UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

______________

FORM 8-K/A

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported): December 5, 2007

 

RAM ENERGY RESOURCES, INC.

(Exact Name of Registrant as Specified in Charter)

 

Delaware

 

000-50682

 

20-0700684

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

 

5100 E. Skelly Drive, Suite 650, Tulsa, Oklahoma

 

74135

(Address of Principal Executive Offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code:

(918) 663-2800

 

______________________________________________________

(Former Name or Former Address, if Changed Since Last Report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

o

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 


 

 

Item 9.01.  Financial Statements and Exhibits.

 

 

(a)

Financial Statements of Businesses Acquired.

 

The condensed consolidated financial statements of Ascent Energy Inc. at September 30, 2007 and for the nine months ended September 30, 2006 and 2007 are filed with this amendment to the Current Report on Form 8-K of RAM Energy Resources, Inc. filed December 5, 2007.

 

 

(b)

Pro Forma Financial Information.

 

The unaudited pro forma combined condensed financial information of RAM Energy Resources, Inc. for year ended December 31, 2006 and as of and for the nine months ended September 30, 2007, to reflect the acquisition of Ascent Energy Inc. are filed with this amendment to the Current Report on Form 8-K of RAM Energy Resources, Inc. filed December 5, 2007.

 

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 hereunto duly authorized.

 

January 15, 2008

RAM ENERGY RESOURCES, INC.

 

 

By:  

/s/  Larry E. Lee  

 

Name:  Larry E. Lee

 

Title:  Chief Executive Officer

 

 


 

ASCENT ENERGY INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except par value and share data)

 

 

As of
September 30,

 

As of
December 31,

 

2007

 

2006

ASSETS

(Unaudited)

 

 

CURRENT ASSETS:

 

 

 

Cash and cash equivalents

$         4,883 

 

$         4,255 

Oil and gas revenue receivables

5,630 

 

7,138 

Joint interest receivables

428 

 

1,272 

Other receivables

34 

 

812 

Prepaid expenses and other assets

340 

 

478 

Fair value of derivatives

846 

 

1,586 

Inventory

637 

 

646 

TOTAL CURRENT ASSETS

12,798 

 

16,187 

 

 

 

 

PROPERTY AND EQUIPMENT, at cost:

 

 

 

Oil and gas properties, successful efforts method

368,555 

 

375,907 

Unevaluated oil and gas properties

27,038 

 

23,193 

Other property and equipment

5,965 

 

6,042 

 

401,558 

 

405,142 

Less - accumulated depreciation, depletion and amortization

(207,224)

 

(201,326)

Net property and equipment

194,334 

 

203,816 

 

 

 

 

OTHER ASSETS:

 

 

 

Deferred financing costs

2,203 

 

619 

Fair value of derivatives

20 

 

254 

Escrowed and restricted funds and other assets

817 

 

687 

TOTAL ASSETS

$      210,172 

 

$      221,563 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' DEFICIT

 

 

 

CURRENT LIABILITIES:

 

 

 

Accounts payable

$         2,859 

 

$         9,768 

Accrued liabilities

7,990 

 

6,811 

Undistributed oil and gas proceeds

3,996 

 

5,130 

Current portion of long-term debt

249 

 

Interest payable

479 

 

701 

Asset retirement obligations

1,415 

 

761 

Fair value of derivatives

3,310 

 

6,062 

Other current liabilities

4,675 

 

Deferred sales proceeds

 

455 

TOTAL CURRENT LIABILITIES

24,973 

 

29,688 

 

 

 

 

LONG-TERM LIABILITIES:

 

 

 

Bank facilities

84,384 

 

84,695 

Senior notes

42,052 

 

38,937 

Senior subordinated notes

117,858 

 

111,318 

Interest payable

8,574 

 

3,218 

Fair value of derivatives

4,820 

 

8,428 

Other long-term liabilities

8,563 

 

Asset retirement obligations

8,774 

 

10,104 

Deferred income taxes

900 

 

1,247 

Series A preferred stock accrued dividends

18,643 

 

16,153 

 

 

 

 

Commitments and contingencies

611 

 

 

 

 

 

STOCKHOLDERS' DEFICIT:

 

 

 

Series A preferred stock, par value $0.001 per share; 44,100 shares authorized, 43,097 and 41,100 shares issued and outstanding in 2007 and 2006; liquidation preference $1,000 per share

40,167 

 

40,167 

 

 

Common stock, par value $0.001 per share; 20,000,000 shares authorized, 5,949,026 shares issued and outstanding

 

 

Additional paid-in capital

23,610 

 

23,610 

Accumulated deficit

(173,763)

 

(146,008)

TOTAL STOCKHOLDERS' DEFICIT

(109,980)

 

(82,225)

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT

$     210,172 

 

$     221,563 

 

 


 

The accompanying notes are an integral part of these consolidated financial statements.

ASCENT ENERGY INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share data)

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

2007

 

2006

 

2007

 

2006

 

(Unaudited)

 

(Unaudited)

REVENUES:

 

 

 

 

 

 

 

Oil

$  8,981 

 

$   9,924 

 

$  23,929 

 

$  29,555 

Natural gas

5,537 

 

7,464 

 

18,999 

 

23,735 

NGLs

946 

 

1,423 

 

2,989 

 

3,136 

TOTAL REVENUES

15,464 

 

18,811 

 

45,917 

 

56,426 

 

 

 

 

 

 

 

 

COSTS AND EXPENSES:

 

 

 

 

 

 

 

Production and ad valorem taxes

923 

 

271 

 

2,857 

 

2,502 

Lease operating expenses

3,085 

 

3,355 

 

9,837 

 

9,753 

General and administrative expenses

3,047 

 

3,345 

 

9,810 

 

8,893 

Exploration expenses

675 

 

2,059 

 

1,636 

 

2,877 

Depreciation, depletion and amortization

4,846 

 

5,495 

 

17,505 

 

15,888 

Derivative loss (gain)

827 

 

(12,189)

 

8,607 

 

(5,464)

TOTAL OPERATING EXPENSES

13,403 

 

2,336 

 

50,252 

 

34,449 

 

 

 

 

 

 

 

 

INCOME (LOSS) FROM OPERATIONS

2,061 

 

16,475 

 

(4,335)

 

21,977 

INTEREST AND OTHER INCOME

13 

 

187 

 

255 

 

297 

INTEREST EXPENSE

(7,404)

 

(6,295)

 

(21,434)

 

(17,561)

 

 

 

 

 

 

 

 

(LOSS) INCOME BEFORE INCOME TAXES

(5,330)

 

10,367 

 

(25,514)

 

4,713 

INCOME TAX (EXPENSE) BENEFIT

52 

 

515 

 

249 

 

198 

 

 

 

 

 

 

 

 

NET (LOSS) INCOME

(5,278)

 

10,882 

 

(25,265)

 

4,911 

PREFERRED STOCK DIVIDENDS

(860)

 

(838)

 

(2,490)

 

(2,503)

NET (LOSS) INCOME ATTRIBUTABLE TO COMMON SHARES

$ (6,138)

 

$ 10,044 

 

$(27,755)

 

$    2,408 

 

 

 

 

 

 

 

 

NET (LOSS) INCOME PER COMMON SHARE:

 

 

 

 

 

 

 

Basic and diluted:

 

 

 

 

