UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934
Date of Report
May 5, 2016
Commission File Number |
Registrant | State of Incorporation |
IRS Employer Identification Number | |||
1-7810 | Energen Corporation | Alabama | 63-0757759 |
605 Richard Arrington Jr. Boulevard North Birmingham, Alabama |
35203 | |||||
(Address of principal executive offices) | (Zip Code) |
(205) 326-2700
(Registrants telephone number including area code)
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:
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
ITEM 2.02 | Results of Operations and Financial Condition |
On May 5, 2016, Energen Corporation issued a press release announcing the first quarter financial results. The press release and supplemental financial information are attached hereto as Exhibit 99.1 and 99.2.
The information furnished pursuant to Item 2.02, including Exhibits 99.1 and 99.2, shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange Act) or otherwise subject to the liabilities under that Section and shall not be deemed to be incorporated by reference into any filing of Energen Corporation under the Securities Act of 1933 or the Exchange Act.
ITEM 7.01 | Regulation FD Disclosure |
Energen Corporation has included reconciliations of certain Non-GAAP financial measures to the related GAAP financial measures. The reconciliations are attached hereto as exhibit 99.3.
The information furnished pursuant to Item 7.01, including Exhibit 99.3, shall not be deemed filed for purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities under that Section and shall not be deemed to be incorporated by reference into any filing of Energen Corporation under the Securities Act of 1933 or the Exchange Act.
ITEM 9.01 | Financial Statements and Exhibits |
(d) Exhibits.
The following exhibits are furnished as part of this Current Report on Form 8-K.
Exhibit |
||
99.1 | Press Release dated May 5, 2016 | |
99.2 | Supplemental Financial Information | |
99.3 | Non-GAAP Financial Measures Reconciliation |
2
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 thereunto duly authorized.
ENERGEN CORPORATION | ||||||
May 6, 2016 |
By |
/s/ Charles W. Porter, Jr. | ||||
Charles W. Porter, Jr. Vice President, Chief Financial Officer and Treasurer of Energen Corporation |
3
EXHIBIT INDEX
EXHIBIT |
DESCRIPTION | |
99.1 |
* Press Release dated May 5, 2016 | |
99.2 |
* Supplemental Financial Information | |
99.3 |
* Non-GAAP Financial Measures Reconciliation |
* | This exhibit is furnished to, but not filed with, the Commission by inclusion herein. |
4
Exhibit 99.1
ENERGEN CORPORATION 605 Richard Arrington Jr. Blvd. N. Birmingham, AL 35203-2707
|
||||
For Release: 4:30 p.m. ET Contacts: Julie S. Ryland Thursday, May 5, 2016 205.326.8421 |
||||
ENERGEN TO INVEST ADDITIONAL $100-$150 MM IN 2H16 TO REBUILD DUC INVENTORY Core Delaware Basin EURs for 10,000 Lateral Wolfcamp A & B Wells Could Reach 2 MMBOE Energen Continues to Strengthen Its Hedge Position in 2016 and 2017
Highlights
Energen to invest additional $100-$150mm in 2H16 to drill ≈ 35-50 net wells that will be available for completion in 2017
Some 8-10 of the 2H16 wells will be drilled in the core central Delaware Basin; the remainder in the Midland Basin
Energen adds approximately 3,700 net acres through year-to-date bolt-on acquisitions
Additional oil hedges added in 2016 and 2017 at average NYMEX prices of $44.41 and $47.36 per barrel, respectively
The early response to up-sized fracs is tracking above the type curve by more than 30 percent
Over the last several months, we at Energen have been focused on recapitalizing our balance sheet, said James McManus, chairman and chief executive officer. We issued equity in February; we added substantially to our hedge position in 2016; and we are moving closer to completing our sales of non-core assets in the Delaware and San Juan basins. As a result, our balance sheet is in excellent condition, and we are now turning our attention to 2017.
Today, we are announcing plans to invest an additional $100 to $150 million of capital in the second half of 2016 to rebuild an inventory of approximately 35 to 50 drilled but uncompleted wells (DUCs), McManus added. Importantly, these new DUCs will be drilled in the Delaware Basin as well as the Midland Basin. The core Delaware Basin has emerged as an area that can compete for capital with our high-quality Midland Basin assets, even in a lower commodity price environment. We are very excited about the prospect of bringing value forward on our substantial acreage position in both of these areas that comprise Energens core holdings.
BIRMINGHAM, Alabama For the 3 months ended March 31, 2016, Energen Corporation (NYSE: EGN) reported a GAAP net loss from all operations of $(203.1) million, or $(2.34) per diluted share. Excluding mark-to-market derivatives losses, commodity price-driven impairments, loss on held-for-sale assets, and pension settlement expenses, Energens adjusted loss in the 1st quarter of 2016 totaled $(55.5) million, or $(0.64) per diluted share. This compares with adjusted income in the 1st quarter of 2015 of $6.8 million, or $0.09 per diluted share. The variance between the periods primarily is due to lower realized commodity prices partially offset by increased production, lower lease operating, marketing and transportation expenses (LOE), lower production and ad valorem taxes, and lower net salaries and general and administrative expenses (SG&A). [See Non-GAAP Financial Measures beginning on pp 9 for more information and reconciliation.] |
Reconciliation of Consolidated GAAP Net Income to Adjusted Income from Continuing Operations
[See Non-GAAP Financial Measures beginning on pp 9 for more information]
1Q16 | 1Q15 | |||||||||||||||
$M | $/dil. sh. | $M | $/dil. sh. | |||||||||||||
Net Income/(Loss) All Operations (GAAP) |
$ | (203,116 | ) | $ | (2.34 | ) | $ | (15,420 | ) | $ | (0.21 | ) | ||||
Less: Non-cash mark-to-market gains/(losses) |
(166 | ) | (0.00 | ) | (38,350 | ) | (0.53 | ) | ||||||||
Less: Asset impairments |
(141,530 | ) | (1.63 | ) | (4,231 | ) | (0.06 | ) | ||||||||
Less: Pension/pension settlement expenses |
(2,156 | ) | (0.02 | ) | (1,962 | ) | (0.03 | ) | ||||||||
Less: Income/(loss) associated w/ RIF*/held-for-sale assets |
(3,717 | ) | (0.04 | ) | 22,298 | 0.31 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adj. Income Continuing Operations (Non-GAAP) |
$ | (55,547 | ) | $ | (0.64 | ) | $ | 6,825 | $ | 0.09 | ||||||
|
|
|
|
|
|
|
|
Note: Per share amounts may not sum due to rounding
* | Reduction in force |
Asset impairments in 1Q16 primarily reflect price-driven write downs of proved properties in the Central Basin Platform. Pension and pension settlement expenses relate to the termination and subsequent distribution of benefits of Energens qualified defined pension plan and non-qualified supplemental retirement plans.
