0001193125-16-759576.txt : 20161104 0001193125-16-759576.hdr.sgml : 20161104 20161104080902 ACCESSION NUMBER: 0001193125-16-759576 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 6 CONFORMED PERIOD OF REPORT: 20161103 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20161104 DATE AS OF CHANGE: 20161104 FILER: COMPANY DATA: COMPANY CONFORMED NAME: ENERGEN CORP CENTRAL INDEX KEY: 0000277595 STANDARD INDUSTRIAL CLASSIFICATION: CRUDE PETROLEUM & NATURAL GAS [1311] IRS NUMBER: 630757759 STATE OF INCORPORATION: AL FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-07810 FILM NUMBER: 161973677 BUSINESS ADDRESS: STREET 1: 605 RICHARD ARRINGTON JR BLVD N CITY: BIRMINGHAM STATE: AL ZIP: 35203-2707 BUSINESS PHONE: 2053262997 MAIL ADDRESS: STREET 1: 605 RICHARD ARRINGTON JR BLVD N CITY: BIRMINGHAM STATE: AL ZIP: 35203 FORMER COMPANY: FORMER CONFORMED NAME: ALAGASCO INC DATE OF NAME CHANGE: 19851002 8-K 1 d286448d8k.htm FORM 8-K Form 8-K

 

 

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

November 3, 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

(Registrant’s 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 November 3, 2016, Energen Corporation issued a press release announcing the third quarter and year-to-date 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
Number:

    
99.1    Press Release dated November 3, 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

November 4, 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
NUMBER

     

DESCRIPTION

99.1   *   Press Release dated November 3, 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

EX-99.1 2 d286448dex991.htm EX-99.1 EX-99.1

LOGO

Exhibit 99.1

LOGO

 

ENERGEN CORPORATION

 

605 Richard Arrington Jr. Blvd. N.

Birmingham, AL 35203-2707

  

For Release: 4:15 p.m. ET

Thursday, November 3, 2016

  

Contacts:         Julie S. Ryland

205.326.8421  

ENERGEN ESTIMATES ANNUAL PRODUCTION TO GROW 20% A YEAR, 2017-2019

4Q17 Exit Rate Expected to Exceed 4Q16 Exit Rate by Over 40%

New Delaware Basin Wells with Generation 3 Completions Show Substantial, Early Production Uplift

 

 

FINANCIAL AND OPERATING HIGHLIGHTS

3Q16

 

   

Production of 56.6 mboepd exceeded guidance midpoint by 2%; CY16 production guidance midpoint increased to 54.3 mboepd

 

   

Cost efficiencies continued to be realized as per-unit LOE and SG&A outperformed guidance midpoint by 10 percent

 

   

Energen has acquired 7,900 net acres YTD in Delaware and Midland basin focus areas at average cost of less than $14,600/acre

2017 OUTLOOK

 

   

Estimated annual production growth increased to 20%

 

   

Assumes Generation 3 completion costs but not potential Generation 3 production uplift

 

   

4Q17 vs 4Q16 exit rate estimated to increase more than 40%

 

   

Drilling and development capital estimated to range from $700-$800 million for 5- to 7-rig program and completion of DUCs

 

   

Hedge position strengthened with additional 3-way oil collars, natural gas basin-specific contracts, and NGL swaps

3-YEAR OUTLOOK

 

   

Annual production estimated to grow at 3-year CAGR of just over 20% without Generation 3 production uplift

 

   

2019 production estimated to approach 100 mboepd

 

   

Drilling and development capital estimated to range from $900 million to $1 billion in 2019

 

   

At recent strip prices, company estimates it will be near cash flow-neutral in 2018

 

   

YE19 EBITDAX estimated to be close to $1 billion (3-year CAGR: more than 50%)

WELL RESULTS

 

   

More than 30% uplift (vs 2,000 mboe EUR type curve for a 10,000’ lateral well) from 2 new Delaware Basin wells after 30 days and 20 days of cumulative production, respectively; suggests excellent early response to Generation 3 completions

 

   

With 90 days of production history (normalized to 7,500’), the average cumulative production of 12 Lower Spraberry wells completed in Martin County in 1H16 with Generation 2 frac design continues to track the 900 mboe EUR type curve

 

   

The average cumulative production of 9 Glasscock County Wolfcamp A/B wells completed in 1H16 with Generation 2 frac design exceeds the 890 mboe type curve by more than 20% after 120 days

 

 

NOTE: 3Q16 supplemental slides available at www.energen.com

 

 

BIRMINGHAM, Alabama – For the 3 months ended September 30, 2016, Energen Corporation (NYSE: EGN) reported GAAP net income from all operations of $53.3 million, or $0.55 per diluted share. Excluding mark-to-market derivatives losses, income from the sale of properties, and pension expenses, Energen’s adjusted loss in 3Q16 totaled $(21.4) million, or $(0.22) per diluted share. This compares with adjusted income in 3Q15 of $32.4 million, or $0.41 per diluted share. [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]

 

     3Q16      3Q15  
     $M      $/dil. sh.      $M      $/dil. sh.  

Net Income/(Loss) All Operations (GAAP)

   $ 53,314       $ 0.55       $ (227,904    $ (2.89

Less: Non-cash mark-to-market gains/(losses)

     16,142         0.17         (784      (0.01

Less: Asset impairments

     (277      nm         (250,582      (3.18

Less: Pension settlement and RIF settlement expenses

     (332      nm         (601      (0.01

Less: Income/(loss) associated 2016 asset sales

     59,213         0.61         (8,299      (0.11

Adj. Income Continuing Operations (Non-GAAP)

   $ (21,432    $ (0.22    $ 32,362       $ 0.41   

Note: Per share amounts may not sum due to rounding

Energen’s adjusted 3Q16 per-share loss was 24 percent better than internal expectations largely due to lower-than-expected operating expenses and better-than-expected production. Per-unit lease operating expense (LOE) was 10 percent better-than-expected and benefited largely from lower workover expense and lower water disposal and other costs; net salaries and general and administrative expense (SG&A) also was 10 percent better-than-expected per-unit due to a wide variety of cost reductions partially offset by higher non-cash compensation. Exploration expense was below budget primarily due to the timing of geological and geophysical costs.

Production in 3Q16 totaled 56.6 thousand barrels of oil equivalents per day (mboepd) and exceeded the production guidance midpoint of 55.4 mboepd by 2.0 percent; production in the Midland and Delaware basins exceeded budget by 3 percent, while Central Basin Platform production fell short of expectations by 3 percent. Actual and guidance production numbers exclude all 2016 property sales.

Energen’s adjusted EBITDAX totaled $84.8 million in the 3rd quarter of 2016 and exceeded internal expectations by 11 percent. In the same period a year ago, Energen’s adjusted EBITDAX totaled $196.4 million. [See “Non-GAAP Financial Measures” beginning on pp 9 for more information and reconciliation.]

