EX-99.1 2 d65100exv99w1.htm EX-99.1 exv99w1
Exhibit 99.1
     
(CRUSADER ENERGY GROUP INC.)
  For Immediate Release

For Further Information Contact:
Roy A. Fletcher, Investor Relations
Crusader Energy Group Inc.
(405) 241-1847
CRUSADER ENERGY GROUP THIRD QUARTER 2008 FINANCIAL UPDATE
OKLAHOMA CITY, OKLAHOMA, November 10, 2008: Crusader Energy Group Inc. (AMEX:KRU) today reports financial results for the third quarter of 2008. For operational results for the third quarter of 2008, Crusader issued a press release on November 6, 2008. Crusader’s results include the activity of the Westside Transaction for the three months ended September 30, 2008. Crusader’s results for the nine months ended September 30, 2008 include the operations of Knight Energy Group, LLC for the complete period and ninety-six days of activity (June 27, 2008 through September 30, 2008) of the acquired parties (see Westside Transaction below). Certain pro-forma information has been presented as if the acquisitions had occurred on January 1, 2007. Reconciliations of the non-GAAP measures of EBITDA, adjusted EBITDA, pro-forma EBITDA, pro-forma adjusted EBITDA and adjusted earnings per share are presented in Exhibits C and D. Analysts and investors regularly use these or similar metrics when comparing to other oil and gas companies.
FINANCIAL HIGHLIGHTS
  Net income of $16.4 million for the third quarter of 2008 as compared to net income of $3.6 million for the third quarter of 2007
  Net income (loss) per share of $.08 and $(0.77) for the three and nine months ended September 30, 2008, respectively
  Adjusted earnings per share of $.02 and $.11 for the three and nine months ended September 30, 2008, respectively
  Adjusted EBITDA increased 164% in the third quarter of 2008 to $25.5 million as compared to $9.6 million in the third quarter of 2007
  Pro-Forma adjusted EBITDA increased 182% in the third quarter of 2008 to $25.5 million as compared to $9.0 million in the third quarter of 2007
  Adjusted EBITDA increased 143% in the nine months ended September 30, 2008 to $57.0 million as compared to $23.5 million in the nine months ended September 30, 2007
  Pro-Forma adjusted EBITDA increased 152% in the nine months ended September 30, 2008 to $68.0 million as compared to $27.0 million in the nine months ended September 30, 2007
  The Company has significant oil and gas hedges in place to mitigate a portion of the effect of a prolonged downturn of oil and gas prices:
Natural Gas Production
                                                                 
            Collars   Swaps   Puts
Year   Month   MCF   Floor   Ceiling   MCF       MCF   Floor
2008
  Oct - Dec     937,000     $ 8.10     $ 10.58       30,000     $ 7.45       45,450     $ 8.00  
2009
  Jan - Mar     678,500     $ 8.13     $ 10.12           $       259,131     $ 8.00  
2009
  Apr - Jun     441,000     $ 8.00     $ 9.56           $       259,131     $ 8.00  
2009
  Jul - Dec     882,000     $ 8.00     $ 9.56           $       518,262     $ 8.00  
2010
  Jan - Dec         $     $           $       2,144,988     $ 8.00  

 


 

Oil Production
                                 
            Collars
Year
  Month   Bbls   Floor   Ceiling
2008
  Oct - Dec     56,280     $ 77.74     $ 88.00  
2009
  Jan - Dec     163,200     $ 79.56     $ 117.72  
2010
  Jan - Dec     115,200     $ 100.00     $ 161.75  
PRODUCTION RESULTS
                                                                 
    Three Months Ended September 30,
    Reported   Pro Forma
    2008   2007   change   % change   2008   2007   change   % change
Gas (Mcf)
    2,208,667       809,653       1,399,014       173 %     2,208,667       1,272,140       936,527       74 %
Oil (Bbls)
    120,766       79,489       41,277       52 %     120,766       98,717       22,049       22 %
Mcfe
    2,933,263       1,286,587       1,646,676       128 %     2,933,263       1,864,442       1,068,821       57 %
Mcfe/day
    31,883       13,985       17,899       128 %     31,883       20,266       11,618       57 %
                                                                 