Energens adjusted 1Q16 loss was substantially better than internal expectations largely due to lower-than-expected LOE and net SG&A as well as better-than-expected production and higher realized oil prices.
LOE, including marketing and transportation, totaled $8.51 per boe and benefited from the timing of workovers and less-than-expected water disposal and electricity costs. Net SG&A (excluding pension settlement expenses) totaled $4.52 per boe in 1Q16 and benefited from small improvements in numerous factors that reflect the companys continuing efforts to reduce costs. Production in 1Q16, excluding production from held-for-sale assets, totaled 54.2 thousand barrels of oil equivalent per day (mboepd) and exceeded the production guidance midpoint of 53.0 mboepd by 2 percent. Oil production alone was up almost 5 percent.
Energens adjusted EBITDAX totaled $44.2 million in the 1st quarter of 2016 and compared with adjusted EBITDAX in the same period last year of $143.9 million. [See Non-GAAP Financial Measures beginning on pp 9 for more information and reconciliation.]
2016 Capital Investment Increased to Rebuild DUC Inventory
Energen plans to invest approximately $100-$150 million in the second half of 2016 to build an inventory of drilled but uncompleted wells (DUCs) which will be available for completion in 2017. This additional capital will bring Energens total investment for drilling and development activities in 2016 to approximately $350-$400 million. In addition to drilling and development, Energen has invested approximately $20 million in 2016 (through April 30) to acquire some 3,700 net acres in the Midland and Delaware basins.
Energen is required to drill and complete 3 gross (2 net) Wolfcamp wells in Martin County in 2016 in conjunction with a Midland Basin acquisition. In the central Delaware Basin, unassociated with a lease acquisition, an additional well will be drilled and completed to hold acreage. Costs associated with drilling and completing these 4 gross (3 net) wells have been offset by savings realized in the first quarter.
The focus of additional capital to be invested in 2H16 is on drilling but not completing approximately 27-40 net wells in the Midland Basin and some 8-10 net wells in the core, central Delaware Basin. Incremental facilities costs are approximately $15-$30 million.
2
The dominant factors behind this decision to rebuild its DUC inventory were Energens recapitalized balance sheet and the resulting flexibility that has provided the company as it looks to 2017. Energens balance sheet has strengthened as a result of the issuance of equity in February, the addition of oil hedges in 2016, and the general improvement in oil futures prices; in addition, the company continues to move closer to culminating its planned sale of non-core assets, which will further strengthen the companys balance sheet.
The majority of the new drills in 2H16 in the Midland Basin will be 10,000-plus foot lateral-length wells in Martin County targeting the Jo Mill, Middle Spraberry, Lower Spraberry and Wolfcamp A and B. The average working interest of the new drills is estimated to exceed 97 percent.
The core central Delaware Basin new drills will focus on the Wolfcamp A and B in Reeves and Loving counties. Nine potential wells have an average lateral length in excess of 9,500; one potential well has a 4,500 lateral. Energens average working interest in the new drills in the Delaware Basin is approximately 100 percent.
At year-end, the company estimates that it will have approximately 27-40 gross (27-39 net) horizontal DUCs in the Midland Basin, 1 (gross and net) vertical DUC in the Midland Basin, and 8-10 (gross and net) horizontal DUCs in the Delaware Basin. [See 1Q16 Supplemental Slides at www.energen.com for capital and balance sheet information.]
2016 Capital Summary
2016e Capital ($MM) |
Wells to be Drilled Operated Gross (Net) |
Wells Completions Operated Gross (Net) |
||||||||||
Midland Basin |
$ | 250-300 | 37(36) 50(48 | )* | 55(54 | ) | ||||||
Delaware Basin |
$ | 80 | 13(13) 15(15 | )** | 5(5 | ) | ||||||
Other |
$ | 3 | ||||||||||
|
|
|||||||||||
Net Carry/ARO/ Other |
$ | 17 | ||||||||||
|
|
|||||||||||
Drilling & Development Capital |
$ | 350-400 | ¹ | 50(49) 65(63 | ) | 60(59 | ) |
¹ | Includes $17-$32 mm for facilities in the Midland Basin, $12 mm for facilities in the Delaware Basin and $8 mm for non-operated activities and miscellaneous items |
* | Includes 6 gross (6 net) vertical wells to hold acreage and 3 gross (2 net) horizontal wells to hold new leasehold, 1 gross (1 net) well to complete a pad, and 27-40 gross (27-39) net new drills in 2H16 |
** | Includes 5 gross (5 net) horizontal wells to hold acreage and 8-10 gross and net new drills in 2H16 |
| Includes 5 gross (5 net) vertical wells, 3 gross (2 net) horizontal wells to hold new leasehold, 47 gross (47 net) development program completions, virtually all of which comprised the companys YE15 DUC inventory |
Energen Sees Attractive EURs in the Core Central Delaware Basin
Energens decision to allocate capital in the core Delaware Basin is largely the result of strong performances from wells drilled by the company and offset operators and from the expectation of continued efficiency gains, all of which have combined to support estimated internal rates of return (IRRs) that are highly competitive with those in the Midland Basin. [See 1Q16 Supplemental Slides at www.energen.com for data on D&C costs for various lateral lengths and estimated IRRs at various fixed oil prices.]
Energen estimates that the expected ultimate recoveries (EURs) from wells drilled in the core of the central Delaware Basin could approach 1.1 mmboe for a 4,500 lateral, 1.5 mmboe for a 7,500 lateral, and 2.0 mmboe for a 10,000 lateral. The product mix is estimated to be 56 percent oil, 21 percent NGL, and 23 percent gas.
All of the Energen wells to be drilled in the Delaware Basin in 2016 are located in the core area for which these EURs are associated.