2016 Capital Plan

Drilling is under way in the Midland and Delaware basins on some 56-59 net wells with long lateral lengths and high working interests that currently are scheduled to be completed in 1H17 using Generation 3 frac designs. In the Midland Basin, the new drills also will test varying spacing concepts as the company works to identify the optimal number of wells that can be drilled and completed in a density-pattern development program.

The pace of drilling in the Midland Basin is ahead of schedule, and the company may opt to accelerate its completion schedule there by moving ahead with 8 completions before year-end 2016. Energen estimates that capital investment associated with drilling and development activity in 2016 could range from $440-$485 million depending on the number of new drills and completions.

The majority of new drills in 2H16 in the Midland Basin are 10,000-plus foot lateral-length wells in Martin County targeting the Jo Mill, Middle Spraberry, Lower Spraberry and Wolfcamp A and B zones. The average working interest of the new drills is estimated to exceed 98 percent.

In the core central Delaware Basin, new drills focus on the Wolfcamp A and B in Reeves and Loving counties and have an average lateral length greater than 9,500’. Energen’s working interest in the new drills in the Delaware Basin is approximately 100 percent. At year-end 2016, the company estimates that it will have 33-41 gross and net horizontal DUCs in the Midland Basin and 19-20 gross and net horizontal DUCs in the Delaware Basin.

 

2


2016 Drilling and Development Capital Summary

 

     2016e Capital
($MM)
     Wells to be Drilled   Wells Completions  
      Operated Gross (Net)   Operated Gross (Net)  

Midland Basin

   $ 300-340       49 (48) – 51 (50)*     56 (55) – 66 (65)  † 

Delaware Basin

   $ 130-135       23 (23) – 24 (24)**     4 (4)   

ARO/Other

   $ 10        
  

 

 

    

 

 

 

 

 

Drilling & Development Capital

   $ 440-485¹       72 (71) – 75 (74)     60 (59) – 70 (69)   
  

 

 

    

 

 

 

 

 

 

¹

Includes approximately $35 mm for facilities in the Midland Basin, $25 mm for facilities in the Delaware Basin and $10 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, 2 gross (2 net) wells to hold acreage, and 37-39 gross (37-39 net) new drills in 2H16

**

Includes 4 gross (4 net) horizontal wells to hold acreage and 19-20 gross and net new drills in 2H16

Includes 6 gross (6 net) vertical wells, 3 gross (2 net) horizontal wells to hold new leasehold, 47 gross (47 net) development program completions in 1H16, 2 gross (2 net) wells to hold leasehold, and up to 8 gross and net completions in 2H16 from new drills

In addition to drilling and development, Energen continues to acquire leasehold in the Delaware and Midland basins. Through October 2016, Energen has invested approximately $115 million to add some 7,900 net acres in its focus areas in the Delaware and Midland basins at an average cost of less than $14,600 per acre. Approximately $20 million has been invested for lease renewals, mineral interests, and miscellaneous related items.

2017 Guidance

Energen estimates that it will invest $700-$800 million in 2017 to complete its YE2016 DUC inventory, run 5-7 horizontal rigs in the Midland and Delaware basins, and generate 20 percent, year-over-year production growth. The capital estimate assumes recent strip prices, the company’s updated hedge position (see pp 7), and additional capital for Generation 3 fracs. Estimated production could be higher, as it currently does not assume production uplift from Generation 3 fracs. The company also estimates that 2017 production will grow sequentially from the first quarter through the fourth quarter, with the 4Q17 exit rate up more than 40 percent from 4Q16.

3-Year Outlook

Looking further into the future, Energen management believes the quality of its deep inventory in the Midland and Delaware basins supports a compound annual production growth rate of more than 20 percent. This growth comes as Energen further de-levers its outstanding balance sheet at the same time it increases capital investment to bring forward the value of its inventory.

Energen expects production to approach 100 mboepd by year-end 2019, almost doubling its current 2016 estimated production midpoint of 54.3 mboepd. Production growth estimates do not assume production uplift from Generation 3 fracs.

At recent strip prices, Energen estimates that its capital plans for 2017-2019 support increasing annual capital investment up to a range of $900 million to $1 billion in 2019; the company further estimates that it will be near cash-flow neutral at recent strip prices beginning in 2018. Energen’s EBITDAX at year-end 2019 is estimated to be close to $1 billion, representing a 3-year CAGR in excess of 50 percent a year. (Oil prices used in 3-year outlook reflect recent strip of $52.75 per barrel in 2017, $54.50 in 2018, and $55.25 in 2019).

Early Positive Response to Generation 3 Completions in Delaware Basin

Energen’s first Wolfcamp A and Wolfcamp B wells in the Delaware Basin to use Generation 3 fracs are performing extremely well in early days. Through the first 30 days and 20 days of cumulative production, respectively, each well is tracking more than 30 percent above the 2.0 mmboe EUR type curve for a 10,000’ lateral length well.

 

3


Energen drilled and completed four wells in 2016 to hold core Delaware Basin acreage. The Checkers St. 54-12-21 701H, targeting the Wolfcamp B interval, was drilled in Reeves County to a completed lateral length of 9,389’. Its peak 24-hour IP was 2,384 boepd (3-stream), with oil comprising 61 percent of the product mix. Its peak 30-day average rate was 2,072 boepd (3-stream), with oil comprising 58 percent of the product mix.

The Razorback NW 33-77 604H is a Wolfcamp A well drilled in Loving County to a completed lateral length of 8,962’. Its peak 24-hour IP was 3,111 boepd (3-stream), with oil comprising 27 percent of the product mix. Its peak 20-day average rate was 2,549 boepd (3-stream), with oil comprising 26 percent of the product mix.

Based on preliminary flowback data, the other two wells (targeting the Wolfcamp B zone in Loving County) are expected to have a similar product mix to the neighboring Razorback 604H. These three wells are located in a confined area of approximately 2,500 net acres that has a higher gas-to-oil ratio than the bulk of the company’s core Delaware Basin footprint.

Midland Basin Well Results Continue to Outperform

With 90 days of production history (normalized to 7,500’), the average cumulative production of 12 Lower Spraberry wells completed in Martin County in 1H16 with a Generation 2 frac design continues to track the 900 mboe EUR type curve. And the average cumulative production of 9 Glasscock County Wolfcamp A/B wells completed in 1H16 with a Generation 2 frac design exceeds the 890 mboe type curve by more than 20 percent after 120 days.

The company is very encouraged by the performance of these Midland Basin wells, which are helping the company understand the optimal spacing and completion design for wells drilled in density patterns across multiple producing zones.