    Nine Months Ended September 30,
    Reported   Pro Forma
    2008   2007   change   % change   2008   2007   change   % change
Gas (Mcf)
    4,373,077       2,213,065       2,160,012       98 %     5,832,085       3,431,416       2,400,669       70 %
Oil (Bbls)
    318,693       191,554       127,139       66 %     343,237       229,200       114,037       50 %
Mcfe
    6,285,235       3,362,389       2,922,846       87 %     7,891,507       4,806,616       3,084,891       64 %
Mcfe/day
    22,939       12,316       10,706       87 %     28,801       17,607       11,300       64 %
MANAGEMENT COMMENTS
Commenting on the financial results achieved to date, David D. Le Norman, Crusader’s President and CEO, said, “We have worked hard to integrate the entities associated with the Westside Transaction from both an accounting and operational perspective. We have accomplished these tasks while keeping our focus on the efficient development of Crusader’s reserves.” Le Norman further stated, “Crusader was able to secure $250 million in a previously announced second lien facility with JP Morgan in order to consolidate and retire all previous debt obligations of the merged entities, and to fund capital expenditure initiatives to date without tapping our $140 million, senior debt facility. These funding sources coupled with our anticipated development programs and initiatives should be sufficient to fund Crusader for the foreseeable future while remaining flexible to add or subtract from the programs based upon the macro-economic environment.”

 


 

WESTSIDE TRANSACTION
On December 31, 2007, Westside Energy Corporation (“Westside”), a public company traded on the American Stock Exchange, entered into a definitive agreement to combine with several affiliated privately held entities including Knight Energy Group, LLC (“Knight”), Knight Energy Group II, LLC (“Knight II”), RCH Upland Acquisition, LLC (“RCH”), Hawk Energy Fund I, LLC (“Hawk”) and other entities acquired (consisting of Knight Energy Management, LLC, Crusader Energy Group, LLC and Crusader Management Corporation) (with Knight II, Hawk, RCH and the other entities acquired collectively referred to as the “Crusader Entities”). On June 26, 2008, the business combination contemplated by the contribution agreement (the “Westside Transaction”) was completed and Westside changed its name to Crusader Energy Group Inc. (“Crusader” or the “Company”). For accounting purposes, the Westside Transaction was treated as a reverse acquisition with Knight as the acquirer and Westside and the Crusader Entities as the acquired parties. As such, the historical financial statements of Crusader are Knight’s historical financial statements which were included in the proxy statement filed with the Securities and Exchange Commission (“SEC”) on May 28, 2008. The acquisitions have been accounted for using the purchase method and the results of operations for Westside and the Crusader Entities are included subsequent to June 26, 2008.
ABOUT CRUSADER ENERGY

Oklahoma City-based Crusader Energy Group Inc. is an oil and gas company with assets focused in various producing domestic basins. The company has a primary focus on the development of unconventional resource plays which includes the application of horizontal drilling and cutting edge completion technology aimed at developing shale and tight sand reservoirs. The Crusader assets are located in various domestic basins, the majority of which are in the Anadarko Basin and Central Uplift, Ft. Worth Basin Barnett Shale, Delaware Basin, Val Verde Basin, and the Bakken Shale of the Williston Basin.
For other information regarding Crusader, please visit the Company’s Internet Web site at http://www.crusaderenergy.com.  In addition to SEC filings and press releases, the Company posts materials of general interest to investors including any current investor meeting information or Crusader conference or analyst presentations.
CONFERENCE CALL INFORMATION

The Company will host a conference call today at 10:00 a.m. (CST) to review the Company’s third quarter 2008 financial and operating results. The call can be accessed by calling 866-543-6403 (U.S. domestic) or 617-213-8896 (international). The pass code for the call is “Crusader Energy.” A live audio Web cast of the call will be available on the Company’s Web site at www.crusaderenergy.com.
A replay of the call will be made available one hour following the conclusion of the call. To access the domestic audio replay, call 888-286-8010. The international replay number is 617-801-6888. The audio replay will be available through November 24, 2008. The passcode for the replay is 15627545. The replay will also be available on the Company’s Web site indefinitely.

