Income taxes

 

58 

Other, net of allowance of $35 ($26 at December 31, 2007)

4,045 

 

2,180 

Derivative assets

21,006 

 

Prepaid expenses

2,330 

 

1,928 

Deferred tax asset

 

3,786 

Other current contingencies

2,816 

 

Other current assets

4,141 

 

842 

Total current assets

60,022 

 

31,490 

PROPERTIES AND EQUIPMENT, AT COST:

 

 

 

Proved oil and natural gas properties and equipment, using full cost accounting

683,341 

 

573,470 

Unevaluated oil and natural gas properties

 

26,895 

Other property and equipment

9,460 

 

8,787 

 

692,801 

 

609,152 

Less accumulated depreciation, amortization and impairment

(396,301)

 

(67,529)

Total properties and equipment

296,500 

 

541,623 

OTHER ASSETS:

 

 

 

Deferred tax asset

28,724 

 

Derivative assets

4,531 

 

Deferred loan costs, net of accumulated amortization of $1,282 ($4,540 at December 31, 2007)

4,015 

 

5,135 

Other

2,053 

 

1,994 

Total assets

$                 395,845 

 

$                 580,242 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

CURRENT LIABILITIES:

 

 

 

Accounts payable:

 

 

 

Trade

$                   26,370 

 

$                   11,121 

Oil and natural gas proceeds due others

7,218 

 

7,800 

Other

982 

 

1,402 

Accrued liabilities:

 

 

 

Compensation

2,893 

 

3,807 

Interest

865 

 

3,794 

Franchise taxes

1,300 

 

1,286 

Income taxes

399 

 

203 

Contingencies

16,000 

 

Other

 

75 

Deferred income taxes

5,779 

 

Derivative liabilities

 

5,302 

Asset retirement obligations

1,093 

 

1,904 

Long-term debt due within one year

160 

 

29,231 

Total current liabilities

63,059 

 

65,925 

OIL & NATURAL GAS PROCEEDS DUE OTHERS

2,523 

 

2,383 

DERIVATIVE LIABILITIES

 

3,073 

LONG-TERM DEBT

250,536 

 

306,516 

DEFERRED INCOME TAXES

 

71,051 

ASSET RETIREMENT OBLIGATIONS

29,106 

 

25,741 

UNCERTAIN TAX POSITIONS

 

6,855 

COMMITMENTS AND CONTINGENCIES

900 

 

 

 

 

 

STOCKHOLDERS' EQUITY:

 

 

 

 

 

-Table Follows -

 


 

Common stock, $0.0001 par value, 100,000,000 shares authorized, 79,423,574 and 60,842,836, shares issued, 78,532,134 and 59,971,945 shares outstanding at December 31, 2008 and 2007, respectively

 

Additional paid-in capital

220,800 

 

131,625 

Treasury stock - 891,440 shares (889,666 shares at December 31,2007) at cost

(4,027)

 

(3,945)

Accumulated deficit

(167,060)

 

(28,988)

Stockholders' equity

49,721 

 

98,698 

Total liabilities and stockholders' equity

$                 395,845 

 

$                 580,242 

 

-Table Follows -

 


RAM Energy Resources, Inc.

Consolidated Statements of Cash Flows

(in thousands)

 

 

Years ended December 31,

 

2008

 

2007

OPERATING ACTIVITIES:

 

 

 

Net income (loss)

$(138,072)

 

$    (1,250)

Adjustments to reconcile net income (loss) to net cash provided
by operating activities-

 

 

Depreciation and amortization

46,758 

 

18,948 

Amortization of deferred loan costs and Senior Notes discount

1,197 

 

945 

Write off of loan fees due to debt refinancing

 

2,435 

Accretion expense

2,207 

 

704 

Impairment

282,465 

 

Unrealized (gain) loss on derivatives

(33,257)

 

10,056 

Deferred income taxes provision (benefit)

(97,024)

 

(9,165)

Other expense

13,184 

 

Share-based compensation

2,563 

 

989 

Loss (gain) on disposal of other property, equipment and subsidiary

180 

 

(61)

Undistributed losses on investment

165 

 

57 

Changes in operating assets and liabilities, net of acquisitions

 

 

 