 

 

 

Net (loss) income per share

$  (1.03)

 

$     1.69 

 

$    (4.67)

 

$      0.40 

 

 

 

 

 

 

 

 

AVERAGE COMMON SHARES OUTSTANDING

5,949 

 

5,949 

 

5,949 

 

5,949 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

ASCENT ENERGY INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

 

 

Nine Months Ended

 

September 30,

 

2007

 

2006

 

(Unaudited)

OPERATING ACTIVITIES:

 

 

 

Net (loss) income

$    (25,265)

 

$         4,911 

Adjustments to reconcile net (loss) income to net cash provided

 

 

 

by operating activities:

 

 

 

Depletion, depreciation and amortization

17,505 

 

15,888 

Exploratory costs

304 

 

602 

Deferred income tax benefits

(345)

 

(343)

Non-cash interest expense

15,155 

 

13,407 

Non-cash hedging and derivative gains

(5,387)

 

(12,241)

 

 


 

 

Gain on sale of assets and other

(231)

 

(158)

Changes in assets and liabilities:

 

 

 

Oil and gas revenue receivables

1,508 

 

1,815 

Joint interest and other accounts receivables

1,622 

 

(2,527)

Prepaid expenses, inventory and other assets

148 

 

(1,113)

Interest payable

(222)

 

255 

Accounts payable and accrued liabilities

(5,633)

 

4,946 

Other current liabilities

1,465 

 

Undistributed oil and gas proceeds

(1,133)

 

(116)

Asset retirement obligations

(98)

 

(145)

Deferred sales proceeds

(455)

 

Commitments and contingencies

611 

 

(330)

Escrowed and restricted funds and other assets

(130)

 

(27)

Other long-term liabilities

(329)

 

Net cash (used) provided by operating activities

(910)

 

24,824 

 

 

 

 

INVESTING ACTIVITIES:

 

 

 

Capital expenditures

(11,710)

 

(54,659)

Sales proceeds

3,073 

 

290 

Net cash used in investing activities

(8,637)

 

(54,369)

 

 

 

 

FINANCING ACTIVITIES:

 

 

 

Proceeds on bank facilities

25,000 

 

29,880 

Repayments on bank facilities

(25,062)

 

Proceeds on derivative restructuring

13,550 

 

Repayments on derivative restructuring

(1,448)

 

Deferred financing costs

(1,865)

 

(75)

Net cash provided by financing activities

10,175 

 

29,805 

 

 

 

 

NET INCREASE IN CASH AND CASH EQUIVALENTS

628 

 

260 

 

 

 

 

CASH AND CASH EQUIVALENTS - BEGINNING OF YEAR

4,255 

 

1,080 

 

 

 

 

CASH AND CASH EQUIVALENTS - END OF PERIOD

$       4,883 

 

$         1,340 

 

 

 

 

SUPPLEMENTAL DISCLOSURES:

 

 

 

Cash paid for interest

$      6,364 

 

$        2,313 

Cash paid for income taxes

$             - 

 

$             52 

 

The accompanying notes are an integral part of these consolidated financial statements.

1. BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Interim Financial Statements. The accompanying unaudited consolidated financial statements of Ascent Energy Inc. and its subsidiaries are interim financial statements and do not include all of the information and footnotes required by accounting principles generally accepted in the United States for complete financial statements. Unless indicated otherwise or the context requires, the terms “Ascent”, “we”, “our”, “us”, or “Company” refer to Ascent Energy Inc. and its subsidiaries. These financial statements and the notes thereto should be read in conjunction with our Annual Financial Statements for the year ended December 31, 2006. Any capitalized terms used but not defined in these Notes to Unaudited Consolidated Financial Statements have the same meaning given to them in the Annual Financial Statements.

Accounting measurements at interim dates inherently involve greater reliance on estimates than at year end and the results of operations for the interim periods shown in this report are not necessarily indicative of results to be expected for the full year. In management’s opinion, the accompanying unaudited consolidated financial statements include all adjustments (all of which are of a normal recurring nature) necessary to present fairly the consolidated financial position of Ascent as of September 30, 2007 and the consolidated results of it operations and cash flows for the nine month periods ended September 30, 2007 and 2006. Certain prior period items have been reclassified to make the classification consistent with the classification in the most recent period.

Significant Accounting Policies. For a discussion of our significant accounting policies, see note 2 to our Annual Financial Statements for the year ended December 31, 2006. There have been no material changes in our significant accounting policies during the quarter ended September 30, 2007.

Recently Adopted Accounting Pronouncements. In July 2006, the FASB issued FIN 48, which clarifies the accounting for uncertainty in tax positions taken or expected to be taken in a tax return, including issues relating to financial statement recognition and measurement. FIN 48 provides that the tax effects from an uncertain tax position can be recognized in the financial statements only if the position is “more-likely-than-not” of being sustained if the position were to be challenged by a taxing authority. The Company adopted FIN 48 effective January 1, 2007. There was no material impact to the Company’s financial statements as a result of FIN 48.

 


 

Recently Issued Accounting Pronouncements. In September 2006, the FASB issued SFAS No. 157, “Fair Value Measurements” (“SFAS 157”). SFAS 157 defines fair value, establishes a framework for measuring fair value under GAAP and requires enhanced disclosures about fair value measurements. It does not require any new fair value measurements. SFAS 157 is effective for financial statements issued for fiscal years beginning after November 15, 2007 and interim periods within those fiscal years. We are currently evaluating the impact that adoption may have on our consolidated financial statements.

In February 2007, the FASB issued FASB Statement No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities” “SFAS 159”. SFAS 159 permits entities to choose to measure many financial instruments and certain other items at fair value, with the objective of improving financial reporting by giving entities the opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex hedge accounting provisions. The provisions of SFAS 159 are effective for us beginning January 1, 2008. We have not yet determined what impact, if any, this pronouncement will have on our financial position or results of operations.

2. ASSET RETIREMENT OBLIGATIONS

Our asset retirement obligations relate to our future legal obligations associated with the retirement of long-lived assets. Upon initial recognition of a liability, the fair value of the obligation is capitalized as part of the related long-lived asset and allocated to expense over the useful life of the asset. Periodic accretion of the discount of the estimated liability is recorded in the income statement. We determine our asset retirement obligation by calculating the present value of estimated cash flows related to the liability.

We escrow a portion of the future abandonment costs of our wells and facilities. Escrowed funds of approximately $0.5 million related to future abandonment costs are included in escrowed and restricted funds on our balance sheets as of September 30, 2007 and December 31, 2006.

The following table summarizes the changes to our asset retirement obligation for the periods ended September 30, 2007 and 2006:

 

 

 

 

Nine Months Ended
September 30,

 

 

2007

 

2006

 

 

(in thousands)

 

 

 

 

 

 

Asset retirement obligations at beginning of period

$    10,865 

 

$    10,570 

 

Accretion expense

769 

 

775 

 

Liabilities incurred

123 

 

255 

 

Liabilities settled

(113)

 

(143)

 

Liabilities retired due to sale of assets

(2,205)

 

(353)

 

Revision of estimated cash flows

750 

 

 

Asset retirement obligations at period-end

10,189 

 

11,104 

 

Less: current asset retirement obligations

1,415 

 

1,585 

 

Long-term asset retirement obligations

$      8,774 

 

$     9,519 

 

Loss Per Common Share. Basic loss per common share is computed by dividing net loss by the weighted average number of common shares outstanding for the period presented.