3rd Quarter 2016 Results

Production (excluding 2016 asset sales) (mboepd)

 

Commodity

   3Q16      3Q16 Guidance Mdpt      3Q15      2Q16      1Q16  

Oil

     35.8         35.9         36.0         36.5         33.6   

NGL

     10.4         9.4         9.1         9.4         8.3   

Natural Gas

     10.3         10.1         9.9         10.2         10.4   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     56.6         55.4         55.1         56.0         52.3   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Area

   3Q16      3Q16 Guidance Mdpt      3Q15      2Q16      1Q16  

Midland Basin

     38.2         36.9         32.3         37.1         33.0   

Horizontal

     29.2         28.4         21.1         28.5         23.3   

Vertical

     9.0         8.5         11.1         8.6         9.7   

Delaware Basin

     9.6         9.5         13.1         9.8         10.3   

Central Basin/Other

     8.7         9.0         9.7         9.1         9.0   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     56.6         55.4         55.1         56.0         52.3   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Note: Totals in production tables above may not sum due to rounding.

Average Realized Sales Prices (excluding 2016 asset sales)

 

Commodity

   3Q16      3Q15      % Change  

Oil (per barrel)

   $ 40.38       $ 74.28         (46

NGL (per gallon)

   $ 0.29       $ 0.25         16   

Natural Gas (per Mcf)

   $ 2.16       $ 4.04         (47

 

4


Average Prices Before Effects of Hedges (excluding 2016 asset sales)

 

Commodity

   3Q16      3Q15      % Change  

Oil (per barrel)

   $ 41.63       $ 44.65         (7

NGL (per gallon)

   $ 0.29       $ 0.25         16   

Natural Gas (per Mcf)

   $ 2.25       $ 2.17         4   

Expenses (excluding 2016 asset sales)

 

Per BOE, except where noted

   3Q16      3Q15  

LOE (including marketing and transportation)

   $ 7.89       $ 9.22   

Production & ad valorem taxes

   $ 1.99       $ 2.25   

DD&A

   $ 20.52       $ 26.60   

Net SG&A

   $ 4.08       $ 4.30   

Interest ($MM)

   $ 9.0       $ 10.1   

 

Excludes $0.10 per boe in 3Q16 for RIF settlement expenses and $0.18 per BOE in 3Q15 for pension and pension settlement expenses.

Liquidity Update

As of September 30, 2016, Energen had cash of $447.9 million and long-term debt of $551.3 million; the company had nothing drawn on its recently renewed $1.05 billion line of credit. Energen estimates that its total net debt-to-2016 adjusted EBITDAX will be approximately 0.8x.

4Q16 and CY16 Financial and Production Guidance

Energen’s Estimated Expenses (excluding 2016 asset sales):

 

Per BOE, except where noted

   4Q16   CY16

LOE (production costs, marketing & transportation)

   $9.15-$9.45   $8.00-$8.40

Production & ad valorem taxes (% of revenues, excluding hedges)

   6.9%   7.0%

DD&A expense*

   $20.15-$20.55   $21.10-$21.60

Salaries and general & administrative expense, net

   $4.60-$4.90   $4.30-$4.60†

Exploration expense (seismic, delay rentals, etc.)

   $0.95-$1.05   $0.30-$0.35

Interest expense ($MM)

   $8.9-$9.1   $36.5-$37.5

FF&E depreciation ($MM)

   $1.2-$1.4   $4.8-$5.0

Accretion of discount on ARO ($MM)

   $1.5-$1.7   $6.1-$6.3

Effective tax rate (%)

   33%-35%   33%-35%

 

*

DD&A expense does not reflect a potential negative 4Q look-back adjustment

Excludes $0.44 per boe in CY16 for pension settlement and RIF settlement expenses

LOE per boe in CY16 is estimated to range from $5.95-$6.30 in the Midland Basin, $7.45-$7.80 in the Delaware Basin, and $17.00-$17.30 in the Central Basin Platform. Production and ad valorem taxes in CY16, as a percent of revenues excluding hedges, are estimated to be 6.7 percent in the Midland Basin, 7.0 percent in the Central Basin Platform, and 7.8 percent in the Delaware Basin.

Net SG&A per boe in CY16 (excluding pension settlement and RIF settlement expenses) is estimated to be comprised of cash of $3.30-$3.50 per boe and non-cash, equity-based compensation of $1.00-$1.10 per boe.

Production is estimated to range from 52.0-52.4 mboepd in 4Q16. The production guidance midpoint for the year is essentially unchanged and is estimated to fall within a range of 53.9-54.7 mboepd. For all applicable periods, production excludes all 2016 asset sales.

 

5


Production by Basin (excluding 2016 asset sales) (mboepd)

 

Area

   4Q16e Guidance
Midpoint
     2016e Guidance
Midpoint
 

Midland Basin

     32.9         35.3   

Horizontal

     24.8         26.4   

Vertical

     8.1         8.8   

Delaware Basin

     10.4         10.0   

Central Basin Platform/Other

     8.9         9.0   
  

 

 

    

 

 

 

Total

     52.2         54.3   
  

 

 

    

 

 

 

NOTE: Totals may not sum due to rounding

Production by Commodity (excluding 2016 asset sales) (mboepd)

 

Commodity

   4Q16e Guidance Midpoint      2016e Guidance Midpoint  

Oil

     33.4         34.9   

NGL

     9.1         9.3   

Gas

     9.7         10.1   
  

 

 

    

 

 

 

Total Production

     52.2         54.3   
  

 

 

    

 

 

 

NOTE: Totals may not sum due to rounding

4Q16 Hedge Positions

 

Commodity

  

Hedge Volumes

  

Production @ Midpoint

   Hedge %   

NYMEXe Price

Oil

  

2.3 mmbo

  

3.1 mmbo

   74   

$  45.23 per barrel

Natural Gas

  

1.8 bcf

  

5.4 bcf

   33   

$       2.55 per mcf

NOTE: Includes known actuals

 

Differential

   Hedge Volumes    Avg. Price (per barrel)

WTS Midland to WTI Cushing (sour)

   0.5 mmbo    $  (1.64)

WTI Midland to WTI Cushing (sweet)

   1.9 mmbo    $  (1.92)

NOTE: Approximately 78% of 4Q16 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 Energen’s assumed basis differentials.

Estimated Price Realizations (pre-hedge):

 

     4Q16     CY16  

Crude oil (% of NYMEX/WTI)

     92     92

NGL (after T&F) (% of NYMEX/WTI)

     32     29

Natural gas (% of NYMEX/Henry Hub)

     79     78

Average realized prices will reflect commodity and basis hedges; oil transportation charges of approximately $2.45 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%.

Energen’s assumed commodity prices for unhedged production for the remainder of the year (November-December) are: $50.00 per barrel of oil, $0.58 per gallon of NGL, and $3.35 per Mcf of gas. Assumed prices for unhedged Midland to Cushing basis differentials for sweet and sour oil are $(0.30) and $(1.13), respectively. And the assumed gas basis assumption for all open contracts is $(0.26) per Mcf.