Accounts receivable

4,168 

 

(2,775)

Prepaid expenses and other assets

(4,283)

 

(117)

Accounts payable and proceeds due others

14,606 

 

(3,626)

Accrued liabilities and other

(3,917)

 

(1,286)

Restricted cash

(16,000)

 

Income taxes payable

(46)

 

1,313 

Asset retirement obligations

(440)

 

(125)

Total adjustments

212,526 

 

18,292 

Net cash provided by operating activities

74,454 

 

17,042 

INVESTING ACTIVITIES:

 

 

 

Payments for oil and natural gas properties and equipment

(84,723)

 

(40,101)

Proceeds from sales of oil and natural gas properties

2,950 

 

170 

Payments for other property and equipment

(1,275)

 

(1,394)

Proceeds from sales of other property and equipment

23 

 

71 

Proceeds from sale of subsidiary, net of cash

308 

 

Acquisition of Ascent, net of cash acquired

35 

 

(199,726)

Cash acquired in reverse merger

 

Other investments

114 

 

(212)

Net cash used in investing activities

(82,568)

 

(241,192)

FINANCING ACTIVITIES:

 

 

 

Payments on long-term debt

(175,306)

 

(921)

Proceeds from borrowings on long-term debt

90,253 

 

199,508 

Payments for deferred loan costs

(74)

 

(1,480)

Stock redemption

 

Stock repurchased

(82)

 

(177)

Common stock offering, net of direct costs

 

27,366 

Warrants exercised

86,614 

 

Dividends paid

 

Net cash provided by financing activities

1,405 

 

224,302 

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

(6,709)

 

152 

CASH AND CASH EQUIVALENTS, beginning of year

6,873 

 

6,721 

CASH AND CASH EQUIVALENTS, end of year

$         164 

 

$      6,873 

 

 

 

 

 

-Table Follows -

 


RAM Energy Resources, Inc.

Consolidated Statements of Cash Flows (continued)

(in thousands)

 

 

Years ended December 31,

 

2008

 

2007

SUPPLEMENTAL CASH FLOW INFORMATION:

 

 

 

Cash paid for income taxes

$         682 

 

$             18 

Cash paid for interest

$    25,813 

 

$      16,936 

DISCLOSURE OF NON CASH INVESTING AND
FINANCING ACTIVITIES:

 

 

Accrued interest added to principal balance of credit facility

$             - 

 

$           481 

Loan fees added to principal balance of credit facility

$             - 

 

$        4,400 

Issuance of stock and warrants for Ascent merger

$             - 

 

$    101,065 

Asset retirement obligations

$        787 

 

$      16,140 

 

 

-Table Follows -

 


 

RAM Energy Resources, Inc.

Production by Area

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mature

 

Mature

 

 

 

 

 

Developing Fields

 

Oil Fields*

 

Natural Gas Fields

 

 

Year Ended December 31, 2008

 

South
Texas

Barnett
Shale

Appalachia

 

Various

 

Various

 

Total

Aggregate Net Production

 

 

 

 

 

 

 

 

 

 

Oil (MBbls)

 

49

7

1

 

977

 

153

 

1,187

NGLs (MBbls)

 

113

85

-

 

81

 

75

 

354

Natural Gas (MMcf)

 

2,587

576

62

 

1,046

 

1,811

 

6,082

MBoe

 

 

593

188

11

 

1,232

 

530

 

2,554

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2007

 

 

 

 

 

 

 

 

 

 

Aggregate Net Production

 

 

 

 

 

 

 

 

 

 

Oil (MBbls)

 

3

4

-

 

706

 

61

 

774

NGLs (MBbls)

 

8

41

-

 

65

 

70

 

184

Natural Gas (MMcf)

 

199

490

-

 

405

 

1,691

 

2,785

MBoe

 

 

44

127

-

 

838

 

413

 

1,422

 

 

 

 

 

 

 

 

 

 

 

 

Change in MBoe

 

549

61

11

 

394

 

117

 

1,132

Percentage Change in MBoe

 

1247.7%

48.0%

NM

 

47.0%

 

28.3%

 

79.6%

 

 

 

 

 

 

 

 

 

 

 

 

*Includes Electra/Burkburnett, Allen/Fitts and Layton Fields.