Diluted loss per common share for the three and nine months ended September 30, 2007 does not reflect the potential dilution of warrants to purchase shares of common stock. Because we had a net loss for each of these periods, the effect of the assumed exercise of these warrants to purchase common stock would have been antidilutive. Diluted income per common share for the three and nine months ended September 30, 2006 does not include the effect of common stock equivalents, consisting of warrants, because they are not dilutive.

3. DERIVATIVE ARRANGEMENTS

Commodity Price Derivatives. SFAS 133 established accounting and reporting standards that require every derivative instrument (including certain derivative instruments embedded in other contracts) to be recorded in the balance sheet as either an asset or a liability measured at its fair value and require changes in the derivative’s fair value be recognized currently in earnings unless specific hedge accounting criteria are met.

Currently, all of our natural gas derivatives are with Fortis Energy Marketing and Trading GP, or Fortis, and all of our crude oil derivatives are with Royal Bank of Scotland. We do not obtain collateral to support the agreements but monitor the financial viability of our counterparties and believe the credit risk is minimal. We continuously reevaluate our derivative arrangements in light of market conditions, commodity price forecasts, capital spending and debt service requirements. We do not enter into derivative transactions for trading purposes.

During April 2007, we restructured our existing crude oil and natural gas derivative arrangements, which we refer to as our pre-restructuring derivatives, and replaced them with new derivative arrangements, which we refer to as our post-restructuring derivatives. As of the restructuring date, the liability under our pre-restructuring crude oil derivative arrangements with Fortis was approximately $13.6 million. We restructured all of our crude oil derivatives with Royal Bank of Scotland, and as part of the restructuring Royal Bank of Scotland settled our liability of $13.6 million under the crude oil derivatives outstanding with Fortis. Additionally, Royal Bank of Scotland charged us a financing fee of $1.2 million on the $13.6 million payment to Fortis. As part of the restructuring, Fortis restructured all of our natural gas derivatives. Monthly cash payments on the post-restructuring derivative arrangements through

 


 

October 2010 will include an amount related to the settlement of the $13.6 million liability related to the crude oil settlement and the $1.2 million in financing charge.

Our pre-restructuring and post-restructuring derivative arrangements were not designated as hedges under SFAS 133; therefore, changes in fair market value and realized losses related to the derivative arrangements are required to be reported in current earnings.

As of September 30, 2007, the fair market value of our natural gas and oil derivative arrangements was a liability of $20.5 million, including the remaining $13.2 million liability related to the settlement of our pre-restructuring derivatives and finance costs which are reported in other current liabilities and other long-term liabilities. The fair market values of our derivative arrangements as of September 30, 2007 are reflected on our balance sheet in current assets (fair value of derivatives), other assets (fair value of derivatives), current liabilities (fair value of derivatives), other current liabilities, long-term liabilities (fair value of derivatives) and other long-term liabilities in the amounts of $0.8 million, $20,000, $3.3 million, $4.7 million, $4.8 million and $8.6 million, respectively. During the first nine months of 2007, we had realized losses of $13.9 million and unrealized gains of $5.3 million on our crude oil and natural gas derivatives.

 

As of September 30, 2007, our natural gas and oil derivative arrangements were as follows:

 

Natural Gas (MMBtus)                                   

Quantity

 

Fixed Price

2007

 

 

 

October 1, 2007 to December 31, 2007

657,409

 

$      7.71

2008

 

 

 

January 1, 2008 to December 31, 2008

2,213,441

 

$    8.045

2009

 

 

 

January 1, 2009 to December 31, 2009

1,698,339

 

$    7.785

2010

 

 

 

January 1, 2010 to October 31, 2010

1,111,985

 

$      6.89

Total

5,681,174

 

 

 

 

 

 

Oil (Bbls)                                                           

Quantity

 

Fixed Price

2007

 

 

 

October 1, 2007 to December 31, 2007

97,008

 

$    57.00

2008

 

 

 

January 1, 2008 to December 31, 2008

343,457

 

$    54.50

2009

 

 

 

January 1, 2009 to December 31, 2009

291,854

 

$    53.00

2010

 

 

 

January 1, 2010 to October 31, 2010

214,943

 

$    50.00

Total

947,262

 

 

 

Interest Rate Derivatives. As of September 30, 2007 and September 30, 2006, we had outstanding $84.6 and $79.6 million, respectively, of floating-rate debt attributable to borrowings under our bank facilities. As a result, our interest expense fluctuated based on changes in short-term interest rates.

We entered into derivative transactions to secure a fixed interest rate for a portion of our debt under the bank credit facility. As of September 30, 2007, we had no fixed interest swaps outstanding. During the first nine months of 2007, we had realized gains of $0.3 million on the fixed interest swaps that expired July 27, 2007 with a fixed rate of 3.98%.

 

4. LONG-TERM DEBT

 

We had the following long-term debt and long-term accrued interest outstanding as of the dates presented:

 

 

As of September 30,

 

As of December 31,

 

2007

 

2006

 

(in thousands)

 

 

 

 

Bank credit facility

$      59,695

 

$       84,695

Second lien facility

24,938

 

-

Senior notes

42,052

 

38,937

Senior subordinated notes

117,858

 

111,318

Interest payable

8,574

 

3,218

 

 


 

 

 

253,117

 

238,168

Less: current portion of long-term debt

249

 

-

Long-term debt

$     252,868

 

$     238,168

 

 

 

 

 

Bank Credit Facility. Our bank credit facility provides for a borrowing base to finance our future acquisition opportunities and to assist in meeting our working capital requirements. During the quarter, the Company amended its bank credit facility to allow for the execution of the second lien facility, discussed below, and to eliminate the acquisition facility commitment of $15.0 million. Subsequent to the amendment and subject to our borrowing base limitation, discussed below, our bank credit facility provides for borrowings of up to $100.0 million under a revolving credit facility as of September 30, 2007. Borrowings under our revolving credit facility mature on November 1, 2010. As of September 30, 2007, we had $15.1 million available under our revolving credit facility. Our lenders periodically re-determine our borrowing base by applying criteria similar to those used with similarly situated natural gas and oil borrowers. We are required to provide engineering reports to the lenders under our bank credit facility during February and August of each year to assist the lenders in redetermining our borrowing base under the credit facility. The regularly scheduled borrowing base redeterminations occur semi-annually and are effective no later than May (in the case of the engineering reports due during February) and November (in the case of the engineering report due during August) of each year. Additionally, the lenders have the right to require one unscheduled redetermination between regularly scheduled redeterminations. If at any time borrowings are in excess of the borrowing base, we are required to either pay the amount of principal borrowings in excess of the borrowing base, give notice electing to pay the principal borrowing in excess of the borrowing base within 90 days of notice of deficiency, or give notice to the lenders of the granting of additional collateral acceptable to the lenders to the extent needed to allow an increase in the borrowing base sufficient to eliminate the borrowing base deficiency. On May 31, 2007, the lenders under our credit facility notified us that our borrowing base under this facility had been redetermined in the semi-annual review from $85.0 million to $75.0 million effective May 11, 2007. The reduction in the borrowing base resulted in an over advance of $10.0 million. Pursuant to the terms under our credit facility agreement, we notified the lenders under the credit facility that we intended to make a $10.0 million payment to cure the over advance. We were able to cure the $10.0 million borrowing base deficiency within the 90-day cure period by obtaining funds from our second lien facility. Payment of the over advance was made on August 9, 2007.