 

6


Relative to the company’s price assumptions: every $1.00 per barrel change in the price of oil for the remainder of the year is estimated to impact the company’s EBITDAX by approximately $0.7 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 $0.3 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 $0.2 million.

2017 Hedge Position Strengthened

Energen has continued to increase its 2017 oil and gas hedge positions by adding 3-way oil collars and gas swaps. The company also has started layering in hedges for some of its NGL production.

Energen’s total oil hedge position for 2017 is as follows:

 

Oil

   2017 Hedge Volumes¹      Avg. NYMEX Price  

Swaps

     4.1 mmbo       $   47.97 per barrel   

Three way Collars²

     4.8 mmbo      

Call Price

      $   62.18 per barrel   

Put Price

      $   45.00 per barrel   

Short Put Price

      $   35.00 per barrel   

 

¹

Hedges are distributed equally throughout the year by month

²

When the NYMEX price is above the call price, Energen receives the call price; when the NYMEX price is between the call price and the put price, Energen receives the NYMEX price; when the NYMEX price is between the put price and the short put price, Energen receives the put price; and when the NYMEX price is below the short put price, Energen receives the NYMEX price plus the difference between the put price and the short put price.

Energen’s total natural gas and NGL hedge positions for 2017 are as follows:

 

Commodity

   2017 Hedge Volumes    Avg. NYMEXe Price

Natural gas

   14.7 Bcf    $  3.05 per Mcf

NGL

   45.4 MM gallons    $  0.52 per gallon

Energen also has hedged the Midland to Cushing differential on approximately 5.8 million barrels of its sweet oil production in 2017 at an average price of (0.59).

Supplemental Slides and Conference Call

3Q16 supplemental slides associated with Energen’s quarterly release and conference call are available at www.energen.com. Energen will hold its quarterly conference call Friday, November 4, 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-focused exploration and production company with operations 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. 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 Company’s periodic reports filed with the Securities and Exchange Commission and available on the Company’s 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 SEC’s 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

EX-99.2 3 d286448dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

For the 3 months ending September 30, 2016 and 2015

 

 

     3rd Quarter        

(in thousands, except per share data)

   2016     2015     Change  

Revenues

      

Oil, natural gas liquids and natural gas sales

   $ 163,973      $ 188,398      $ (24,425

Gain on derivative instruments, net

     20,412        107,173        (86,761
  

 

 

   

 

 

   

 

 

 

Total revenues

     184,385        295,571        (111,186
  

 

 

   

 

 

   

 

 

 

Operating Costs and Expenses

      

Oil, natural gas liquids and natural gas production

     42,280        54,598        (12,318

Production and ad valorem taxes

     10,987        13,366        (2,379

Depreciation, depletion and amortization

     108,167        149,781        (41,614

Asset impairment

     587        399,394        (398,807

Exploration

     18        493        (475

General and administrative (including non-cash stock based compensation of $6,518 and $933 for the three months ended Sept. 30, 2016, and 2015, respectively)

     21,710        23,631        (1,921

Accretion of discount on asset retirement obligations

     1,556        1,700        (144

(Gain) loss on sale of assets and other

     (91,222     822        (92,044
  

 

 

   

 

 

   

 

 

 

Total operating costs and expenses

     94,083        643,785        (549,702
  

 

 

   

 

 

   

 

 

 

Operating Income (Loss)

     90,302        (348,214     438,516   
  

 

 

   

 

 

   

 

 

 

Other Income (Expense)

      

Interest expense

     (8,987     (10,084     1,097   

Other income

     421        56        365   
  

 

 

   

 

 

   

 

 

 

Total other expense

     (8,566     (10,028     1,462   
  

 

 

   

 

 

   

 

 

 

Income (Loss) Before Income Taxes

     81,736        (358,242     439,978   

Income tax expense (benefit)

     28,422        (130,338     158,760   
  

 

 

   

 

 

   

 

 

 

Net Income (Loss)

   $ 53,314      $ (227,904   $ 281,218   
  

 

 

   

 

 

   

 

 

 
      
  

 

 

   

 

 

   

 

 

 

Diluted Earnings Per Average Common Share

   $ 0.55      $ (2.89   $ 3.44   
  

 

 

   

 

 

   

 

 

 

Basic Earnings Per Average Common Share

   $ 0.55      $ (2.89   $ 3.44   
  

 

 

   

 

 

   

 

 

 

Diluted Average Common Shares Outstanding

     97,511        78,742        18,769   
  

 

 

   

 

 

   

 

 

 

Basic Average Common Shares Outstanding

     97,068        78,742        18,326   
  

 

 

   

 

 

   

 

 

 

Dividends Per Common Share

   $ —        $ 0.02      $ (0.02
  

 

 

   

 

 

   

 

 

 

 

1


CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

For the 9 months ending September 30, 2016 and 2015

 

 

     Year-to-date        

(in thousands, except per share data)

   2016     2015     Change  

Revenues

      

Oil, natural gas liquids and natural gas sales

   $ 458,374      $ 595,510      $ (137,136

Gain (loss) on derivative instruments, net

     (40,005     90,245        (130,250
  

 

 

   

 

 

   

 

 

 

Total revenues

     418,369        685,755        (267,386
  

 

 

   

 

 

   

 

 

 

Operating Costs and Expenses

      

Oil, natural gas liquids and natural gas production

     132,847        175,933        (43,086

Production and ad valorem taxes

     33,422        45,783        (12,361

Depreciation, depletion and amortization

     344,564        434,005        (89,441

Asset impairment

     220,612        466,390        (245,778

Exploration

     1,780        12,274        (10,494

General and administrative (including non-cash stock based compensation of $14,493 and $12,040 for the nine months ended Sept. 30, 2016, and 2015, respectively)

     74,783        94,338        (19,555

Accretion of discount on asset retirement obligations

     5,092        5,379        (287

Gain on sale of assets and other

     (252,097     (26,046     (226,051
  

 

 

   

 

 

   

 

 

 

Total operating costs and expenses

     561,003        1,208,056        (647,053
  

 

 

   

 

 

   

 

 

 

Operating Loss

     (142,634     (522,301     379,667   
  

 

 

   

 

 

   

 

 

 

Other Income (Expense)

      

Interest expense

     (27,858     (33,086     5,228   

Other income

     580        143        437   
  

 

 

   

 

 

   

 

 

 

Total other expense

     (27,278 )      (32,943     5,665   
  

 

 

   

 

 

   

 

 

 

Loss Before Income Taxes

     (169,912     (555,244     385,332   

Income tax benefit

     (56,869     (200,319     143,450   
  

 

 

   

 

 

   

 

 

 

Net Loss

   $ (113,043   $ (354,925   $ 241,882   
  

 

 

   

 

 

   

 

 

 
      
  

 

 

   

 

 

   

 

 

 

Diluted Earnings Per Average Common Share

   $ (1.21   $ (4.72   $ 3.51   
  

 

 

   

 

 

   

 

 

 

