<PAGE>
EXHIBIT 99.1
Number: 00-23
CROSS TIMBERS TO ACQUIRE EAST TEXAS PROPERTIES FOR
$115 MILLION; TARGETS 20% GROWTH IN GAS PRODUCTION
FOR 2001 WITH $250 MILLION CAPITAL BUDGET
FORT WORTH, TX (Dec. 5, 2000) - Cross Timbers Oil Company (NYSE-XTO) today
announced that it has entered into a definitive agreement with Herd Producing
Company, Inc., of Tyler, Texas, to acquire primarily gas producing properties
located in East Texas and Louisiana for $115 million. This acquisition more
than doubles the Company's inventory of development opportunities in its East
Texas Freestone Trend, which includes the Travis Peak, Cotton Valley Sand,
Bossier Sand and Cotton Valley Lime formations, to more than 500 potential
drilling locations. These locations each have average gross reserve targets of
3.5 (2.4 net) billion cubic feet (Bcf), or a total resource potential to the
Company in excess of 1.2 trillion cubic feet of natural gas.
Cross Timbers also announced a $50 million increase in its 2001 capital
budget to $250 million that targets a 20% growth in total gas production.
Because of the multitude of development opportunities related to this
acquisition and the Company's extensive inventory of existing development
projects, daily gas production should increase to 535 million cubic feet by the
end of 2002. This target is approximately a 60% increase above the average
daily production rate for the year 2000.
East Texas Acquisition
The properties to be acquired are located in Freestone, Limestone and
Robertson counties of Texas and Claiborne and Union parishes of Louisiana. The
Texas properties include the Farrar, Bald Prairie, Southwest Oletha and Luna
fields which directly offset the Company's existing production. The Louisiana
properties are in the Colquitt and Oaks fields. Upon closing, the Company will
increase its acreage position in the East Texas Freestone Trend from 23,000 to
55,000 gross (49,200 net) acres. Additionally, since operated properties
represent about 99% of the value of the purchase, Cross Timbers will control the
timing of development activities.
Cross Timbers' internal engineers estimate proved reserves to be 175
billion cubic feet of gas equivalent (Bcfe), of which more than 93% is natural
gas. Proved developed reserves account for 63% of the acquisition value. The
properties have at least 240 additional potential drilling locations, with
average reserve targets of 3.5 (2.2 net) Bcf per well. Cross Timbers estimates
current net daily production from the acquired properties at 8.5 million cubic
feet of natural gas and 220 barrels of oil from 153 gross (110 net) wells.
(more)
<PAGE>
Page 2
Cross Timbers to Acquire East Texas Properties for $115 Million; Targets 20%
Growth in Gas Production for 2001 With $250 Million Capital Budget
"These properties directly offset our existing properties and bridge the
gap between our Bald Prairie and Freestone fields," stated Steffen E. Palko,
Vice Chairman and President. "Including these properties, we now have more than
500 potential locations in the East Texas Freestone Trend. We expect to drill
220 of these wells during the next two years with the balance available for
future growth."
"This acquisition almost triples our position in the multi-pay East Texas
Freestone Trend, currently the nation's most exciting onshore play," said Bob
R. Simpson, Chairman and Chief Executive Officer. "With extensive exploitation
prospects we believe we are now the premier growth company in the domestic
natural gas business."
Closing of the transaction is anticipated in early 2001, with an effective
date of Jan. 1, 2001 and is subject to typical post-closing adjustments. The
purchase will be funded initially through existing bank lines, which should be
repaid from cash flow during the first six months of 2001.
Capital Budget
Cross Timbers' Board of Directors has approved a $50 million increase in
the 2001 capital budget for development of the East Texas acquisition. With a
$250 million budget, the Company is now targeting a 20% increase in 2001 gas
production compared with 2000. As a result, the Company expects a 50% increase
in its year-over-year Mcfe growth rate to 15% - 18% from the 10% - 12% growth
rate targeted in the original capital budget.
To achieve this production growth target, the Company plans to drill about
285 (211 net) wells and to perform approximately 400 (290 net) workovers and
recompletions. The following table shows a breakout of approximate spending by
geographic area:
<TABLE>
<CAPTION>
Capital
Geographic Area (thousands) Percentage
-------------------------------- ----------- ----------
<S> <C> <C>
Alaska $ 12,000 5%
Arkoma Basin 20,000 8
East Texas Basin 165,000 66
Hugoton Royalty Trust Properties (a) 15,000 6
Permian Basin 13,000 5
San Juan Basin 15,000 6
Exploration 10,000 4
----------- ----------
$ 250,000 100%
=========== ==========
</TABLE>
(a) Cross Timbers interest only
The Company also expects to increase annual gas production in 2002 an
additional 20%, with expenditures, using current costs, totaling approximately
$350 million. The exit rate for gas production
(more)
<PAGE>
Page 3
Cross Timbers to Acquire East Texas Properties for $115 Million; Targets 20%
Growth in Gas Production for 2001 With $250 Million Capital Budget
in 2002 is expected to be 535 million cubic feet per day.
"The development opportunities included in this budget are highly
economic," stated Palko. "It is not dependent on $5 per Mcf of natural gas. In
fact, at $3.50 per Mcf we would expect the budget to generate an impressive 60%
internal rate of return."
OPERATIONAL OUTLOOK
The following estimates for the year 2001 have been prepared based on
current expectations for production, expenses, debt and other parameters
resulting from activity planned under the Company's year 2001 capital budget.
These statements are forward-looking, as described in the final paragraph of
this release, and actual results may differ materially. These statements do not
reflect the potential impact of accounting charges for derivative fair value,
stock incentive compensation, future acquisition or divestiture activities that
may be completed, or unforeseen events that may occur after this release.