We are subject to various financial and other covenants, and are required to maintain specified ratios, under our bank credit facility. Our covenants include a provision which accelerates the maturity date of all outstanding borrowings in the event a change of control, as defined under our credit facility agreement, occurs. As of September 30, 2007, we were in compliance with all covenants and ratios.

Second Lien Facility. On July 24, 2007, we entered into a $25.0 million second lien term loan agreement that matures on May 11, 2011. The second lien term loan agreement provides for interest at a base rate, calculated as the higher of the federal funds rate plus 0.5% or the prime plus 5%; or LIBOR plus 6%. The second lien facility provided a commitment of $25.0 million from the date of execution of the agreement until funding. Upon initial funding, any unused commitment expired. The Company borrowed $25.0 million under the second lien facility on August 9, 2007. Borrowings were used to cure the $10.0 million over advance under our bank credit facility and further reduce our outstanding principal.

The stock of Ascent Oil and Gas Inc., which is a wholly-owned subsidiary of Ascent Energy Inc. that holds substantially all of the assets of the subsidiaries of Ascent Energy Inc., is pledged to our lenders to secure the obligations of our operating subsidiaries under the second lien term loan agreement. Ascent Energy Inc. is not a borrower under the second lien term loan agreement, but is a party thereto and subject to certain restrictions there under.

We are subject to certain restrictions and various financial and other covenants, which will restrict the payment of dividends or distributions and require the maintenance of specified ratios. Our covenants include a provision which accelerates the maturity date of all outstanding borrowings in the event a change of control, as defined under our second lien term loan agreement, occurs. As of September 30, 2007, we were in compliance with all covenants and ratios.

Senior Notes. On November 9, 2005, we issued approximately $33.5 million aggregate principal amount of our 16% Senior Notes due February 1, 2010 (or such later date as automatically extended in accordance with the terms of the notes, but in no event later than February 1, 2015) in exchange for all then outstanding principal and accrued but unpaid interest on our 16% Senior Notes due October 26, 2007. As of September 30, 2007 and December 31, 2006, we had outstanding $42.1 million and $38.9 million, respectively of indebtedness under our senior notes and $2.8 million and $1.0 million of accrued interest, respectively. Interest on the senior notes accrues at 16% per annum and is payable semi-annually in the form of additional senior notes. On April 30, 2007, we paid the accrued interest on the senior notes by issuing an additional $3.2 million in senior notes. During September 2007, in accordance with the terms of the notes, the maturity date of our 16% Senior Notes was extended to February 1, 2012.

The senior notes are senior unsecured obligations and are not guaranteed by any of our subsidiaries. The senior notes are effectively subordinated to all indebtedness and other liabilities of our subsidiaries, including indebtedness under our bank credit facility. Under the terms of the senior notes, a cross-default provision is provided, where a default or acceleration of any indebtedness or guarantee of the Company, aggregating $5 million or more, results in a default for purposes of the senior notes. Pursuant to the terms of the senior notes, under certain conditions, a defined change of control may accelerate the maturity date and require the Company to redeem the senior notes at 101% of the aggregate principal amount plus accrued interest.

Senior Subordinated Notes. On November 9, 2005, we issued approximately $99.6 million aggregate principal amount of our 11 ¾% Senior Subordinated Notes due May 1, 2010 (or such later date as automatically extended in accordance with the terms of the

 


 

notes, but in no event later than May 1, 2015) in exchange for all then outstanding principal and accrued but unpaid interest on our 11 ¾% Senior Subordinated Notes due 2008. As of September 30, 2007 and December 31, 2006, we had outstanding $117.9 million and $111.3 million, respectively of indebtedness under our senior subordinated notes and $5.8 million and $2.2 million of accrued interest, respectively. Interest on the senior subordinated notes accrues at 11 ¾% per annum and is payable semi-annually in the form of additional senior subordinated notes. On April 30, 2007, we paid the accrued interest on the senior subordinated notes by issuing an additional $6.6 million in senior subordinated notes. During August 2007, in accordance with terms of the notes, the maturity date of our 11 ¾% Senior Subordinated Notes was extended to May 1, 2012.

The senior subordinated notes are senior subordinated unsecured obligations and are not guaranteed by any of our subsidiaries. The senior subordinated notes are subordinate in right of payment to the senior notes and are effectively subordinated to all indebtedness and other liabilities of our subsidiaries, including indebtedness under our bank credit facility. Under the terms of the senior subordinated notes, a cross-default provision is provided, where a default or acceleration of any indebtedness or guarantee of the Company, aggregating $5 million or more, results in a default for purposes of the senior subordinated notes. Pursuant to the terms of the senior subordinated notes, under certain conditions, a defined change of control may accelerate the maturity date and require the Company to redeem the senior subordinated notes at 101% of the aggregate principal amount plus accrued interest.

8% Series A Preferred Stock and Warrants. As of September 30, 2007 we had outstanding 43,097 shares of our Series A preferred stock. During July 2007, holders of our outstanding Series A preferred stock warrants exercised the Series A preferred stock warrants as part of a cashless exercise resulting in the issuance of 1,997 shares of preferred stock, $1,000 liquidation value per share, and 1,997 warrants, each warrant to purchase 191.943 shares of our common stock at an exercise price of $5.21 per share. As of September 30, 2007 all warrants to purchase shares of our Series A preferred stock have been exercised. Dividends on our Series A preferred stock accrue at the rate of 8% per annum. Accrued but unpaid dividends do not bear interest. Our board of directors has never declared or paid any dividends on the outstanding shares of Series A preferred stock. Each outstanding share of Series A preferred stock was issued with a warrant to purchase 191.943 shares of our common stock at an exercise price of $5.21 per share. As of September 30, 2007, we had outstanding warrants to purchase 8,272,168 shares of our common stock. Subsequent to the issuance of 1,997 warrants related to the cashless exercise of Series A preferred stock warrants there are no warrants to purchase common stock reserved for issuance. All of our warrants are, or will be, exercisable on the date of issue. As of September 30, 2007, the exercise price of our warrants to purchase common stock was $5.21 per share.

If dividends are paid in respect of our common stock (other than dividends payable in common stock or in other securities or rights convertible into or exchangeable for common stock), the holders of our Series A preferred stock are entitled to participate with the holders of our common stock in the receipt of such dividends on a pro-rata basis based on the number of shares of common stock held by each holder assuming that each share of Series A preferred stock has been exchanged for a number of shares of common stock determined by dividing $1,000 by the then current exercise price of our warrants to purchase common stock. In addition, upon any voluntary or involuntary liquidation, winding up or dissolution of Ascent Energy Inc., the holders of our Series A preferred stock are entitled to receive, in preference to any payment or distribution to the holders of our common stock or any of our securities ranking junior to the Series A preferred stock, the greater of (i) $1,000 per share of Series A preferred stock plus all accrued but unpaid dividends thereon and (ii) the sum of (A) the amount such holders would have received had each share of Series A preferred stock been exchanged for a number of shares of common stock determined by dividing $1,000 by the then current exercise price of our warrants to purchase common stock and such holders participated with the holders of our common stock, on a pro rata basis, in the distribution of our assets and (B) all accrued but unpaid dividends on each such share of Series A preferred stock. Additionally, upon a defined change of control, each holder of Series A preferred stock shall have the right to require us to redeem the Series A preferred stock at a price equal to 101% of the liquidation value plus accrued dividends. 