Basic Earnings Per Average Common Share

   $ (1.21   $ (4.72   $ 3.51   
  

 

 

   

 

 

   

 

 

 

Diluted Average Common Shares Outstanding

     93,602        75,125        18,477   
  

 

 

   

 

 

   

 

 

 

Basic Average Common Shares Outstanding

     93,602        75,125        18,477   
  

 

 

   

 

 

   

 

 

 

Dividends Per Common Share

   $ —        $ 0.06      $ (0.06
  

 

 

   

 

 

   

 

 

 

 

2


CONSOLIDATED BALANCE SHEETS (UNAUDITED)

As of September 30, 2016 and December 31, 2015

 

 

(in thousands)

   September 30, 2016      December 31, 2015  

ASSETS

     

Current Assets

     

Cash and cash equivalents

   $ 447,925       $ 1,272   

Accounts receivable, net

     72,587         63,097   

Inventories

     14,159         11,255   

Assets held for sale

     —           93,739   

Derivative instruments

     3,653         56,963   

Prepayments and other

     6,240         20,014   
  

 

 

    

 

 

 

Total current assets

     544,564         246,340   
  

 

 

    

 

 

 

Property, Plant and Equipment

     

Oil and natural gas properties, net

     3,965,358         4,302,332   

Other property and equipment, net

     45,198         48,358   
  

 

 

    

 

 

 

Total property, plant and equipment, net

     4,010,556         4,350,690   
  

 

 

    

 

 

 

Other postretirement assets

     4,350         3,881   

Other assets

     9,654         10,245   
  

 

 

    

 

 

 

TOTAL ASSETS

   $ 4,569,124       $ 4,611,156   
  

 

 

    

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

     

Current Liabilities

     

Long-term debt due within one year

     19,000         —     

Accounts payable

     56,221         64,742   

Accrued taxes

     35,071         5,801   

Accrued wages and benefits

     20,000         28,563   

Accrued capital costs

     56,858         79,206   

Revenue and royalty payable

     52,241         60,493   

Liabilities related to assets held for sale

     —           12,789   

Pension liabilities

     —           15,685   

Derivative instruments

     24,909         459   

Other

     14,421         19,783   
  

 

 

    

 

 

 

Total current liabilities

     278,721         287,521   
  

 

 

    

 

 

 

Long-term debt

     532,343         773,550   

Asset retirement obligations

     92,937         89,990   

Deferred income taxes

     475,239         552,369   

Noncurrent derivative instruments

     6,043         —     

Other long-term liabilities

     11,714         11,866   
  

 

 

    

 

 

 

Total liabilities

     1,396,997         1,715,296   
  

 

 

    

 

 

 

Total Shareholders’ Equity

     3,172,127         2,895,860   
  

 

 

    

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

   $ 4,569,124       $ 4,611,156   
  

 

 

    

 

 

 

 

3


SELECTED BUSINESS SEGMENT DATA (UNAUDITED)

For the 3 months ending September 30, 2016 and 2015

 

 

     3rd 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

   $ 138,388      $ 160,531      $ (22,143

Natural gas liquids

     12,067        11,001        1,066   

Natural gas

     13,518        16,866        (3,348
  

 

 

   

 

 

   

 

 

 

Total

   $ 163,973      $ 188,398      $ (24,425
  

 

 

   

 

 

   

 

 

 

Open non-cash mark-to-market gains (losses) on derivative instruments

  

Oil

   $ 22,984      $ 5,760      $ 17,224   

Natural gas liquids

     (954     —          (954

Natural gas

     2,992        (6,924     9,916   
  

 

 

   

 

 

   

 

 

 

Total

   $ 25,022      $ (1,164   $ 26,186   
  

 

 

   

 

 

   

 

 

 

Closed gains (losses) on derivative instruments

      

Oil

   $ (4,118   $ 98,072      $ (102,190

Natural gas

     (492     10,265        (10,757
  

 

 

   

 

 

   

 

 

 

Total

   $ (4,610   $ 108,337      $ (112,947
  

 

 

   

 

 

   

 

 

 

Total revenues

   $ 184,385      $ 295,571      $ (111,186
  

 

 

   

 

 

   

 

 

 

Production volumes

      

Oil (MBbl)

     3,325        3,610        (285

Natural gas liquids (MMgal)

     41.2        44.4        (3.2

Natural gas (MMcf)

     5,958        7,362        (1,404
  

 

 

   

 

 

   

 

 

 

Total production volumes (MBOE)

     5,298        5,893        (595
  

 

 

   

 

 

   

 

 

 

Average daily production volumes

Oil (MBbl/d)

     36.1        39.2        (3.1

Natural gas liquids (MMgal/d)

     0.4        0.5        (0.1

Natural gas (MMcf/d)

     64.8        80.0        (15.2
  

 

 

   

 

 

   

 

 

 

Total average daily production volumes (MBOE/d)

     57.6        64.1        (6.5
  

 

 

   

 

 

   

 

 

 

Average realized prices excluding effects of open non-cash mark-to-market derivative instruments

      

Oil (per barrel)

   $ 40.38      $ 71.64      $ (31.26

Natural gas liquids (per gallon)

   $ 0.29      $ 0.25      $ 0.04   

Natural gas (per Mcf)

   $ 2.19      $ 3.69      $ (1.50

Average realized prices excluding effects of all derivative instruments

  

Oil (per barrel)

   $ 41.62      $ 44.47      $ (2.85

Natural gas liquids (per gallon)

   $ 0.29      $ 0.25      $ 0.04   

Natural gas (per Mcf)

   $ 2.27      $ 2.29      $ (0.02

Costs per BOE

      

Oil, natural gas liquids and natural gas production expenses

   $ 7.98      $ 9.26      $ (1.28

Production and ad valorem taxes

   $ 2.07      $ 2.27      $ (0.20

Depreciation, depletion and amortization

   $ 20.42      $ 25.42      $ (5.00

Exploration expense

   $ —        $ 0.08      $ (0.08

General and administrative

   $ 4.10      $ 4.01      $ 0.09   

Capital expenditures

   $ 211,393      $ 240,516      $ (29,123
  

 

 

   

 

 

   

 

 

 

 

4


SELECTED BUSINESS SEGMENT DATA (UNAUDITED)

For the 9 months ending September 30, 2016 and 2015

 

 

     Year-to-Date        

(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

   $ 386,905      $ 491,158      $ (104,253

Natural gas liquids

     34,584        36,616        (2,032

Natural gas

     36,885        67,736        (30,851
  

 

 

   

 

 

   

 

 

 

Total

   $ 458,374      $ 595,510      $ (137,136
  

 

 

   

 

 

   

 

 

 

Open non-cash mark-to-market gains (losses) on derivative instruments

  

Oil

   $ (33,444   $ (149,743   $ 116,299   

Natural gas liquids

     (954     —          (954

Natural gas

     (1,462     (27,939     26,477   
  

 