3
Midland Basin Development Program Results
Energen completed 33 gross (33 net) net wells in the Midland Basin during 1Q16; 18 wells all with 7,500 laterals targeting the Wolfcamp A and B in Glasscock County and the Lower Spraberry and Wolfcamp A and B in Martin County were placed on production during the quarter. Production data indicates that the early response to up-sized fracs in the companys new completions is tracking above the type curve by more than 30 percent. The majority of the wells tested were in Glasscock County. Energen plans to complete another 14 gross (14 net) wells in the Midland Basin during 2Q16, representing the completion of its 2015 DUC inventory.
1st Quarter 2016 Comparisons to 1st Quarter 2015
Production (excluding held-for-sale assets and 1Q15 divestiture) (mboepd)
Commodity | 1Q16 | 1Q15 | ||||||
Oil |
34.5 | 34.9 | ||||||
NGL |
8.7 | 6.5 | ||||||
Natural Gas |
10.9 | 7.4 | ||||||
|
|
|
|
|||||
Total |
54.2 | 48.8 | ||||||
|
|
|
|
|||||
Area | 1Q16 | 1Q15 | ||||||
Midland Basin |
33.0 | 25.8 | ||||||
Horizontal |
23.3 | 14.8 | ||||||
Vertical |
9.7 | 11.0 | ||||||
Delaware Basin |
12.1 | 12.8 | ||||||
Central Basin/Other |
9.1 | 10.2 | ||||||
|
|
|
|
|||||
Total |
54.2 | 48.8 | ||||||
|
|
|
|
Note: Totals in production tables above may not sum due to rounding.
Average Realized Sales Prices (excluding held-for-sales assets and 1Q15 divestiture)
Commodity | 1Q16 | 1Q15 | Change | |||||||||
Oil (per barrel) |
$ | 32.24 | $ | 68.74 | (53 | )% | ||||||
NGL (per gallon) |
$ | 0.22 | $ | 0.30 | (27 | )% | ||||||
Natural Gas (per Mcf) |
$ | 1.65 | $ | 4.09 | (60 | )% |
Average Prices Before Effects of Hedges (excluding held-for-sale assets and 1Q15 divestiture)
Commodity | 1Q16 | 1Q15 | Change | |||||||||
Oil (per barrel) |
$ | 30.62 | $ | 44.04 | (30 | )% | ||||||
NGL (per gallon) |
$ | 0.22 | $ | 0.30 | (27 | )% | ||||||
Natural Gas (per Mcf) |
$ | 1.55 | $ | 2.14 | (28 | )% |
Expenses (excluding held-for-sale assets and 1Q15 divestiture)
Per BOE, except where noted | 1Q16 | 1Q15 | Change | |||||||||
LOE* |
$ | 8.51 | $ | 11.54 | (26 | )% | ||||||
Production & ad valorem taxes |
$ | 2.01 | $ | 3.54 | (43 | )% | ||||||
DD&A |
$ | 23.02 | $ | 27.13 | (15 | )% | ||||||
Net SG&A |
$ | 4.52 | $ | 6.76 | (33 | )% | ||||||
Interest ($MM) |
$ | 9.8 | $ | 11.8 | (17 | )% |
* | Production costs + workovers and repairs + marketing and transportation |
| Excludes $0.68 per boe in 1Q16 and $0.69 per boe in 1Q15 for pension and pension settlement expenses |
4
Liquidity Update
As of March 31, 2016, Energen had cash of $35.8 million and long-term debt of $551.1 million; the company had nothing drawn on its $1.05 billion line of credit. The borrowing base was lowered in April from $1.4 billion to $1.05 billion primarily due to lower commodity prices. Including the companys most recent hedges and increased capital plans, and assumed sale of non-core assets, Energen estimates that is total debt-to-2016 adjusted EBITDAX will range from approximately 0.9 to 1.1. [See Non-GAAP Financial Measures beginning on pp 9 for more information and reconciliation.]
2Q16 and CY16 Financial and Production Guidance
Energens Estimated Expenses (pro forma for sales of non-core assets):
Per BOE, except where noted | 2Q16 | CY16 | ||
LOE (production costs, marketing & transportation) |
$9.65-$10.00 | $9.20 - $9.60 | ||
Production & ad valorem taxes (% of revenues, excluding hedges) |
7.5% | 7.6% | ||
DD&A expense |
$21.10 -$21.60 | $21.40-$22.00 | ||
Salaries and general & administrative expense, net |
$4.10-$4.50 | $4.00-$4.45 | ||
Exploration expense (seismic, delay rentals, etc.) |
$0.40-$0.45 | $0.30-$0.35 | ||
Interest expense ($MM) |
$9.0-$9.3 | $36.5-$37.5 | ||
FF&E depreciation ($MM) |
$1.1-$1.5 | $5.0-$5.5 | ||
Accretion of discount on ARO ($MM) |
$1.3-$1.7 | $6.0-$6.5 | ||
Effective tax rate (%) |
33%-35% | 33%-35% |
| Excludes $0.17 per boe in CY16 for pension settlement expenses |
LOE per boe in CY16 is estimated to range from $6.00-$6.50 in the Midland Basin, $9.00-$9.50 in the Delaware Basin, and $21.20-$21.80 in the Central Basin Platform. Production and ad valorem taxes in CY16, as a percent of revenues excluding hedges, are estimated to be 6.9 percent in the Midland Basin and 8.7 percent in the Delaware Basin and Central Basin Platform.
Net SG&A per boe in CY16 (excluding pension settlement expenses) is estimated to be comprised of cash of $3.30-$3.65 per boe and non-cash, equity-based compensation of $0.70-$0.80 per boe.
Production in 2Q16 is estimated to range from 56.0-56.4 mboepd, while the estimate for 2016 production has been increased 1.3 percent to a new range of 54.1-56.1 mboepd. Given Energens increased 4Q16 exit rate of 53.3 mpoed (based on the estimated midpoint), the 4Q15 to 4Q16 exit rate decline has improved from 12 percent to 9 percent. [See 1Q16 Supplemental Slides at www.energen.com for CY16 guidance information.]