5. INCOME TAXES

The provision (benefit) for income taxes for the periods presented consisted of the following (in thousands):

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

2007

 

2006

 

2007

 

2006

 

 

(unaudited)

 

(unaudited)

 

Current:

 

 

 

 

 

 

 

 

Federal

$        - 

 

$   (39)

 

$         - 

 

$      27 

 

State

47 

 

28 

 

96 

 

118 

 

 

47 

 

(11)

 

96 

 

145 

 

Deferred:

 

 

 

 

 

 

 

 

Federal

 

 

 

 

State

(99)

 

(504)

 

(345)

 

(343)

 

Total (Benefit) Expense

$   (52)

 

$ (515)

 

$  (249)

 

$ (198)

 

 

 

 

 

 

 

 

 

 

Beginning in 2001, we established a valuation allowance which we increased periodically to reflect the uncertainty about the realization of the deferred tax asset. These increases in our valuation allowance are based on uncertainty surrounding our ability to utilize the entire balance of our deferred tax assets based on an analysis of whether we are more likely than not to receive such a benefit and if so, to what extent. During the nine months ended September 30, 2007, we increased our valuation allowance by $7.5 million to $26.6 million based on increases in tax assets in excess of deferred tax liabilities.

 


 

On January 1, 2007, we adopted the provisions of FIN 48, which clarifies the accounting for uncertainty in tax positions taken or expected to be taken in a tax return, including issues relating to financial statement recognition and measurement. FIN 48 provides that the tax effects from an uncertain tax position can be recognized in the financial statements only if the position is “more-likely than-not” of being sustained if the position were to be challenged by a taxing authority. This interpretation impacts our tax position, taken in previous years, with regard to a portion of our reported net operating loss carryovers, or NOL carryovers, available to provide future income tax benefit. We determined that it is more likely than not, that our tax position regarding an immaterial portion of our NOL carryovers will not be sustained upon examination. The tax impact upon adoption is a $2.3 million reduction in the tax benefit of our NOL carryovers, as well as an increase of $1.8 million in tax benefit of increased property. The valuation allowance applicable to the adjustment is correspondingly reduced resulting in no net adjustment to the opening balance of retained earnings as a result of our adoption of FIN 48. Our policy is to recognize accrued interest related to unrecognized tax benefits in interest expense and penalties as general and administrative expense; however, no provisions for interest and or penalties were recorded because the changes impacted years with no taxable income. The Company remains subject to examination by federal and various state jurisdictions for tax years 2001 through 2006.

6. COMMITMENTS AND CONTINGENCIES

Contingent Receivables. The Company engaged a consulting firm to audit a gas processing plant utilized in South Texas. Based on the audit findings, the Company believes the gas processing plant used incorrect volumes to calculate natural gas liquids and therefore, owes the Company additional revenues. However, we believe any revenue due to us may be partially offset by a reciprocal adjustment to residue gas. The Company, at this time, is unable to estimate the net adjustment resulting from the audit findings and accordingly, has not reflected the adjustment in the financial statements. Upon finalization of the audit findings, any adjustment related to the audit findings will be recorded in the Company’s financial statements.

Contingent Liabilities. From time to time, we may be a party to various legal proceedings and regulatory matters arising in the ordinary course of business. Currently, we are a party to litigation arising in the ordinary course of business. While we cannot determine the ultimate liability with respect to all of these matters, management does not expect these matters to have a material adverse effect on our business, financial condition, results of operations or cash flows.

During 2005, we entered into employment agreements with our named officers. During 2006, we entered into one additional employment agreement due to the naming of a new officer and amended the other existing employment agreements. During the first quarter of 2007, two employment contracts terminated in connection with the resignation of two of the company’s officers.

Each employment agreement has an initial term of three years, but will automatically be extended for successive two-year terms on the anniversary date of each year beginning on the second anniversary date of the employee contract unless either party gives not less than 90 days written notice that such party desires not to renew the employment agreement.

Pursuant to the employment agreements, in the event an officer is terminated by us for “cause”, he will receive his accrued, but unpaid compensation, which we refer to as Accrued Obligations, and the continuation of any benefits to the extent required by ERISA. If an officer’s employment with us is terminated by reason of his death or “disability”, we will pay him, or his estate, the amount of compensation he would have otherwise received if his employment had not terminated for a period of six months following the officer’s death or disability. The employment agreements further provide that, if an officer is terminated by us without “cause” or if an officer terminates his employment for “good reason”, we will (i) pay the officer the Accrued Obligations, (ii) pay the officer his current rate of “total compensation” for the remaining term of the employment agreement, and (iii) continue to provide the officer life insurance, disability, health, and other benefits for a period of 12 months, or such longer period as required by ERISA, following his termination. Finally, if an officer’s employment with us terminates without cause or for good reason within one year of a “change in control”, we will provide the officer, in addition to the benefits described above in clauses (i) and (ii) in the case of a termination without cause or for good reason, (x) a lump sum cash payment equal to one times the officer’s current annual rate of “total compensation” (two times such amount in the case of our Chief Executive Officer), and (y) the continuation of the officer’s life insurance, disability, health and other benefits for a period of 24 months, or such longer period as required by ERISA, following his termination.

On May 20, 2005, we adopted an equity incentive plan for certain of our employees and directors, which we amended and restated in December 2005. We refer to this plan as the 2005 Incentive Plan. The purpose of the 2005 Incentive Plan was to advance our interests by encouraging and enabling a larger personal proprietary interest in us by certain key employees and directors. The 2005 Incentive Plan provides for payment of aggregate awards of up to 13.5% of our “Total Eligible Enterprise Value,” which is defined in the 2005 Incentive Plan as the amount by which the present value of the consideration payable to us or our security holders in connection with a “Sale of Ascent,” as defined in the plan, exceeds our “Consolidated Funded Debt,” as defined in the plan. Upon consummation of any Sale of Ascent, all awards granted under the 2005 Incentive Plan become fully vested so long as the holder is still employed by us or in our service. All vested awards are payable in cash or in the same form of consideration received by us or our security holders in such sale, as determined by the committee administering the 2005 Incentive Plan.

No amounts will be payable to the 2005 Incentive Plan participants unless a Sale of Ascent occurs under the 2005 Incentive Plan, if ever.

The Company has not recognized a liability or compensation expense in its consolidated financial statements for the awards issued under the 2005 Incentive Plan due to the contingent nature of the awards. The Company continues to evaluate the probability of a defined Sale of Ascent.

On April 11, 2007, our board of directors adopted a retention bonus plan and granted awards of $0.6 million under the plan to certain key employees. Pursuant to the terms of the plan, awarded bonuses will be payable to employees upon the earliest to occur of

 


 

June 30, 2008, if such employee is still an employee of the Company on that date; or upon the employee’s termination from employment by us without cause or by the employee for good reason, as defined by the retention bonus plan. If an employee’s employment is terminated at any time prior to June 30, 2008 for cause, by the employee without good reason, or due to such employee’s death or disability, the employee will have no right to any retention bonus.