 

 

 

 

 

 

 

 

-Table Follows -

 


 

 

 

RAM Energy Resources, Inc.

 

 

 

Production and Prices Summary

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For Three Months

 

 

 

For Year Ended

 

 

 

Ended December 31

 

Increase

 

December 31,

 

Increase

 

2008

 

2007

 

(Decrease)

 

2008

 

2007

 

(Decrease)

 

 

 

 

 

 

 

 

 

 

 

 

Production volumes:

 

 

 

 

 

 

 

 

 

 

 

Oil (MBbls)

293 

 

226 

 

29.6%

 

1,187 

 

774 

 

53.3%

NGL (MBbls)

108 

 

64 

 

68.8%

 

354 

 

184 

 

92.2%

Natural gas (MMcf)

1,517 

 

879 

 

72.6%

 

6,082 

 

2,785 

 

118.4%

Total (Mboe)

653 

 

436 

 

49.8%

 

2,554 

 

1,422 

 

79.6%

 

 

 

 

 

 

 

 

 

 

 

 

Average sale prices received:

 

 

 

 

 

 

 

 

 

 

 

Oil (per Bbl)

$  57.56 

 

$  88.74 

 

-35.1%

 

$  98.59 

 

$  71.11 

 

38.6%

NGL (per Bbl)

$  26.32 

 

$  59.37 

 

-55.7%

 

$  50.24 

 

$  49.16 

 

2.2%

Natural gas (per Mcf)

$    5.05 

 

$    6.35 

 

-20.4%

 

$    7.87 

 

$    6.40 

 

23.0%

Total per Boe

$  41.80 

 

$  67.40 

 

-38.0%

 

$  71.52 

 

$  57.60 

 

24.2%

 

 

 

 

 

 

 

 

 

 

 

 

Cash effect of derivative contracts:

 

 

 

 

 

 

 

 

 

 

 

Oil (per Bbl)

$    8.84 

 

$(11.44)

 

-177.3%

 

$  (8.84)

 

$ (4.35)

 

103.3%

NGL (per Bbl)

$          - 

 

$         - 

 

0.0%

 

$         - 

 

$        - 

 

0.0%

Natural gas (per Mcf)

$    1.00 

 

$    0.30 

 

233.3%

 

$   0.00 

 

$  0.25 

 

-98.3%

Total per Boe

$    6.29 

 

$  (5.30)

 

-218.7%

 

$ (4.10)

 

$ (1.88)

 

118.4%

 

 

 

 

 

 

 

 

 

 

 

 

Average prices computed after cash effect

 

 

 

 

 

 

 

 

 

 

of settlement of derivative contracts:

 

 

 

 

 

 

 

 

 

 

Oil (per Bbl)

$  66.40 

 

$  77.30 

 

-14.1%

 

$  89.75 

 

$ 66.76 

 

34.4%

NGL (per Bbl)

$  26.32 

 

$  59.37 

 

-55.7%

 

$  50.24 

 

$ 49.16 

 

2.2%

Natural gas (per Mcf)

$    6.05 

 

$    6.65 

 

-9.0%

 

$    7.87 

 

$   6.65 

 

18.3%

Total per Boe

$  48.09 

 

$  62.10 

 

-22.5%

 

$  67.42 

 

$ 55.72 

 

21.0%

 

 

 

 

 

 

 

 

 

 

 

 

Cash expenses (per Boe):

 

 

 

 

 

 

 

 

 

 

 

Oil and natural gas production
taxes

$    2.51 

 

$    4.38 

 

-42.7%

 

$    4.10 

 

$   3.43 

 

19.8%

Oil and natural gas production
expenses

$  14.55 

 

$  15.39 

 

-5.5%

 

$  14.89 

 

$ 15.18 

 

-1.9%

General and administrative

$    6.55 

 

$  10.43 

 

-37.2%

 

$    7.95 

 

$   8.36 

 

-5.0%

Interest

$    7.38 

 

$    5.08 

 

45.3%

 

$  10.11 

 

$ 11.91 

 

-15.1%

Taxes

$    0.46 

 

$          - 

 

0.0%

 

$    0.27 

 

$   0.01 

 

26900.0%

Total per Boe

$  31.45 

 

$  35.28 

 

-10.8%

 

$  37.32 

 

$ 38.89 

 

-4.0%

 

-Table Follows -

 


RAM Energy Resources, Inc.