Production by Basin (excluding sales of non-core assets) (mboepd)
Area | 2Q16e Guidance Midpoint | 2016e Guidance Midpoint | ||||||
Midland Basin |
35.2 | 34.2 | ||||||
Horizontal |
26.6 | 25.5 | ||||||
Vertical |
8.6 | 8.7 | ||||||
Delaware Basin |
11.6 | 11.8 | ||||||
Central Basin Platform/Other |
9.3 | 9.1 | ||||||
|
|
|
|
|||||
Total |
56.2 | 55.1 | ||||||
|
|
|
|
NOTE: Totals may not sum due to rounding
5
Production by Commodity (excluding sales of non-core assets) (mboepd)
Commodity |
2Q16e Guidance Midpoint | 2016e Guidance Midpoint | ||||||
Oil |
35.7 | 35.1 | ||||||
NGL |
9.5 | 9.2 | ||||||
Gas |
11.0 | 10.8 | ||||||
|
|
|
|
|||||
Total Production |
56.2 | 55.1 | ||||||
|
|
|
|
NOTE: Totals may not sum due to rounding
Additional Hedges Added in 2016, 2017
Energen continued to increase its 2016 oil hedge position in April by selling swaps for 1.2 million barrels of oil production at an average NYMEX price of $44.41 per barrel. These latest hedges bring the companys total oil hedge position in calendar year 2016 to 7.5 million barrels, or 58 percent of its oil production guidance midpoint, at an average NYMEX price of $45.18 per barrel.
Energen also has added another 1.4 million barrels of oil hedges in 2017 at an average NYMEX price of $47.36 per barrel. This brings the companys total oil hedge position in calendar year 2017 to 2.5 million barrels at an average NYMEX price of $46.37 per barrel. The company also hedged 3.6 bcf of basin-specific natural gas in 2017 at an average NYMEX-equivalent price of $2.90 per Mcf. [See 1Q16 Supplemental Slides at www.energen.com for CY16 hedge information.]
2Q16 Hedge Position
Commodity |
Hedge Volumes | Production @ Midpoint | Hedge % | NYMEXe Price | ||||||||||||
Oil |
2.3 mmbo | 3.2 mmbo | 72 | $ | 44.70 per barrel | |||||||||||
Natural Gas |
1.8 bcf | 6.0 bcf | 30 | $ | 2.57 per mcf |
NOTE: Includes known actuals
Differential |
Hedge Volumes | Avg. Price (per barrel) | ||||||
WTS Midland to WTI Cushing (sour) |
0.5 mmbo | $ | (1.63 | ) | ||||
WTI Midland to WTI Cushing (sweet) |
1.9 mmbo | $ | (1.92 | ) |
NOTE: Approximately 78% of 2Q16 oil production is sweet
April-December 2016 Hedge Position
Commodity |
Hedge Volumes | Production @ Midpoint | Hedge % | NYMEXe Price | ||||||||||||
Oil |
6.7 mmbo | 9.7 mmbo | 69 | $ | 44.71 per barrel | |||||||||||
Natural Gas |
5.4 bcf | 17.7 bcf | 31 | $ | 2.48 per mcf |
NOTE: Includes known actuals
Differential |
Hedge Volumes | Avg. Price (per barrel) | ||||||
WTS Midland to WTI Cushing (sour) |
1.6 mmbo | $ | (1.64 | ) | ||||
WTI Midland to WTI Cushing (sweet) |
5.6 mmbo | $ | (1.92 | ) |
NOTE: Approximately 78% of April-December 2016 oil production is sweet
In the tables above, basin-specific contract prices for natural gas have been converted for comparability purposes to a NYMEX-equivalent price by adding to them Energens assumed basis differentials.
6
Estimated Price Realizations (pre-hedge):
2Q16 | CY16 | |||||||
Crude oil (% of NYMEX/WTI) |
90 | % | 92 | % | ||||
Natural gas (% of NYMEX/Henry Hub) |
77 | % | 79 | % | ||||
NGL (after T&F) (% of NYMEX/WTI) |
31 | % | 30 | % |
Average realized prices will reflect commodity and basis hedges; oil transportation charges of approximately $2.15 per barrel; NGL transportation and fractionation fees of approximately $0.12 per gallon; gas and oil basis differentials applicable to unhedged production. In addition, natural gas and NGL production is subject to a percent of proceeds contract of approximately 85%.
Energens assumed commodity prices for unhedged production are:
| $44.23 per barrel of oil (April-December) |
| $0.48 per gallon of NGL (April-December), and |
| $2.49 per Mcf of gas (May-December). |
Assumed prices for unhedged Midland to Cushing basis differentials for sweet and sour oil (May-December) are $(0.35) and $(0.50), respectively. And assumed gas basis assumptions for all open contracts (May-December) are $(0.16) per Mcf.
Relative to the companys price assumptions: every $1.00 per barrel change in the price of oil for the remainder of the year is estimated to impact the companys cash flows by approximately $3.9 million; every $0.01 per gallon change in the average price of NGL for the remainder of the year is estimated to have an impact of approximately $0.9 million; and every $0.10 per Mcf change in the price of natural gas for the remainder of the year is estimated to have an impact of approximately $0.8 million.
Supplemental Slides and Conference Call
1Q16 Supplemental Slides associated with Energens quarterly release and conference call are available at www.energen.com. Energen will hold its quarterly conference call Friday, May 6, at 11:00 a.m. EDT. Members of the investment community may participate by calling 1-877-407-8289 (reference Energen earnings call). A live audio Webcast of the program as well as a replay may be accessed via www.energen.com.
Energen Corporation is an oil and gas exploration and production company with headquarters in Birmingham, Alabama. At year-end 2015, the company had 355 million barrels of oil-equivalent proved reserves and another 2.8 billion barrels of oil-equivalent probable and possible reserves and contingent resources. These all-domestic reserves and resources are located primarily in the Permian Basin in west Texas. For more information, go to www.energen.com.
7
FORWARD LOOKING STATEMENTS: All statements, other than statements of historical fact, appearing in this release constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, among other things, statements about our expectations, beliefs, intentions or business strategies for the future, statements concerning our outlook with regard to the timing and amount of future production of oil, natural gas liquids and natural gas, price realizations, the nature and timing of capital expenditures for exploration and development, plans for funding operations and drilling program capital expenditures, the timing and success of specific projects, operating costs and other expenses, proved oil and natural gas reserves, liquidity and capital resources, outcomes and effects of litigation, claims and disputes and derivative activities. Among other forward-looking statements in this release are statements regarding our intention to engage in certain assets sales and the estimated proceeds thereof. These sales processes are at preliminary stages, and we do not have binding agreements for any transactions; as a result, the estimate of proceeds from these transactions is preliminary and may not be realized. Our ability to consummate any transactions and their timing are subject to market conditions and other factors, and we may not be able to consummate these transactions at all or for the net proceeds we are estimating.