 

   

 

 

   

 

 

 

Total

   $ (35,860   $ (177,682   $ 141,822   
  

 

 

   

 

 

   

 

 

 

Closed gains (losses) on derivative instruments

      

Oil

   $ (5,321   $ 230,885      $ (236,206

Natural gas

     1,176        37,042        (35,866
  

 

 

   

 

 

   

 

 

 

Total

   $ (4,145   $ 267,927      $ (272,072
  

 

 

   

 

 

   

 

 

 

Total revenues

   $ 418,369      $ 685,755      $ (267,386
  

 

 

   

 

 

   

 

 

 

Production volumes

      

Oil (MBbl)

     10,269        10,439        (170

Natural gas liquids (MMgal)

     126.0        125.5        0.5   

Natural gas (MMcf)

     20,700        27,774        (7,074
  

 

 

   

 

 

   

 

 

 

Total production volumes (MBOE)

     16,719        18,055        (1,336
  

 

 

   

 

 

   

 

 

 

Average daily production volumes

      

Oil (MBbl/d)

     37.5        38.2        (0.7

Natural gas liquids (MMgal/d)

     0.5        0.5        —     

Natural gas (MMcf/d)

     75.5        101.7        (26.2
  

 

 

   

 

 

   

 

 

 

Total average daily production volumes (MBOE/d)

     61.0        66.1        (5.1
  

 

 

   

 

 

   

 

 

 

Average realized prices excluding effects of open non-cash mark-to-market derivative instruments

  

Oil (per barrel)

   $ 37.16      $ 69.17      $ (32.01

Natural gas liquids (per gallon)

   $ 0.27      $ 0.29      $ (0.02

Natural gas (per Mcf)

   $ 1.84      $ 3.77      $ (1.93

Average realized prices excluding effects of all derivative instruments

  

Oil (per barrel)

   $ 37.68      $ 47.05      $ (9.37

Natural gas liquids (per gallon)

   $ 0.27      $ 0.29      $ (0.02

Natural gas (per Mcf)

   $ 1.78      $ 2.44      $ (0.66

Costs per BOE

      

Oil, natural gas liquids and natural gas production expenses

   $ 7.94      $ 9.74      $ (1.80

Production and ad valorem taxes

   $ 2.00      $ 2.54      $ (0.54

Depreciation, depletion and amortization

   $ 20.61      $ 24.04      $ (3.43

Exploration expense

   $ 0.11      $ 0.68      $ (0.57

General and administrative

   $ 4.47      $ 5.23      $ (0.76

Capital expenditures

   $ 428,443      $ 918,798      $ (490,355
  

 

 

   

 

 

   

 

 

 

 

5

EX-99.3 4 d286448dex993.htm EX-99.3 EX-99.3

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, expenses related to the 2016 reductions in force, certain pension and pension settlement expenses and income and losses associated with 2016 property sales. 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 9/30/2016  

Energen Net Income ($ in millions except per share data)

   Net Income      Per Diluted
Share
 

Net Income All Operations (GAAP)

     53.3         0.55   

Non-cash mark-to-market gains (net of $8.9 tax)

     (16.1      (0.17

Asset impairment, other (net of $0.3 tax)

     0.3         0.00   

Reduction in force expenses (net of $0.2 tax)

     0.3         0.00   

Income associated with 2016 property sales (net of $32.3 tax)

     (59.2      (0.61
  

 

 

    

 

 

 

Adjusted Income from Continuing Operations (Non-GAAP)

     (21.4      (0.22
  

 

 

    

 

 

 
     Three Months Ended 9/30/2015  

Energen Net Income ($ in millions except per share data)

   Net Income      Per Diluted
Share
 

Net Income (Loss) All Operations (GAAP)

     (227.9      (2.89

Non-cash mark-to-market losses (net of $0.4 tax)

     0.8         0.01   

Asset impairment, other (net of $141.3 tax)

     250.6         3.18   

Pension and pension settlement expenses (net of $0.3 tax)

     0.6         0.01   

Loss associated with 2016 property sales (net of $4.7 tax)

     8.3         0.11   
  

 

 

    

 

 

 

Adjusted Income from Continuing Operations (Non-GAAP)

     32.4         0.41   
  

 

 

    

 

 

 

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 expenses related to the 2016 reductions in force, certain pension and pension settlement expenses, income and losses associated with 2016 property sales, impairment losses and certain non-cash mark-to-market derivative financial instruments. 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 9/30  

($ in millions)

   2016      2015  

Energen Net Income (Loss) (GAAP)

     53.3         (227.9

(Income) Loss associated with 2016 property sales, net of tax

     (59.2      8.3   
  

 

 

    

 

 

 

Net Income (Loss) Excluding 2016 Property Sales (Non-GAAP)

     (5.9      (219.6
  

 

 

    

 

 

 

Interest expense

     9.0         10.1   

Income tax expense (benefit) *

     (3.9      (125.7

Depreciation, depletion and amortization *

     108.0         136.1   

Accretion expense *

     1.6         1.5   

Exploration expense *

     0.0         0.0   

Adjustment for asset impairment *

     0.6         391.9   

Adjustment for mark-to-market (gains) losses

     (25.0      1.2   

Adjustment for reduction in force and pension and pension settlement expenses

     0.5         0.9   
  

 

 

    

 

 

 

Energen Adjusted EBITDAX from Continuing Operations (Non-GAAP)

     84.8         196.4   
  

 

 

    

 

 

 

Note: Amounts may not sum due to rounding

 

* Amount adjusted to exclude 2016 property sales in either current or prior period. See reconciliation to GAAP Information for the Three Months Ended 9/30/2016 and 9/30/2015.


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 2016 property sales 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 2016 Property Sales

Reconciliation to GAAP Information

 

(in thousands except per share and production data)    Three Months Ended September 30, 2016  
     GAAP     $/BOE      2016 Property Sales     Non-GAAP     $/BOE  

Revenues

           

Oil, natural gas liquids and natural gas sales

   $ 163,973         $ 2,162      $ 161,811     

Gain (loss) on derivative instruments

     20,412           —          20,412     
  

 

 

      

 

 

   

 

 

   

Total Revenues

     184,385           2,162        182,223     
  

 

 

      

 

 

   

 

 

   

Operating Costs and Expenses

           

Oil, natural gas liquids and natural gas production

     42,280      $ 7.98         1,253        41,027      $ 7.89   

Production and ad valorem taxes

     10,987      $ 2.07         621        10,366      $ 1.99   

O&G Depreciation, depletion and amortization

     106,989      $ 20.19         215        106,774      $ 20.52   

FF&E Depreciation, depletion and amortization

     1,178      $ 0.22         —          1,178      $ 0.23   

Asset impairment

     587           —          587     

Exploration

     18           6        12     

General and administrative †

     21,710      $ 4.10         (53     21,763      $ 4.18   

Accretion of discount on asset retirement obligations

     1,556           1        1,555     

(Gain) loss on sale of assets and other

     (91,222        (91,371     149     
  

 