7. SUBSEQUENT EVENTS

On October 16, 2007, RAM Energy Resources, Inc. (“RAM”) executed a definitive agreement to acquire us. Consideration for the estimated acquisition price of $289.5 million will be a combination of $185.0 million in cash; a minimum of 20.0 million shares to a maximum of 20.5 million shares of RAM common stock, which is dependent on the price of RAM common stock as defined in the agreement; and 6.2 million RAM warrants. The transaction has been approved by our board of directors and by a majority of our common and preferred stockholders have indicated their intent to vote in favor of the merger. RAM’s board of directors has unanimously approved the transaction and a majority of RAM’s outstanding voting shareholders have indicated their intent to vote in favor of the transaction and the issuance of the shares necessary for a portion of the consideration. The transaction was closed on November 29, 2007.

 

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

The following unaudited pro forma condensed consolidated financial statements of RAM Energy Resources, Inc., or RAM, are based on the historical financial statements of RAM and Ascent Energy Inc., or Ascent, adjusted to reflect (i) the issuance by RAM of 7.5 million shares of its common stock on February 13, 2007, which is referred to as the 2007 offering, and the application of the $28.4 million of net proceeds received from such issuance, and (ii) the acquisition of Ascent by RAM effected by the merger of RAM’s wholly owned subsidiary with and into Ascent, or the merger, along with our $375 million financing that was closed in conjunction therewith. The historical financial information for RAM was derived from its Annual and Quarterly Reports on Form 10-K, Form 10-K/A and Form 10-Q, for the year ended December 31, 2006, and for the nine months ended September 30, 2007. The historical financial information of Ascent was derived from its audited consolidated financial statements for the year ended December 31, 2006 and its unaudited consolidated financial statements for the nine months ended September 30, 2007. The following pro forma information has been prepared in accordance with the rules and regulations of the SEC and, accordingly, includes the effects of purchase accounting resulting from the merger. Upon completion of the merger, RAM caused Ascent to adopt the full cost method of accounting for exploration, development and production of oil and natural gas. The information below reflects the pro forma effect of this change in accounting principle. Otherwise, the pro forma information does not give effect to cost savings, synergies, or other adjustments that may result from the merger. The unaudited pro forma condensed consolidated balance sheet as of September 30, 2007 reflects the merger as if it had occurred as of that date. The unaudited pro forma condensed consolidated statements of operations for the year ended December 31, 2006 and the nine months ended September 30, 2007 reflect the 2007 offering, the merger and the concurrent financing as if each had occurred on January 1, 2006. The unaudited pro forma condensed consolidated financial statements are not necessarily indicative of the operating results or financial position of RAM that would have occurred if the 2007 offering, the merger and the concurrent financing had been completed as of the dates indicated, nor are they necessarily indicative of the future operating results or financial position of the combined company.

 

RAM has made an allocation of the purchase price to major categories of assets and liabilities acquired in the merger as reflected in the accompanying unaudited pro forma condensed consolidated financial statements, based on currently available information. The pro forma adjustments represent RAM’s determination of purchase accounting adjustments and are based on available information and certain assumptions that RAM believes to be reasonable. The purchase price allocated to certain assets of Ascent, principally to its property, plant and equipment, including components of such assets, may be subject to further adjustment based on additional information that may become available.

 

 


 

 

RAM Energy Resources, Inc.

Pro Forma Combined Condensed Statement of Operations

Year ended December 31, 2006

(in thousands, except shares and per share amounts)

 

 

 

 

 

 

 

 

 

 

 

Historical

 

Adjustments

 

 

 

RAM

 

Ascent

 

Combining(1)

 

Financing(2)

 

Pro Forma

Revenues and Other Operating Income

 

 

 

 

 

 

 

 

 

Oil

$     48,013 

 

$   37,821 

 

$               - 

 

$               - 

 

$     85,834 

Natural gas

14,232 

 

30,719 

 

 

 

 

 

44,951 

NGLs

5,770 

 

4,981 

 

 

 

 

 

10,751 

Oil and natural gas sales

68,015 

 

73,521 

 

 

 

 

 

141,536 

Realized and unrealized gains (losses)
on derivatives

1,589 

 

8,235 

 

(6,517)

(a)

 

 

3,307 

Other

640 

 

 

 

 

 

 

640 

 

 

 

 

 

 

 

 

 

 

Total revenues and other operating income

70,244 

 

81,756 

 

(6,517)

 

 

145,483 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

Oil & natural gas production and ad valorem taxes

3,329 

 

3,636 

 

 

 

 

 

6,965 

Oil & natural gas production expenses

18,266 

 

13,228 

 

 

 

 

 

31,494 

Exploration expense

 

14,398 

 

(14,398)

(b)

 

 

Amortization and depreciation

13,252 

 

23,390 

 

8,994 

(c)

 

 

45,636 

Accretion expense

535 

 

1,053 

 

 

 

 

 

1,588 

Property impairments

 

1,768 

 

(1,768)

(d)

 

 

Share-based compensation

2,308 

 

 

 

 

 

 

2,308 

General & administrative, overhead and other expenses, net of operator's overhead fees

9,300 

 

13,107 

 

(1,412)

(e)

 

 

20,995 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

46,990 

 

70,580 

 

(8,584)

 

 

108,986 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

23,254 

 

11,176 

 

2,067 

 

 

36,497 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

Interest income

309 

 

918 

 

 

 

 

 

1,227 

Interest expense

(17,050)

 

(24,403)

 

 

 

1,253 

 

(40,200)

Other Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) Before Income Taxes

6,513 

 

(12,309)

 

2,067 

 

1,253 

 

(2,476)

 

 

 

 

 

 

 

 

 

 

Income Tax Provision (Benefit)

1,465 

 

(569)

 

(1,441)

(f)

 

(545)

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

5,048 

 

(11,740)

 

3,508 

 

1,253 

 

(1,931)

Preferred Stock Dividends

 

(3,332)

 

3,332 

(g)

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) Attributable to Common Shareholders

$        5,048 

 

$ (15,072)

 

$       6,840 

 

$       1,253 

 

$     (1,931)

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:

 

 

 

 

 

 

 

 

 

Basic

$0.16 

 

 

 

 

 

 

 

($0.03)

Diluted

$0.16 

 

 

 

 

 

 

 

($0.03)

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

30,808,065 

 

 

 

26,283,339 

(h,i)

 

 

57,091,404 

Diluted

32,105,885 

 

 

 

26,283,339 

(h,i)

 

 

58,389,224 

 

 

 

 

 

 

 

 

 

 

 

 


 

RAM Energy Resources, Inc.