Forward-looking statements may include words such as anticipate, believe, could, estimate, expect, forecast, foresee, intend, may, plan, potential, predict, project, seek, will or other words or expressions concerning matters that are not historical facts. These statements involve certain risks and uncertainties that may cause actual results to differ materially from expectations as of the date of this news release. Except as otherwise disclosed, the forward-looking statements do not reflect the impact of possible or pending acquisitions, investments, divestitures or restructurings. The absence of errors in input data, calculations and formulas used in estimates, assumptions and forecasts cannot be guaranteed. We base our forward-looking statements on information currently available to us, and we undertake no obligation to correct or update these statements whether as a result of new information, future events or otherwise. Additional information regarding our forward-looking statements and related risks and uncertainties that could affect future results of Energen, can be found in the Companys periodic reports filed with the Securities and Exchange Commission and available on the Companys website - www.energen.com.
CAUTIONARY STATEMENTS: The SEC permits oil and gas companies to disclose in SEC filings only proved, probable and possible reserves that meet the SECs definitions for such terms, and price and cost sensitivities for such reserves, and prohibits disclosure of resources that do not constitute such reserves. Outside of SEC filings, we use the terms estimated ultimate recovery or EUR, reserve or resource potential, contingent resources and other descriptions of volumes of non-proved reserves or resources potentially recoverable through additional drilling or recovery techniques. These estimates are inherently more speculative than estimates of proved reserves and are subject to substantially greater risk of actually being realized. We have not risked EUR estimates, potential drilling locations, and resource potential estimates. Actual locations drilled and quantities that may be ultimately recovered may differ substantially from estimates. We make no commitment to drill all of the drilling locations that have been attributed these quantities. Factors affecting ultimate recovery include the scope of our on-going drilling program, which will be directly affected by the availability of capital, drilling, and production costs, availability of drilling and completion services and equipment, drilling results, lease expirations, regulatory approvals, and geological and mechanical factors. Estimates of unproved reserves, type/decline curves, per-well EURs, and resource potential may change significantly as development of our oil and gas assets provides additional data. Additionally, initial production rates contained in this news release are subject to decline over time and should not be regarded as reflective of sustained production levels.
Financial, operating, and support data pertaining to all reporting periods included in this release are unaudited and subject to revision.
8
Exhibit 99.2
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
For the 3 months ending March 31, 2016 and 2015
1st Quarter | ||||||||||||
(in thousands, except per share data) |
2016 | 2015 | Change | |||||||||
Revenues |
||||||||||||
Oil, natural gas liquids and natural gas sales |
$ | 122,764 | $ | 187,822 | $ | (65,058 | ) | |||||
Gain on derivative instruments, net |
5,455 | 34,036 | (28,581 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total revenues |
128,219 | 221,858 | (93,639 | ) | ||||||||
|
|
|
|
|
|
|||||||
Operating Costs and Expenses |
||||||||||||
Oil, natural gas liquids and natural gas production |
47,727 | 67,754 | (20,027 | ) | ||||||||
Production and ad valorem taxes |
11,170 | 19,065 | (7,895 | ) | ||||||||
Depreciation, depletion and amortization |
119,362 | 134,381 | (15,019 | ) | ||||||||
Asset impairment |
220,025 | 6,583 | 213,442 | |||||||||
Exploration |
242 | 763 | (521 | ) | ||||||||
General and administrative (including non-cash stock based compensation of $2,471 and $5,080 for the three months ended March 31, 2016, and 2015, respectively) |
29,525 | 32,055 | (2,530 | ) | ||||||||
Accretion of discount on asset retirement obligations |
1,757 | 2,010 | (253 | ) | ||||||||
(Gain) loss on sale of assets and other |
222 | (28,344 | ) | 28,566 | ||||||||
|
|
|
|
|
|
|||||||
Total operating costs and expenses |
430,030 | 234,267 | 195,763 | |||||||||
|
|
|
|
|
|
|||||||
Operating Loss |
(301,811 | ) | (12,409 | ) | (289,402 | ) | ||||||
|
|
|
|
|
|
|||||||
Other Income (Expense) |
||||||||||||
Interest expense |
(9,833 | ) | (11,758 | ) | 1,925 | |||||||
Other income |
95 | 46 | 49 | |||||||||
|
|
|
|
|
|
|||||||
Total other expense |
(9,738 | ) | (11,712 | ) | 1,974 | |||||||
|
|
|
|
|
|
|||||||
Loss Before Income Taxes |
(311,549 | ) | (24,121 | ) | (287,428 | ) | ||||||
Income tax benefit |
(108,433 | ) | $ | (8,701 | ) | (99,732 | ) | |||||
|
|
|
|
|
|
|||||||
Net Loss |
$ | (203,116 | ) | $ | (15,420 | ) | $ | (187,696 | ) | |||
|
|
|
|
|
|
|||||||
Diluted Earnings Per Average Common Share |
$ | (2.34 | ) | $ | (0.21 | ) | $ | (2.13 | ) | |||
|
|
|
|
|
|
|||||||
Basic Earnings Per Average Common Share |
$ | (2.34 | ) | $ | (0.21 | ) | $ | (2.13 | ) | |||
|
|
|
|
|
|
|||||||
Diluted Average Common Shares Outstanding |
86,632 | 72,830 | 13,802 | |||||||||
|
|
|
|
|
|
|||||||
Basic Average Common Shares Outstanding |
86,632 | 72,830 | 13,802 | |||||||||
|
|
|
|
|
|
|||||||
Dividends Per Common Share |
$ | | $ | 0.02 | $ | (0.02 | ) | |||||
|
|
|
|
|
|
13
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
As of March 31, 2016 and December 31, 2015
(in thousands) |
March 31, 2016 |
December 31, 2015 |
||||||
ASSETS |
||||||||
Current Assets |
||||||||
Cash and cash equivalents |