 

      

 

 

   

 

 

   

Total costs and expenses

     94,083           (89,328     183,411     
  

 

 

      

 

 

   

 

 

   

Operating Income (Loss)

     90,302           91,490        (1,188  
  

 

 

      

 

 

   

 

 

   

Other Income/(Expense)

           

Interest expense

     (8,987        —          (8,987  

Other income

     421           12        409     
  

 

 

      

 

 

   

 

 

   

Total other expense

     (8,566        12        (8,578  
  

 

 

      

 

 

   

 

 

   

Loss Before Income Taxes

     81,736           91,502        (9,766  

Income tax expense (benefit)

     28,422           32,289        (3,867  
  

 

 

      

 

 

   

 

 

   

Net Income (Loss)

   $ 53,314         $ 59,213      $ (5,899  
  

 

 

      

 

 

   

 

 

   
           
  

 

 

      

 

 

   

 

 

   

Diluted Earnings Per Average Common Share

   $ 0.55         $ 0.60      $ (0.06  
  

 

 

      

 

 

   

 

 

   
           
  

 

 

      

 

 

   

 

 

   

Basic earning Per Average Common Share

   $ 0.55         $ 0.60      $ (0.06  
  

 

 

      

 

 

   

 

 

   

Oil

     3,325           30        3,295     

NGL

     980           22        958     

Natural Gas

     993           43        950     
  

 

 

      

 

 

   

 

 

   

Total Production (mboe)

     5,298           95        5,203     
  

 

 

      

 

 

   

 

 

   

Total Production (boepd)

     57,587           1,033        56,554     
  

 

 

      

 

 

   

 

 

   

Note: Amounts may not sum due to rounding

 

General and administrative includes $515 or $0.10 per BOE of expense related to the reductions in force


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 2016 property sales 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 2016 Property Sales

Reconciliation to GAAP Information

 

(in thousands except per share and production data)    Three Months Ended September 30, 2015  
     GAAP     $/BOE      2016 Property Sales     Non-GAAP     $/BOE  

Revenues

           

Oil, natural gas liquids and natural gas sales

   $ 188,398         $ 19,758      $ 168,640     

Gain (loss) on derivative instruments

     107,173           —          107,173     
  

 

 

      

 

 

   

 

 

   

Total Revenues

     295,571           19,758        275,813     
  

 

 

      

 

 

   

 

 

   

Operating Costs and Expenses

           

Oil, natural gas liquids and natural gas production

     54,598      $ 9.26         7,918        46,680      $ 9.22   

Production and ad valorem taxes

     13,366      $ 2.27         1,951        11,415      $ 2.25   

O&G Depreciation, depletion and amortization

     148,298      $ 25.17         13,556        134,742      $ 26.60   

FF&E Depreciation, depletion and amortization

     1,483      $ 0.25         104        1,379      $ 0.27   

Asset impairment

     399,394           7,548        391,846     

Exploration

     493           454        39     

General and administrative †

     23,631      $ 4.01         904        22,727      $ 4.49   

Accretion of discount on asset retirement obligations

     1,700           242        1,458     

(Gain) loss on sale of assets and other

     822           81        741     
  

 

 

      

 

 

   

 

 

   

Total costs and expenses

     643,785           32,758        611,027     
  

 

 

      

 

 

   

 

 

   

Operating Income (Loss)

     (348,214        (13,000     (335,214  
  

 

 

      

 

 

   

 

 

   

Other Income/(Expense)

           

Interest expense

     (10,084        —          (10,084  

Other income

     56           36        20     
  

 

 

      

 

 

   

 

 

   

Total other expense

     (10,028        36        (10,064  
  

 

 

      

 

 

   

 

 

   

Loss Before Income Taxes

     (358,242        (12,964     (345,278  

Income tax expense (benefit)

     (130,338        (4,665     (125,673  
  

 

 

      

 

 

   

 

 

   

Net Income (Loss)

   $ (227,904      $ (8,299   $ (219,605  
  

 

 

      

 

 

   

 

 

   
           
  

 

 

      

 

 

   

 

 

   

Diluted Earnings Per Average Common Share

   $ (2.89      $ (0.10   $ (2.79  
  

 

 

      

 

 

   

 

 

   
           
  

 

 

      

 

 

   

 

 

   

Basic earning Per Average Common Share

   $ (2.89      $ (0.10   $ (2.79  
  

 

 

      

 

 

   

 

 

   

Oil

     3,610           300        3,310     

NGL

     1,056           215        841     

Natural Gas

     1,227           313        914     
  

 

 

      

 

 

   

 

 

   

Total Production (mboe)

     5,893           828        5,065     
  

 

 

      

 

 

   

 

 

   

Total Production (boepd)

     64,054           9,000        55,054     
  

 

 

      

 

 

   

 

 

   

Note: Amounts may not sum due to rounding

 

General and administrative includes $934 or $0.18 per BOE of pension and pension settlement expense


Non-GAAP Financial Measures

Excluding production associated with certain divestments is a Non-GAAP financial measure (GAAP refers to generally accepted accounting principles). Energen believes excluding data associated with the 2016 property sales provides analysts and investors useful information to understand the financial performance of the company from ongoing business operations. Further, this measure is useful in comparing the company and other oil and gas producing companies operating primarily in the Permian Basin.

Energen Production Excluding 2016 Property Sales Reconciliation to GAAP Information

 

     Quarter Ended  
     June 30, 2016  
     GAAP      2016 Property
Sales
     Non-GAAP  

Oil

     3,558         238         3,320   

NGL

     1,067         212         855   

Natural Gas

     1,216         292         924   
  

 

 

    

 

 

    

 

 

 

Total Production (mboe)

     5,841         742         5,099   
  

 

 

    

 

 

    

 

 

 

Total Production (boepd)

     64,187         8,154         56,033   
  

 

 

    

 

 

    

 

 

 

Energen Production Excluding 2016 Property Sales Reconciliation to GAAP Information

 

     Quarter Ended  
     March 31, 2016  
     GAAP      2016 Property
Sales
     Non-GAAP  

Oil

     3,386         327         3,059   

NGL

     953         197         756   

Natural Gas

     1,241         295         946   
  

 

 

    

 

 

    

 

 

 

Total Production (mboe)

     5,580         819         4,761   
  

 

 

    

 

 

    

 

 

 

Total Production (boepd)

     61,319         9,000         52,319   
  

 

 

    

 

 

    

 

 

 