EBITDA, Free Cash Flow and Adjusted Net Income

( non-GAAP measures)

(unaudited)

 

Non-GAAP Financial Measures

EBITDA, a non-GAAP measure, is determined by adding the following to net income (loss): interest expense, income taxes, depreciation, amortization, accretion, share based compensation, impairment charges and unrealized gains or losses on derivative or MTM settlement transactions. Free cash flow is also a non-GAAP measure representing EBITDA after adjustments for the cash portion of interest and income taxes. Adjusted net income is a non-GAAP measure which excludes the income tax affected impact of unrealized derivative gains or losses, MTM settlements transactions and impairment charges on GAAP income. These non-GAAP measures are presented because management believes it is a useful adjunct to cash provided by operating activities under accounting principles generally accepted in the United States (GAAP). These non-GAAP measures are widely accepted as financial indicators of an oil and gas company’s ability to generate cash which is used to internally fund exploration and development activities and fund debt service costs. These non-GAAP measures are not a measure of financial performance under GAAP and should not be considered as an alternative to cash provided (used) by operating, investing, or financing activities as an indicator of cash flows, or as a measure of liquidity.

 

$000s, except per share amounts

 

 

Qtr Ended

Qtr Ended

YTD

YTD

 

 

12/31/2008

12/31/2007

12/31/2008

12/31/2007

EBITDA:

 

 

 

 

 

 

Net income (loss)

$(160,175)

$(6,342)

$(138,072)

$(1,250)

 

Plus: Interest expense

$5,006

$8,175

$24,182

$20,757

 

Plus: Amortization and depreciation & accretion

$14,578

$7,749

$48,965

$19,652

 

Plus: Share-based compensation

$482

$287

$2,563

$989

 

Plus: Income tax provision (benefit)

$(94,580)

$(3,747)

$(96,389)

$(7,852)

 

Plus: Impairment charges

$282,465

$-

$282,465

$-

 

Plus: Settlement charge

$6,432

$-

$13,184

$-

 

Less: Unrealized (gain) loss on derivatives

$ (38,022)

$7,980

$(33,257)

$10,056

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

$16,186

$14,102

$103,641

$42,352

 

 

 

 

 

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

$4,819

$2,213

$25,813

$16,936

 

Cash paid for taxes

$302

$-

$682

$18

 

 

 

 

 

 

 

 

 

 

 

 

Free cash flow

$11,065

$11,889

$77,146

$25,398

 

 

 

 

 

 

Weighted average shares outstanding - basic

77,024

47,067

70,629

41,240

Weighted average shares outstanding - diluted

77,051

47,204

70,711

41,328

 

 

 

 

 

 

Free Cash flow per share - basic

$0.14

$0.25

$1.09

$0.62

Free Cash flow per share - diluted

$0.14

$0.25

$1.09

$0.61

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income (loss):

 

 

 

 

 

Net income (loss)

$(160,175)

$(6,342)

$(138,072)

$(1,250)

 

 

 

 

 

 

 

Plus: Tax effected impairment charge

179,919

-

179,919

$-

 

 

 

 

 

 

 

Plus: Tax effected settlement charge

4,097

-

8,398

-

 

 

 

 

 

 

 

 

-Table Follows -

 


 

 

Plus: Tax effected unrealized (gain)loss on derivatives

(24,218)

5,083

(21,183)

6,405

 

 

 

 

 

 

Adjusted net income (loss)

$(377)

$(1,259)

$29,062

$5,155

 

 

 

 

 

 

Weighted average shares outstanding - basic

77,024

47,067

70,629

41,240

Weighted average shares outstanding - diluted

77,024

47,067

70,711

41,328

 

 

 

 

 

 

Adjusted net income (loss) per share - basic

$(0.00)

$(0.03)

$0.41

$0.13

Adjusted net income (loss) per share - diluted

$(0.00)

$(0.03)

$0.41

$0.12

 

 

 

 

 

 

 

 

 

-30 -