$ | 35,806 | $ | 1,272 | ||||
Accounts receivable, net |
61,434 | 63,097 | ||||||
Inventories |
12,185 | 11,255 | ||||||
Assets held for sale |
183,234 | 93,739 | ||||||
Derivative instruments |
18,810 | 56,963 | ||||||
Prepayments and other |
21,772 | 20,014 | ||||||
|
|
|
|
|||||
Total current assets |
333,241 | 246,340 | ||||||
|
|
|
|
|||||
Property, Plant and Equipment |
||||||||
Oil and natural gas properties, net |
3,997,990 | 4,302,332 | ||||||
Other property and equipment, net |
47,186 | 48,358 | ||||||
|
|
|
|
|||||
Total property, plant and equipment, net |
4,045,176 | 4,350,690 | ||||||
|
|
|
|
|||||
Other postretirement assets |
4,366 | 3,881 | ||||||
Noncurrent derivative instruments |
148 | | ||||||
Other assets |
10,087 | 10,245 | ||||||
|
|
|
|
|||||
TOTAL ASSETS |
$ | 4,393,018 | $ | 4,611,156 | ||||
|
|
|
|
|||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
Current Liabilities |
||||||||
Accounts payable |
$ | 47,550 | $ | 64,742 | ||||
Accrued taxes |
13,230 | 5,801 | ||||||
Accrued wages and benefits |
9,127 | 28,563 | ||||||
Accrued capital costs |
58,221 | 79,206 | ||||||
Revenue and royalty payable |
56,949 | 60,493 | ||||||
Liabilities related to assets held for sale |
14,102 | 12,789 | ||||||
Pension liabilities |
| 15,685 | ||||||
Derivative instruments |
5,468 | 459 | ||||||
Other |
13,215 | 19,783 | ||||||
|
|
|
|
|||||
Total current liabilities |
217,862 | 287,521 | ||||||
|
|
|
|
|||||
Long-term debt |
551,147 | 773,550 | ||||||
Asset retirement obligations |
90,223 | 89,990 | ||||||
Deferred income taxes |
446,335 | 552,369 | ||||||
Noncurrent derivative instruments |
273 | | ||||||
Other long-term liabilities |
10,718 | 11,866 | ||||||
|
|
|
|
|||||
Total liabilities |
1,316,558 | 1,715,296 | ||||||
|
|
|
|
|||||
Total Shareholders Equity |
3,076,460 | 2,895,860 | ||||||
|
|
|
|
|||||
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
$ | 4,393,018 | $ | 4,611,156 | ||||
|
|
|
|
14
SELECTED BUSINESS SEGMENT DATA (UNAUDITED)
For the 3 months ending March 31, 2016 and 2015
1st Quarter | ||||||||||||
(in thousands, except sales price and per unit data) |
2016 | 2015 | Change | |||||||||
Operating and production data |
||||||||||||
Oil, natural gas liquids and natural gas sales |
||||||||||||
Oil |
$ | 102,157 | $ | 142,028 | $ | (39,871 | ) | |||||
Natural gas liquids |
8,589 | 10,834 | (2,245 | ) | ||||||||
Natural gas |
12,018 | 34,960 | (22,942 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total |
$ | 122,764 | $ | 187,822 | $ | (65,058 | ) | |||||
|
|
|
|
|
|
|||||||
Open non-cash mark-to-market gains (losses) on derivative instruments |
||||||||||||
Oil |
$ | (1,699 | ) | $ | (51,769 | ) | $ | 50,070 | ||||
Natural gas liquids |
| | | |||||||||
Natural gas |
1,442 | (7,882 | ) | 9,324 | ||||||||
|
|
|
|
|
|
|||||||
Total |
$ | (257 | ) | $ | (59,651 | ) | $ | 59,394 | ||||
|
|
|
|
|
|
|||||||
Closed gains (losses) on derivative instruments |
||||||||||||
Oil |
$ | 5,094 | $ | 77,483 | $ | (72,389 | ) | |||||
Natural gas liquids |
| | | |||||||||
Natural gas |
618 | 16,204 | (15,586 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total |
$ | 5,712 | $ | 93,687 | $ | (87,975 | ) | |||||
|
|
|
|
|
|
|||||||
Total revenues |
$ | 128,219 | $ | 221,858 | $ | (93,639 | ) | |||||
|
|
|
|
|
|
|||||||
Production volumes |
||||||||||||
Oil (MBbl) |
3,386 | 3,235 | 151 | |||||||||
Natural gas liquids (MMgal) |
40.0 | 36.2 | 3.8 | |||||||||
Natural gas (MMcf) |
7,446 | 13,278 | (5,832 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total production volumes (MBOE) |
5,580 | 6,309 | (729 | ) | ||||||||
|
|
|
|
|
|
|||||||
Average daily production volumes |
||||||||||||
Oil (MBbl/d) |
37.2 | 35.9 | 1.3 | |||||||||
Natural gas liquids (MMgal/d) |
0.4 | 0.4 | | |||||||||
Natural gas (MMcf/d) |
81.8 | 147.5 | (65.7 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total average daily production volumes (MBOE/d) |
61.3 | 70.1 | (8.8 | ) | ||||||||
|
|
|
|
|
|
|||||||
Average realized prices excluding effects of open non-cash mark-to-market derivative instruments |
||||||||||||
Oil (per barrel) |
$ | 31.67 | $ | 67.86 | $ | (36.19 | ) | |||||
Natural gas liquids (per gallon) |
$ | 0.21 | $ | 0.30 | $ | (0.09 | ) | |||||
Natural gas (per Mcf) |
$ | 1.70 | $ | 3.85 | $ | (2.15 | ) | |||||
Average realized prices excluding effects of all derivative instruments |
||||||||||||
Oil (per barrel) |
$ | 30.17 | $ | 43.90 | $ | (13.73 | ) | |||||
Natural gas liquids (per gallon) |
$ | 0.21 | $ | 0.30 | $ | (0.09 | ) | |||||
Natural gas (per Mcf) |
$ | 1.61 | $ | 2.63 | $ | (1.02 | ) | |||||
Costs per BOE |
||||||||||||
Oil, natural gas liquids and natural gas production expenses |
$ | 8.56 | $ | 10.74 | $ | (2.18 | ) | |||||
Production and ad valorem taxes |
$ | 2.00 | $ | 3.02 | $ | (1.02 | ) | |||||
Depreciation, depletion and amortization |
$ | 21.39 | $ | 21.30 | $ | 0.09 | ||||||
Exploration expense |
$ | 0.04 | $ | 0.12 | $ | (0.08 | ) | |||||
General and administrative |
$ | 5.29 | $ | 5.08 | $ | 0.21 | ||||||
Net capital expenditures |
$ | 119,896 | $ | 375,827 | $ | (255,931 | ) | |||||
|
|
|
|
|
|
15
Exhibit 99.3
Non-GAAP Financial Measures
Adjusted Net Income is a Non-GAAP financial measure (GAAP refers to generally accepted accounting principles) which excludes the effects of certain non-cash mark-to-market derivative financial instruments. Adjusted income from continuing operations further excludes impairment losses, certain pension and pension settlement expenses and losses associated with a current period reduction in force and held for sale assets including the San Juan divestment (completed in the first quarter of 2015). Energen believes that excluding the impact of these items is more useful to analysts and investors in comparing the results of operations and operational trends between reporting periods and relative to other oil and gas producing companies.