Pro Forma Combined Condensed Statement of Operations

Nine Months ended September 30, 2007

(in thousands, except shares and per share amounts)

 

 

 

 

 

 

 

 

 

 

 

Historical

 

Adjustments

 

 

 

RAM

 

Ascent

 

Combining(1)

 

Financing(2)

 

Pro Forma

Revenues and Other Operating Income

 

 

 

 

 

 

 

 

 

Oil

$   35,022 

 

$   23,929 

 

$              - 

 

$          - 

 

$   58,951 

Natural gas

12,255 

 

18,999 

 

 

 

 

 

31,254 

NGLs

5,238 

 

2,989 

 

 

 

 

 

8,227 

Oil and natural gas sales

52,515 

 

45,917 

 

 

 

 

 

98,432 

Realized and unrealized gains (losses) on derivatives

(2,437)

 

(8,607)

 

6,476 

(a)

 

 

(4,568)

Other

395 

 

 

 

 

 

 

395 

 

 

 

 

 

 

 

 

 

 

Total revenues and other operating income

50,473 

 

37,310 

 

6,476 

 

 

94,259 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

Oil & natural gas production and ad valorem taxes

2,960 

 

2,857 

 

 

 

 

 

5,817 

Oil & natural gas production expenses

14,868 

 

9,837 

 

 

 

 

 

24,705 

Exploration expense

 

1,636 

 

(1,636)

(b)

 

 

Amortization and depreciation

11,467 

 

16,752 

 

3,926 

(c)

 

 

32,145 

Accretion expense

436 

 

753 

 

 

 

 

 

1,189 

Property impairments

 

 

(d)

 

 

Share-based compensation

702 

 

 

 

 

 

 

702 

General & administrative, overhead and other expenses, net of operator’s overhead fees

7,348 

 

9,810 

 

(1,056)

(e)

 

 

16,102 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

37,781 

 

41,645 

 

1,234 

 

 

80,660 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

12,692 

 

(4,335)

 

5,242 

 

 

13,599 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

Interest income

877 

 

255 

 

 

 

 

 

1,132 

Interest expense

(12,582)

 

(21,434)

 

 

 

5,835 

 

(28,181)

Other Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) Before Income Taxes

987 

 

(25,514)

 

5,242 

 

5,835 

 

(13,450)

 

 

 

 

 

 

 

 

 

 

Income Tax Provision (Benefit)

(4,105)

 

(249)

 

(5,237)

(f)

 

(9,591)

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

5,092 

 

(25,265)

 

10,479 

 

5,835 

 

(3,859)

Preferred Stock Dividends

 

(2,490)

 

2,490 

(g)

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss) Attributable to Common Shareholders

$    5,092 

 

$  (27,755)

 

$    12,969 

 

$    5,835 

 

$    (3,859)

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per share:

 

 

 

 

 

 

 

 

 

Basic

$     0.13 

 

 

 

 

 

 

 

$     (0.07)

Diluted

$     0.13 

 

 

 

 

 

 

 

$     (0.07)

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

39,276,241 

 

 

 

18,783,339 

(h,i)

58,059,580 

 

 

Diluted

39,399,262 

 

 

 

18,783,339 

(h,i)

58,182,601 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

RAM ENERGY RESOURCES, INC.

NOTES TO PRO FORMA COMBINED FINANCIAL INFORMATION

 

 

 

 

 

 

 

 

 

 

 

Statements of Operations

 

 

 

 

 

 

 

 

 

 

 

Note (1) --

 

 

 

 

 

 

 

 

 

Adjustments to combine the entities and properties presented; adjustment of depreciation and amortization to consider carrying amounts after purchase allocations and application of the full cost method of accounting to acquired properties; interest on debt incurred or reduced by the transactions; adjustments to costs and expenses to give effect to contractual terms of the Ascent Merger; and adjustment of income taxes resulting from other adjustments. Such adjustments include:

 

 

 

 

 

 

 

 

 

 

Nine Months

 

 

 

 

 

 

 

 

Year Ended

 

Ended

 

 

 

 

 

 

 

 

December 31,

 

September 30,

 

 

 

 

 

 

 

 

2006

 

2007

 

 

 

 

 

 

 

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

(a)

Elimination of realized and unrealized derivative gains or

 

 

 

 

losses of Ascent due to all derivative assets and

 

 

 

 

liabilities assumed by sellers at date of merger

($8,235)

 

8,607 

 

Ratio of RAM's realized and unrealized derivative gains

 

 

 

 

or losses to oil and gas revenues applied to Ascent's oil

 

 

 

 

and gas sales (derivative contracts similar to those of

 

 

 

 

RAM will be put in place following the merger)

1,718 

 

(2,131)

 

 

Adjustment

 

 

($6,517)

 

$6,476 

 

 

 

 

 

 

 

 

 

 

 

(b)

Elimination of exploration expense to reflect full cost

 

 

 

 

method of accounting:

 

 

(14,398)

 

(1,636)

 

 

 

 

 

 

 

 

 

 

 

(c)

Adjust depreciation and amortization to reflect changes in the asset values after acquisition:

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired basis

 

 

$45,636 

 

$32,145 

 

 

Historical basis

 

 

36,642 

 

28,219 

 

 

Adjustment

 

 

8,994 

 

3,926 

 

 

 

 

 

 

 

 

 

 

 

(d)

Elimination of property impairment to reflect full cost

 

 

 

 

method of accounting:

 

 

(1,768)

 

 

 

 

 

 

 

 

 

 

 

 

(e)

Adjustment to reflect capitalization of certain geological and geophysical costs associated with

 

development and exploration activities of internal staff to reflect full cost method of accounting.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($1,412)

 

($1,057)

 

 

 

 

 

 

 

 

 

 

 

(f)

Income tax effect of adjustments to Pro Forma Income (loss)

 

 

 

before income taxes to RAM's historical effective rate:

($1,441)

 

($5,237)

 

 

 

 

 

 

 

 

 

 

 

(g)

Adjustments resulting from contractual requirements of the purchase and sale agreement

 

 


 

 

 

whereby Ascent's preferred stock and dividends are cancelled.

 

 

 

 

 

 

 

 

 

 

$3,332 

 

$1,630 

 

 

 

 

 

 

 

 

 

 

 

(h)

Adjustment to give effect to shares issued in

 

 

 

 

February, 2007

7,500 

 

 

 

 

 

 

 

 

 

 

 

 

(i)

Adjustment to give effect to shares issued to Ascent shareholders per terms of the merger

 

agreement:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Initial Parent Common Stock Number

20,500 

 

20,500 

 

Hedge Contract Adjustment to shares issued

(1,717)

 

(1,717)

 

 

 

 

 

 

 

 

18,783 

 

18,783 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months

 

 

 

 

 

 

 

 

Year Ended

 

Ended

 

 

 

 

 

 

 

 

December 31,

 

September 30,

 

 

 

 

 

 

 

 

2006

 

2007

Note (2) --

 

 

 

 

 

(in thousands)

 

Adjustments to interest expense due to merger financing:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of new Financing at combined rate of

 

 

 

 

 

 

10.76% per annum

 

 

($33,189)

 

($24,861)

 

 

Interest on 11 1/2% senior notes due 2008

(3,266)

 

(2,449)

 

 

Write-off and amortization of fees associated with

 

 

 

 

 

 

Financing

 

 

(3,745)

 

(870)

 

 

 

 

 

 

 

 

(40,200)

 

(28,181)

 

 

Historical interest expense

 

41,453 

 

34,016 

 

 

Adjustment

 

 

$1,253 

 

$5,835 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

RAM Energy Resources, Inc.