 


 

FORWARD-LOOKING STATEMENT DISCLOSURE

This press release contains “forward-looking statements” within the meaning of the Federal securities laws and regulations. Forward-looking statements are estimates and predictions by management about the future outcome of events and conditions that could affect Crusader’s business, financial condition and results of operations. We use words such as, “will,” “should,” “could,” “plans,” “expects,” “likely,” “anticipates,” “intends,” “believes,” “estimates,” “may,” and other words of similar expression to indicate forward-looking statements.
There is no assurance that the estimates and predictions contained in our forward-looking statements will occur or be achieved as predicted. Any number of factors could cause actual results to differ materially from those referred to in a forward-looking statement, including drilling risks, operating hazards and other uncertainties inherent in the exploration for, and development and production of, oil and natural gas; volatility in oil and natural gas prices, including the adverse impact of lower prices on the amount of our cash flow available to meet capital expenditures, our ability to borrow and raise capital and on the values attributed to our proven reserves; drilling and operating risks in the unconventional shales and other reservoirs in which we operate, including uncertainties in interpreting engineering, reservoir and reserve data; the availability of technical personnel and drilling equipment; the timing and installation of processing and treatment facilities, third-party pipelines and other transportation facilities and equipment; changes in interest rates; and increasing production costs and other expenses.
Further information on risks and uncertainties affecting our business is described in our reports filed with the SEC which are incorporated by this reference as though fully set forth herein. We undertake no obligation to publicly update or revise any forward-looking statement.

 


 

EXHIBIT A
CRUSADER ENERGY GROUP INC.
CONSOLIDATED STATEMENT OF OPERATIONS
                                 
    (Unaudited)  
    Three Months Ended     Nine Months Ended  
    September 30,     September 30,  
    2008     2007     2008     2007  
OPERATING REVENUES
                               
Gas sales
  $ 19,461,726     $ 5,236,783     $ 40,291,425     $ 14,789,573  
Oil sales
    13,682,006       5,508,222       35,337,557       12,127,594  
Other
    368,873       271,747       1,097,661       614,319  
 
                       
 
Total operating revenue
    33,512,605       11,016,752       76,726,643       27,531,486  
 
                               
OPERATING COSTS AND EXPENSES
                               
Lease operating
    3,176,995       1,102,303       6,227,443       2,347,783  
Production taxes
    2,531,769       763,536       5,303,388       1,766,532  
General and administrative
    3,227,305       952,426       113,599,183       2,715,870  
Depreciation, depletion and amortization
    10,885,522       4,523,575       22,392,645       11,809,640  
Accretion of asset retirement obligations
    20,637       21,471       48,181       32,823  
 
                       
 
Total operating costs and expenses
    19,842,228       7,363,311       147,570,840       18,672,648  
 
                       
 
Income (loss) from operations
    13,670,377       3,653,441       (70,844,197 )     8,858,838  
 
                               
OTHER (EXPENSE) INCOME
                               
Interest expense
    (8,283,932 )     (862,468 )     (11,384,422 )     (1,797,650 )
Interest income and other
    480,469       24,862       603,926       68,182  
Risk management
    19,008,980       832,160       (1,197,988 )     115,030  
 
                       
 
Total other (expenses) income
    11,205,517       (5,446 )     (11,978,484 )     (1,614,438 )
 
                       
 
Income (loss) before income taxes
    24,875,894       3,647,995       (82,822,681 )     7,244,400  
Income tax expense
    8,456,038             20,282,862        
 
                       
 
NET INCOME (LOSS)
  $ 16,419,856     $ 3,647,995     $ (103,105,543 )   $ 7,244,400  
 
                       
 
                               
EARNINGS (LOSS) PER SHARE
                               
Basic and Diluted
  $ 0.08             $ (0.77 )        
 
                           
WEIGHTED AVERAGE SHARES OUTSTANDING
                               
Basic
    198,194,958               134,469,036          
 
                           
Diluted
    209,973,306               134,469,036          
 
                           
PRO FORMA INFORMATION
                               
Historical income (loss) from operations before income taxes
          $ 3,647,995             $ 7,244,400  
Pro forma provision (benefit) for income taxes
            1,419,070               2,818,072  
 