Production
As the Company is heavily weighted toward natural gas production, the
growth rate in natural gas production is expected to be higher than that of oil
and natural gas liquids and should be driven by an intensive development program
in East Texas. Natural gas production is expected to grow from between 365
Mmcfd and 370 Mmcfd in the first quarter of 2001 to between 445 Mmcfd to 450
Mmcfd in the fourth quarter and should average between 405 Mmcfd and 410 Mmcfd
for the year.
Natural gas liquids production is expected to be relatively flat during
2001 at daily rates between 4,000 barrels (Bbls) and 4,500 Bbls. Oil production
should grow from between 12,500 Bbls and 13,000 Bbls per day in the first
quarter of 2001 to between 13,300 Bbls and 13,800 Bbls per day in the fourth
quarter and should average about 13,000 Bbls to 13,500 Bbls per day for the
year.
Pricing Differentials
For 2001, the Company's realized natural gas prices are expected to be
$0.20 to $0.30 below the NYMEX Henry Hub index, before consideration of hedging
activities. Natural gas hedging activities are fully described in the Company's
Form 10-Q for the period ended September 30, 2000, and have not changed
materially. Natural gas liquids prices are expected to be approximately 65% of
the average NYMEX Crude Oil price. The Company's realized crude oil prices
should be about $2.00 below the average NYMEX price.
Gas Gathering, Processing and Marketing
Gas gathering, processing and marketing revenues, net of expenses, are
expected to be about $2
(more)
<PAGE>
Page 4
Cross Timbers to Acquire East Texas Properties for $115 Million; Targets 20%
Growth in Gas Production for 2001 With $250 Million Capital Budget
million for the year 2001.
Expenses
The following table presents the expected expenses on a per Mcfe basis
assuming a $4.50 per Mcf NYMEX gas price and $28.00 per barrel NYMEX oil price:
<TABLE>
<CAPTION>
Expense $/Mcfe
------- --------
<S> <C>
Production....................................................... $0.52
Taxes, transportation and other (a).............................. 0.36
Exploration...................................................... 0.05
Depreciation, depletion and amortization......................... 0.80
General and administrative....................................... 0.15
Interest......................................................... 0.37
</TABLE>
(a) based upon approximately 9.5% of oil, gas and NGL revenue.
Income Tax
The Company may be a cash taxpayer in 2001. Depending on commodity prices,
the Company expects up to 40% of its federal income taxes to be currently
payable.
Shares Outstanding
Basic shares outstanding for the year 2001 are expected to average about
77.1 million. Fully diluted shares outstanding are expected to average between
81 million and 83 million.
Financial Matrix
The following table presents earnings and cash flow estimates for various
NYMEX natural gas prices, given a $28 per barrel NYMEX oil price and the above
parameters and assumptions:
<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------
Cash Flow Earnings
Gas Prices EBITDA(a) Cash Flow(a) per share (b) Earnings(a) per share (b)
---------- --------- ------------ ------------- ----------- -------------
<S> <C> <C> <C> <C> <C>
$ 3.50 $ 421 $ 339 $ 4.40 $ 122 $ 1.58
4.50 517 418 5.43 186 2.42
5.50 614 497 6.45 251 3.25
6.50 710 576 7.48 315 4.09
-------------------------------------------------------------------------------------
</TABLE>
(a) in millions
(b) assumes 77.1 million shares outstanding
Cross Timbers Oil Company is a premier domestic natural gas producer engaged
in the acquisition, exploitation and development of quality, long-lived oil and
gas properties. The Company, whose predecessor companies were established in
1986, completed its initial public offering in May 1993. Its properties are
concentrated in Texas, Oklahoma, Kansas, New Mexico, Arkansas, Wyoming and
Alaska.
<PAGE>
Page 5
Cross Timbers to Acquire East Texas Properties for $115 Million; Targets 20%
Growth in Gas Production for 2001 With $250 Million Capital Budget
Contact: John M. O'Rear Gary D. Simpson
Vice President and Treasurer Director of Investor Relations
Cross Timbers Oil Company Cross Timbers Oil Company
(817) 870-2800 (817) 870-2800
A map showing the location of this acquisition is available at the Company Web
site: www.crosstimbers.com
The Company will host a conference call related to this release. The conference
call will be broadcast live via Internet webcast at 4:00 P. M. Eastern
(3:00 P. M. Central) on Wednesday, December 6, 2000. The webcast can be
accessed on the Company's website at www.crosstimbers.com. A replay of the
---------------------
webcast will be available on the website for 30 days.
Statements made in this press release, including those relating to
acquisitions, future production, pricing differentials, profits, capital
budgets, operating costs and other expenses, income taxes, capital structure,
shares outstanding, proved reserves, earnings, cash flow and development
activities, are forward-looking statements within the meaning of Section 27A of
the Securities Act of 1933 and Section 21E of the Securities Exchange Act of
1934. These statements are based on assumptions and estimates that management
believes are reasonable based on currently available information; however,
management's assumptions and the Company's future performance are both subject
to a wide range of business risks and uncertainties and there is no assurance
that these goals and projections can or will be met. Any number of factors
could cause actual results to differ materially from those in the forward-
looking statements, including, but not limited to, failure to close the East
Texas acquisition, the timing and extent of changes in oil and gas prices,
changes in underlying demand for oil and gas, the timing and results of drilling
activity, the availability of drilling equipment, changes in interest rates,
higher than expected production costs and other expenses and the timing of cash
receipts and disbursements. The Company undertakes no obligation to publicly
update or revise any forward-looking statements. Further information on risks
and uncertainties is available in the Company's filings with the Securities and
Exchange Commission, which are incorporated by this reference as though fully
set forth herein.