Pro Forma Combined Condensed Balance Sheet

At September 30, 2007

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Historical

 

Adjustments

 

 

 

 

RAM

 

Ascent

 

Combining(1)

 

Financing(2)

 

Pro Forma

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$      26,986 

 

$      4,883 

 

$ (201,718)

(a)

$   177,466 

(a)

$       7,617 

 

Accounts receivable:

 

 

 

 

 

 

 

 

 

 

Oil and gas sales

7,448 

 

5,630 

 

 

 

 

 

13,078 

 

Joint interest

387 

 

428 

 

 

 

 

 

815 

 

Income taxes

37 

 

 

 

 

 

 

37 

 

Other

325 

 

34 

 

 

 

 

 

359 

 

Derivative asset

 

846 

 

(846)

(c)

 

 

 

Inventory

 

637 

 

 

 

 

 

637 

 

Prepaid expenses

498 

 

340 

 

 

 

 

 

838 

 

Other current assets

269 

 

 

 

 

 

 

269 

 

 

 

 

 

 

 

 

 

 

 

 

Total current assets

35,950 

 

12,798 

 

(202,564)

 

177,466 

 

23,650 

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment (net)

166,391 

 

194,334 

 

153,250 

(b)

 

 

513,975 

 

Other assets

3,831 

 

3,040 

 

(2,223)

(c)

5,009 

(a)

7,713 

 

 

 

 

 

 

 

 

188 

(b)

 

 

 

 

 

 

 

 

 

(2,132)

(c)

 

 

Total assets

$    206,172 

 

$  210,172 

 

$   (51,537)

 

$   180,531 

 

$   545,338 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity (Deficit)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

Accounts payable:

 

 

 

 

 

 

 

 

 

 

Trade

$       7,900 

 

$      2,859 

 

$      1,260 

(d)

$              - 

 

$     12,019 

 

Oil & gas proceeds due others

4,766 

 

3,996 

 

 

 

8,762 

 

Other

348 

 

 

 

 

348 

 

Related party

40 

 

 

 

 

40 

 

Accrued liabilities:

 

7,990 

 

(3,315)

(d)

 

4,775 

 

 

 

 

 

 

100 

(e)

 

 

 

 

Fair value of derivatives

1,098 

 

3,310 

 

(3,310)

(d)

 

1,098 

 

Other current liabilities

 

4,675 

 

(4,675)

(d)

188 

 

188 

 

Compensation

682 

 

 

 

 

682 

 

Interest

1,846 

 

479 

 

(479)

(d)

 

1,846 

 

Accrued abandonment costs

 

1,415 

 

 

 

1,415 

 

Income taxes payable

402 

 

 

 

 

402 

 

Long-term debt due within one year

28,565 

 

249 

 

 

 

 

28,814 

 

Total current liabilities

45,647 

 

24,973 

 

(10,419)

 

188 

 

60,389 

 

 

 

 

 

 

 

 

 

 

 

 

Senior notes

 

159,910 

 

(159,910)

(d)

 

 

 

Bank credit facility and other long-term debt

119,171 

 

84,384 

 

(84,384)

(d)

182,475 

(a)

301,646 

 

Derivative obligation

685 

 

13,383 

 

(13,383)

(d)

 

685 

 

Other long-term debt due after one year

2,612 

 

27,217 

 

(27,217)

(d)

 

2,612 

 

Deferred and other income taxes

23,162 

 

900 

 

42,199 

(d)

(810)

(b)

65,451 

 

Liability for asset retirement obligation

11,295 

 

8,774 

 

 

 

 

20,069 

 

Commitments and contingencies

 

611 

 

 

 

 

 

611 

 

Stockholders' equity (deficit)

3,600 

 

(109,980)

 

103,842 

(d)

(1,322)

(b)

93,875 

 

 

 

 

 

 

97,735 

(e)

 

 

 

 

Total liabilities and stockholders' equity (deficit)

$   206,172 

 

$  210,172 

 

$   (51,537)

 

$   180,531 

 

$   545,338 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

RAM ENERGY RESOURCES, INC.

NOTES TO PRO FORMA COMBINED FINANCIAL INFORMATION

 

 

 

 

 

 

 

 

 

 

Balance Sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Record the Ascent Acquisition as if consummated on September 30, 2007:

 

(a)

 

Purchase price:

 

 

 

 

 

 

 

 

Cash

 

 

 

($185,000)

 

 

 

 

Working capital (as defined) adjustment

(2,190)

 

 

 

 

Tax Burden Adjustment

 

 

30 

 

 

 

 

Hedge Contract Adjustment

 

15,882 

 

 

 

 

 

 

 

 

 

(171,278)

 

 

 

 

Additional hedging liabilities to be settled

(30,440)

 

 

 

 

 

Total cash consideration

 

(201,718)

 

 

 

 

Accrue estimated costs of merger

 

(1,260)

 

 

 

 

 

Total consideration

 

 

($202,978)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(b)

 

Allocation to property and equipment:

 

 

 

 

 

 

Purchase price - oil and natural gas properties

$306,644 

 

 

 

 

Ascent - historical book basis

 

195,593 

 

 

 

 

 

Net increase in book basis

 

111,051 

 

 

 

 

Deferred taxes on increased book basis

42,199 

 

 

 

 

 

Increase (decrease) in assets

 

$153,250 

 

 

 

 

 

 

 

 

 

 

 

(c)

 

Write-off assets assumed by seller:

 

 

 

 

 

 

Derivative assets settled at closing

 

($846)

 

 

 

 

Non-current derivative assets and deferred loan fees

 

 

 

 

 

 

on indebtedness assumed by seller

 

(2,223)

 

 

 

 

 

Increase (decrease) in assets

 

($3,069)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total net increase (decrease) in assets

($51,537)

 

 

 

 

 

 

 

 

 

 

 

(d)

 

Accrued liabilities assumed by seller

 

($3,315)

 

 

 

Accrue direct costs of merger

 

 

1,260 

 

 

 

Long-term derivative liabilities settled at closing

(21,368)

 

 

 

Indebtedness settled at closing

 

 

(271,990)

 

 

 

Increase in deferred tax liability due to write-up of oil and

 

 

 

 

 

natural gas properties

 

 

42,199 

 

 

 

Equity of seller

 

 

 

103,842 

 

 

 

 

net increase (decrease) in liabilities and equity

($149,372)

 

 

 

 

 

 

 

 

 

 

 

(e)

 

Issue 18.783 million shares of equity @ $5.056

 

 

 

 

 

Common stock

 

 

$103,657 

 

 

 

 

Additional paid-in capital

 

 

(8,680)

 

 

 

Issue warrants on 6.2 million shares @$0.461

2,858 

 

 

 

Reduce additional paid-in capital by estimate of future

 

 

 

 

 

registration costs of stock issuance

 

(100)

 

 

 

Accrued liabilities

 

 

 

100 

 

 

 

 

 

 

 

 

 

$97,835 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

total net increase (decrease) in liabilities and equity

($51,537)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

(2)

Record net proceeds of Financing by RAM:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

 

Bank credit facility - $175 revolving credit, $200 term loan

$182,475 

 

 

 

Less costs and expenses

 

 

(5,009)

 

 

 

Net proceeds from the Financing

 

$177,466 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(b)

 

Deferred loan costs

 

 

$188 

 

 

 

Other accrued current liabilities

 

(188)

 

 

 

 

To record loan fees due in one year

 

$    - 

 

 

 

 

 

 

 

 

 

 

 

(c)

 

Write-off of deferred loan costs on prior bank credit facility

($2,132)

 

 

 

tax effect at 38%

 

 

 

(810)

 

 

 

Adjustment to accumulated deficit

 

($1,322)