                           
Pro forma net income (loss)
          $ 2,228,925             $ 4,426,328  
 
                           
 
                               
PRO FORMA EARNINGS PER SHARE
                               
Basic and Diluted
          $ 0.02             $ 0.04  
 
                           
WEIGHTED AVERAGE SHARES OUTSTANDING
                               
Basic and Diluted
            100,100,000               100,100,000  
 
                           

 


 

EXHIBIT B
CRUSADER ENERGY GROUP INC.
CONSOLIDATED BALANCE SHEETS
                 
    (Unaudited)
September 30,
    December 31,  
    2008     2008  
ASSETS
               
CURRENT ASSETS
               
Cash and cash equivalents
  $ 27,637,842     $ 7,941,663  
Accounts receivable:
               
Accrued oil and gas production revenue
    18,095,835       7,581,187  
Joint interest billings
    23,545,280       14,045,470  
Other
    456,132       770,584  
Prepaid and other assets
    4,816,657       126,450  
 
           
Total current assets
    74,551,746       30,465,354  
OIL AND GAS PROPERTIES — AT COST, net, based on full cost accounting ($181,309,360 and $ 12,558,796 excluded from amortization at 2008 and 2007, respectively)
    652,790,008       243,560,456  
Derivative financial instruments
    2,337,651        
Other assets
    20,298,926       5,199,199  
 
           
 
 
  $ 749,978,331     $ 279,225,009  
 
           
 
               
LIABILITIES AND MEMBERS’/STOCKHOLDERS’ EQUITY
               
CURRENT LIABILITIES
               
Accounts payable
  $ 14,692,198     $ 11,856,699  
Accrued liabilities
    22,987,939       5,934,262  
Derivative financial instruments
    13,989       1,775,617  
 
           
Total current liabilities
    37,694,126       19,566,578  
 
LONG-TERM LIABILITIES
               
Asset retirement obligations
    1,151,419       718,316  
Derivative financial instruments
          403,883  
Other
          215,778  
Deferred tax liabilities, net
    49,223,602        
Notes payable
    237,770,833       67,000,000  
 
           
Total long-term liabilities
    288,145,854       68,337,977  
 
               
COMMITMENTS AND CONTINGENCIES
               
 
               
MEMBERS’ EQUITY
          191,320,454  
 
               
STOCKHOLDERS’ EQUITY
               
Common stock, $.01 par value, 500,000,000 authorized; 198,564,958 shares issued and outstanding at September 30, 2008
    1,985,650        
Additional paid-in capital
    523,198,521        
Accumulated deficit
    (101,045,820 )      
 
           
Total Stockholders’ Equity
    424,138,351        
 
           
 
  $ 749,978,331     $ 279,225,009  
 
           

 


 

EXHIBIT C
CRUSADER ENERGY GROUP INC.
RECONCILIATION OF INCOME (LOSS) BEFORE INCOME TAXES AS REPORTED TO
ADJUSTED EARNINGS EXCLUDING CERTAIN NON-CASH ITEMS, a non-GAAP measure
(Unaudited)
                                 
    Three months ended     Nine months ended  
    September 30     September 30  
    2008     2007     2008     2007  
Net income (loss), as reported
  $ 16,419,856     $ 3,647,995     $ (103,105,543 )   $ 7,244,400  
Income tax expense, as reported
    8,456,038             20,282,862        
Income (loss) before income taxes,as reported
    24,875,894       3,647,995       (82,822,681 )     7,244,400  
 
                       
 
                               
Adjustment for certain non-cash items
                               
Change in mark-to-market on unrealized derivatives
    (18,762,144 )     574,278       (859,072 )     2,579,122  
Non-cash stock compensation
    155,925             106,833,144        
As adjusted
    6,269,675       4,222,273       23,151,391       9,823,522  
 
                       
 
                               
Income taxes, adjusted
                               
Current
                       
Deferred
    2,367,429       1,594,330       8,741,965       3,709,362  
 
                       
Adjusted earnings excluding certain items, a non-GAAP measure
  $ 3,902,246     $ 2,627,943     $ 14,409,426     $ 6,114,160  
 
                       
 