Three Months Ended 3/31/2016 | ||||||||
Energen Net Income ($ in millions except per share data) |
Net Income | Per Diluted Share |
||||||
Net Income (Loss) All Operations (GAAP) |
(203.1 | ) | (2.34 | ) | ||||
Non-cash mark-to-market losses (net of $0.1 tax) |
0.2 | 0.00 | ||||||
Asset impairment, other (net of $78.5 tax) |
141.5 | 1.63 | ||||||
Pension settlement expenses (net of $1.2 tax) |
2.2 | 0.02 | ||||||
Loss associated with reduction in force / held for sale properties (net of $2.1 tax) |
3.7 | 0.04 | ||||||
|
|
|
|
|||||
Adjusted Income from Continuing Operations (Non-GAAP) |
(55.5 | ) | (0.64 | ) | ||||
|
|
|
|
|||||
Three Months Ended 3/31/2015 | ||||||||
Energen Net Income ($ in millions except per share data) |
Net Income | Per Diluted Share |
||||||
Net Income (Loss) All Operations (GAAP) |
(15.4 | ) | (0.21 | ) | ||||
Non-cash mark-to-market losses (net of $21.3 tax) |
38.4 | 0.53 | ||||||
Asset impairment, other (net of $2.4 tax) |
4.2 | 0.06 | ||||||
Pension and pension settlement expenses (net of $1.1 tax) |
2.0 | 0.03 | ||||||
Income associated with held for sale properties (net of $13.4 tax) |
(22.3 | ) | (0.31 | ) | ||||
|
|
|
|
|||||
Adjusted Income from Continuing Operations (Non-GAAP) |
6.8 | 0.09 | ||||||
|
|
|
|
Note: Amounts may not sum due to rounding
Non-GAAP Financial Measures
Earnings before interest, taxes, depreciation, depletion, amortization and exploration expenses (EBITDAX) is a Non-GAAP financial measure (GAAP refers to generally accepted accounting principles). Adjusted EBITDAX from continuing operations further excludes losses associated with a current period reduction in force and held for sale assets including the San Juan divestment (completed in the first quarter of 2015), impairment losses, certain non-cash mark-to-market derivative financial instruments and certain pension and pension settlement expenses. Energen believes these measures allow analysts and investors to understand the financial performance of the company from core business operations, without including the effects of capital structure, tax rates and depreciation. Further, this measure is useful in comparing the company and other oil and gas producing companies.
Reconciliation To GAAP Information | Three Months Ended 3/31 | |||||||
($ in millions) |
2016 | 2015 | ||||||
Energen Net Income (Loss) (GAAP) |
(203.1 | ) | (15.4 | ) | ||||
(Income) Loss associated with reduction in force / held for sale properties, net of tax |
3.7 | (22.3 | ) | |||||
|
|
|
|
|||||
Adjusted Net Income from Continuing Operations (Non-GAAP) |
(199.4 | ) | (37.7 | ) | ||||
|
|
|
|
|||||
Interest expense |
9.8 | 11.8 | ||||||
Income tax expense (benefit) * |
(106.3 | ) | (22.1 | ) | ||||
Depreciation, depletion and amortization * |
114.8 | 120.6 | ||||||
Accretion expense * |
1.5 | 1.4 | ||||||
Exploration expense * |
0.2 | 0.7 | ||||||
Adjustment for asset impairment |
220.0 | 6.6 | ||||||
Adjustment for mark-to-market losses * |
0.3 | 59.7 | ||||||
Adjustment for pension and pension settlement expenses |
3.3 | 3.1 | ||||||
|
|
|
|
|||||
Energen Adjusted EBITDAX from Continuing Operations (Non-GAAP) |
44.2 | 143.9 | ||||||
|
|
|
|
Note: Amounts may not sum due to rounding
* | Amount adjusted to exclude held for sale assets in either current or prior period. See reconciliation to GAAP Information for the Three Months Ended 3/31/2016 and 3/31/2015. |
2
Non-GAAP Financial Measures
The consolidated statement of income excluding certain divestments is a Non-GAAP financial measure (GAAP refers to generally accepted accounting principles). Energen believes excluding information associated with a reduction in force and held for sale assets including the divestment of assets held in the San Juan Basin (completed in the first quarter of 2015) provides analysts and investors useful information to understand the financial performance of the company from ongoing business operations. Further, this information is useful in comparing the company and other oil and gas producing companies operating primarily in the Permian Basin.