                               
non-GAAP earnings per share
                               
Basic
  $ 0.02     $ 0.03     $ 0.11     $ 0.06  
 
                       
 
                               
Diluted
  $ 0.02     $ 0.03     $ 0.10     $ 0.06  
 
                       
 
                               
non — GAAP basic shares outstanding
    198,194,958       100,100,000       134,469,036       100,100,000  
 
                       
 
                               
non — GAAP diluted shares outstanding
    209,973,306       100,100,000       137,608,771       100,100,000  
 
                       

 


 

EXHIBIT D
CRUSADER ENERGY GROUP INC.
RECONCILIATION OF EBITDA AND ADJUSTED EBITDA
The following summary presents unaudited pro forma consolidated net income (loss), EBITDA and Adjusted EBITDA for the three and nine months ended September 30, 2008 and 2007, respectively, as if the Westside Transaction had occurred as of January 1, 2007. The pro forma results are for illustrative purposes only and include adjustments in addition to the pre-acquisition historical results, such as increased depreciation, depletion and amortization expense resulting from the allocation of fair value to oil and gas properties acquired. The unaudited pro forma information is not necessarily indicative of the operating results that would have occurred if the acquisitions had been consummated at that date, nor is it necessarily indicative of future operating results.
                                 
    Three Months Ended September 30,  
    Reported     Pro Forma  
    2008     2007     2008     2007  
Net income (loss)
  $ 16,419,856     $ 3,647,995     $ 16,419,856     $ 2,419,002  
Income tax expense
    8,456,038             8,456,038        
Interest expense
    8,283,932       862,468       8,283,932       1,524,190  
DD&A
    10,906,159       4,545,046       10,906,159       4,989,644  
 
                       
EBITDA*
    44,065,985       9,055,509       44,065,985       8,932,836  
Adjustments:
                               
Stock compensation expense
    155,925             155,925        
Unrealized (gains) losses on derivatives
    (18,762,144 )     574,278       (18,762,144 )     103,845  
 
                       
Adjusted EBITDA**
  $ 25,459,766     $ 9,629,787     $ 25,459,766     $ 9,036,681  
 
                       
                                 
    Nine Months Ended September 30,  
    Reported     Pro Forma  
    2008     2007     2008     2007  
Net income (loss)
  $ (103,105,543 )   $ 7,244,400     $ (98,906,378 )   $ 5,330,636  
Income tax expense
    20,282,862             20,282,862        
Interest expense
    11,384,422       1,797,650       13,077,472       4,176,417  
DD&A
    22,440,826       11,842,463       27,453,178       15,101,147  
 
                       
EBITDA*
    (48,997,433 )     20,884,513       (38,092,866 )     24,608,200  
Adjustments:
                               
Stock compensation expense
    106,833,144             106,833,144        
Unrealized (gains) losses on derivatives
    (859,072 )     2,579,122       (760,854 )     2,395,506  
 
                       
Adjusted EBITDA**
  $ 56,976,639     $ 23,463,635     $ 67,979,424     $ 27,003,706  
 
                       
 
*   EBITDA represents net income (loss) before income tax expense and depreciation, depletion and amortization expense. EBITDA is presented as a supplemental financial measurement in the evaluation of our business. We believe that it provides additional information regarding our ability to meet our future debt service, capital expenditures and working capital requirements. This measure is widely used by investors and rating agencies in the valuation, comparison, rating and investment recommendations of companies. EBITDA is a financial measurement that, with certain negotiated adjustments, is reported to our lenders pursuant to our bank credit agreement and is used in the financial covenants in our bank credit agreement. EBITDA is not a measure of financial performance under GAAP. Accordingly, it should not be considered as a substitute for net income, income from operations, or cash flow provided by operating activities prepared in accordance with GAAP.
 
**   Adjusted EBITDA excludes certain items that management believes affect the comparability of operating results. The Company discloses these non-GAAP financial measures due to the following: (a) Management uses adjusted EBITDA to evaluate the Company’s operational trends and performance relative to other natural gas and oil producing companies, (b) Adjusted EBITDA is the financial metric used in determining our compliance with certain financial covenants under our debt agreements, (c) Items excluded generally are one-time items or items whose timing or amount cannot be reasonably estimated.