Energen Net Income (Loss) Excluding RIF* and Held for Sale Assets Reconciliation to GAAP Information |
Three Months Ended March 31, 2016 |
|||||||||||||||||||||
(in thousands except per share and production data) | GAAP | $/BOE | RIF* / Held for Sale | Non-GAAP | $/BOE | |||||||||||||||||
Revenues |
||||||||||||||||||||||
Oil, natural gas liquids and natural gas sales |
$ | 122,764 | $ | 10,117 | $ | 112,647 | ||||||||||||||||
Gain (loss) on derivative instruments |
5,455 | $ | | 5,455 | ||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Total Revenues |
128,219 | 10,117 | 118,102 | |||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Operating Costs and Expenses |
||||||||||||||||||||||
Oil, natural gas liquids and natural gas production |
47,727 | $ | 8.55 | 5,780 | 41,947 | $ | 8.51 | |||||||||||||||
Production and ad valorem taxes |
11,170 | $ | 2.00 | 1,246 | 9,924 | $ | 2.01 | |||||||||||||||
O&G Depreciation, depletion and amortization |
118,020 | $ | 21.15 | 4,575 | 113,445 | $ | 23.02 | |||||||||||||||
FF&E Depreciation, depletion and amortization |
1,342 | $ | 0.24 | | 1,342 | $ | 0.27 | |||||||||||||||
Asset impairment |
220,025 | | 220,025 | |||||||||||||||||||
Exploration |
242 | 59 | 183 | |||||||||||||||||||
General and administrative |
29,525 | $ | 5.29 | £ | 3,884 | 25,641 | $ | 5.20 | ||||||||||||||
Accretion of discount on asset retirement obligations |
1,757 | 239 | 1,518 | |||||||||||||||||||
(Gain) loss on sale of assets and other |
222 | 142 | 80 | |||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Total costs and expenses |
430,030 | 15,925 | 414,105 | |||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Operating Income (Loss) |
(301,811 | ) | (5,808 | ) | (296,003 | ) | ||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Other Income/(Expense) |
||||||||||||||||||||||
Interest Expense |
(9,833 | ) | | (9,833 | ) | |||||||||||||||||
Other income |
95 | | 95 | |||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Total other expense |
(9,738 | ) | | (9,738 | ) | |||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Loss Before Income Taxes |
(311,549 | ) | (5,808 | ) | (305,741 | ) | ||||||||||||||||
Income tax expense (benefit) |
(108,433 | ) | (2,091 | ) | (106,342 | ) | ||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Net Income (Loss) |
$ | (203,116 | ) | $ | (3,717 | ) | $ | (199,399 | ) | |||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Diluted Earnings Per Average Common Share |
$ | (2.34 | ) | $ | (0.04 | ) | $ | (2.30 | ) | |||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Basic earning Per Average Common Share |
$ | (2.34 | ) | $ | (0.04 | ) | $ | (2.30 | ) | |||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Oil |
3,386 | 247 | 3,139 | |||||||||||||||||||
NGL |
953 | 159 | 794 | |||||||||||||||||||
Natural Gas |
1,241 | 246 | 995 | |||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Total Production (mboe) |
5,580 | 652 | 4,928 | |||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Total Production (boepd) |
61,319 | 7,165 | 54,154 | |||||||||||||||||||
|
|
|
|
|
|
Note: Amounts may not sum due to rounding
* | Reduction in Force |
| General and administrative includes $3,343 or $0.68 per BOE of pension settlement expense |
£ | Adjustment includes $4,101 of expense related to a reduction in force |
3
Non-GAAP Financial Measures
The consolidated statement of income excluding certain divestments is a Non-GAAP financial measure (GAAP refers to generally accepted accounting principles). Energen believes excluding information associated with held for sale assets including the divestment of assets held in the San Juan Basin (completed in the first quarter of 2015) provides analysts and investors useful information to understand the financial performance of the company from ongoing business operations. Further, this information is useful in comparing the company and other oil and gas producing companies operating primarily in the Permian Basin.
Energen Net Income (Loss) Excluding Held for Sale Assets Reconciliation to GAAP Information |
Three Months Ended March 31, 2015 |
|||||||||||||||||||||
(in thousands except per share and production data) | GAAP | $/BOE | Held for Sale | Non-GAAP | $/BOE | |||||||||||||||||
Revenues |
||||||||||||||||||||||
Oil, natural gas liquids and natural gas sales |
$ | 187,822 | $ | 33,716 | $ | 154,106 | ||||||||||||||||
Gain (loss) on derivative instruments |
34,036 | $ | 8,369 | 25,667 | ||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Total Revenues |
221,858 | 42,085 | 179,773 | |||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Operating Costs and Expenses |
||||||||||||||||||||||
Oil, natural gas liquids and natural gas production |
67,754 | $ | 10.74 | 17,052 | 50,702 | $ | 11.54 | |||||||||||||||
Production and ad valorem taxes |
19,065 | $ | 3.02 | 3,498 | 15,567 | $ | 3.54 | |||||||||||||||
O&G Depreciation, depletion and amortization |
132,839 | $ | 21.06 | 13,638 | 119,201 | $ | 27.13 | |||||||||||||||
FF&E Depreciation, depletion and amortization |
1,542 | $ | 0.24 | 153 | 1,389 | $ | 0.32 | |||||||||||||||
Asset impairment |
6,583 | | 6,583 | |||||||||||||||||||
Exploration |
763 | 60 | 703 | |||||||||||||||||||
General and administrative |
32,055 | $ | 5.08 | (702 | ) | 32,757 | $ | 7.45 | ||||||||||||||
Accretion of discount on asset retirement obligations |
2,010 | 587 | 1,423 | |||||||||||||||||||
(Gain) loss on sale of assets and other |
(28,344 | ) | (27,919 | ) | (425 | ) | ||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Total costs and expenses |
234,267 | 6,367 | 227,900 | |||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Operating Income (Loss) |
(12,409 | ) | 35,718 | (48,127 | ) | |||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Other Income/(Expense) |
||||||||||||||||||||||
Interest Expense |
(11,758 | ) | | (11,758 | ) | |||||||||||||||||
Other income |
46 | | 46 | |||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Total other expense |
(11,712 | ) | | (11,712 | ) | |||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Loss Before Income Taxes |
(24,121 | ) | 35,718 | (59,839 | ) | |||||||||||||||||
Income tax expense (benefit) |
(8,701 | ) | 13,420 | (22,121 | ) | |||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Net Income (Loss) |
$ | (15,420 | ) | $ | 22,298 | $ | (37,718 | ) | ||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Diluted Earnings Per Average Common Share |
$ | (0.21 | ) | $ | 0.31 | $ | (0.52 | ) | ||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Basic earning Per Average Common Share |
$ | (0.21 | ) | $ | 0.31 | $ | (0.52 | ) | ||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Oil |
3,235 | 98 | 3,137 | |||||||||||||||||||
NGL |
861 | 273 | 588 | |||||||||||||||||||
Natural Gas |
2,213 | 1,544 | 669 | |||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Total Production (mboe) |
6,309 | 1,915 | 4,394 | |||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||
Total Production (boepd) |
70,100 | 21,278 | 48,822 | |||||||||||||||||||
|
|
|
|
|
|
Note: Amounts may not sum due to rounding
| General and administrative includes $3,050 or $0.69 per BOE of pension and pension settlement expense |
4
&T'VO,5N_=$O^J0W
MPDS1_