Note: Amounts may not sum due to rounding    

GRAPHIC 5 g286448g1104020128473.jpg GRAPHIC begin 644 g286448g1104020128473.jpg M_]C_X 02D9)1@ ! 0$ 8 !@ #_VP!# @&!@<&!0@'!P<)"0@*#!0-# L+ M#!D2$P\4'1H?'AT:'!P@)"XG("(L(QP<*#7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0 'P$ P$! 0$! M 0$! 0 $" P0%!@<("0H+_\0 M1$ @$"! 0#! <%! 0 0)W $" M Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O 58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H # ,! (1 Q$ /P#W^N*^*/BR M;PEX/ENK.41W\SB*W8@'#'J<'T&:[6N'\6:M\/KN]&G^)[BPFN+4Y$4^3Y9( M]O:@#P?_ (7!X[_Z#I_\!HO_ (FC_A<'CO\ Z#I_\!HO_B:]6_XLM_SRT;_O MEJ/^++?\\M&_[Y:@9YA9_%7X@7][!:0:VS33R"- +:+J3C^[7& M;C3=&TS4]M]%;A[V?RD8NQ' P1@>O [UWMCX9\":?8)XDT[2+%(H(S/%@Q^=,\-?$#Q1%X"USQ+K.J-.J8M[%&AC7,I[\*,XXKQ[4;VYU_7;F]D! M>YO9R^/=CP/Y"OHM+?P)X>\+Z9X6\3SV+2VT2S/!/D_O&ZMQ^(H$>._\+@\= M_P#0=/\ X#1?_$T?\+@\=_\ 0=/_ (#1?_$UZM_Q9;_GEHW_ 'RU'_%EO^>6 MC?\ ?+4#/*D^+OCV218TUQF=B%4"VBY)Z?PUV_Q!^(/B;PQ:Z+I-MJQ&JBV$ MU_/Y,9)9NBX*X'X"O0-*\*?#V:Q37=-TC3VMX_P"%O>._^@^__@-#_P#$4?\ "WO'?_0??_P& MA_\ B*[3PC-\+--\,6=OKR64^JA=URT\#%E8G.WIVZ?A3/&6L?"H>&+R+1-- MLY-2E39 88"I1C_%GVH&8&A?&3QA#K-J;[45O;9I%62%X$7()[%0#FO(XX%('XMDU!_P + MF\<_]!6+_P !D_PKN_AU\/?#EKX);Q%XKLX9?-4R@W&=L4?8X]36C]K^"G_/ MOI7_ 'Y:@#S+_A._\ H.G_ ,!HO_B: M]6_XLM_SRT;_ +Y:E_XLM_SRT;_OEJ /.O#_ ,2/B!KVOV6EP:XQ>XE"'%M% MP.Y^[Z5V/Q/^*6L^&_$,6D:)!Z;CQ^0H ZW_A=GC?'_'[:_\ M@,M?1WA749]6\*Z9J%RP:>XMUDD(& 21SQ7Q]K>GC2M:O-/#%OL\ACR>^*^F M=$UZ/0/@M9ZLY&8+ %,]WQA1^>* ."^(/Q>U[2_&%YIVA7$"6EJ1$2T0#;+4=>E5[R[!F 6,($0_=&/IS^-?*6E6%UXF\36UDI+ M7%]< ,WIDY8_@,FOM"")+>".&-0J1J%51T % #I"PB8HNYP#M&<9-?-VK?![ MQUK&KW>I7,5F9KF5I6_TD<9/3\.E>B_%KXC77@Z*SLM(>'^TYSYC>:F\+%R. MGJ2*\M_X7GXV_P">]A_X"_\ UZ #_A1GC/\ YX67_@0*EMO@7XN:ZB%Q%9K" M7'F,)P2%SS47_"\_&W_/>P_\!?\ Z]:_A?XK^.O$?B2QTN.:QQ/( Y%K]U>Y MZ^E SK_C'K$7AKP':^'[-@CW06(!>T:]?SKR+X8>'CXC\=V$#INM[=OM$W'& M%Z#\3BIOBKXC/B+QO=,DFZVM/]'B]#CJ?Q->I? 3P[]B\/W6MS)B6]?9&2/^ M6:_XG- 'F_QIC$?Q,OL# ,41_P#'!3SXB_L[X%V^CQ/B;4M1E#@=?*3:3^9V MC\ZE^.2[?B1,?[UM$?TQ7G+2R/%'&SDI'G8I/"Y.30!WOP=\._V[XY@FDCW6 MVGK]H?/0L/NC\_Y5T'BGX4^./$GB:_U:2&T_TB4E ;@?*@X4?E1HVJ7'PS^$ M\&JV@B76=;N T7FINVQ+T./IG_OH5C_\+S\;?\][#_P%_P#KT '_ HSQG_S MPLO_ (%*OP,\9%@&ALP">3]H'%)_P +S\;?\][#_P !?_KUT MTZWEL#+<2K&,6O3)Y/6@#O\ XC7D7@?X40:):,$FGC6U3'7&/G/^?6O%?AUX M=/B;QOI]DR[K='\Z?TV+SC\3@?C70?&CQ"^K>+ET_P T/'IT0B8KP#(>6/YU MWGP"\.?9-$N]>F3$EX_E0DCI&O7\SG\J .(^-WA<:)XO74K>/;::DN_@<+(. M&'X\'\37+>$/!&I^-9[B'2Y;59+&/^$G\#7D,2;KR MU'VFW]2R]1^(R/RKYO\ ?B5_"GB^QU,$^0&\NX7^]&W!_+K^% 'K5EX03X1 M^#-7UZ[NH[G6)8?)B*#"1EN !GDG/4^U>.>%='D\2^++#3B2QN)@9&/IG+&O M<_CPTMSX$LIK7,EJ;E'=UY&TJ<'Z9Q7@>@Z[?>&]8AU3371;F'.W>NY2#U!% M 'TY\1O#>L:UX/BT+P]'"J%E63S)-@$:C@"OF;Q%X?O/#&KR:9?M";F, N(G MW 9[9]:[K_A?7C'_ )Y:7_X#M_\ %5Y_J-_>^(-:FO;D^9>7=>-+'O^9N?\37-?\+S\;?\ />P_\!?_ *] M!_PHSQG_ ,\++_P(%7]$^!WB5=;LFU..U6Q696G*3!CM!YP*H?\ "\_&W_/> MP_\ 7_Z]=/X ^)?C3Q9XMM=.FGLA:#,MRRVV"(UZ\YXST_&@1M?'?Q"NG>& M[70;9@LEXV75>T:]OSP*X3X(>'O[5\9?VC*F8-/3?D]-YX%<]\2?$1\2^.+Z MZ1MUO"WD0>FU>,_B+_$F/A;X6T"%^9(1/. >PX4?SKF?B"NWX@:V/^GEJYZ2:6?RP M[L^Q0B#T Z 4 >O? +P[]KUR\UZ9,QVB>3"2/XVZG\!_.OH:N2^&WAX>&O ^ MGV;+MN)$\Z?_ 'VY/Y=/PKK:!'):_P##7PQXFU5]3U6SEFNF14+"X=0 .@ ! MP*R_^%*^!O\ H%S?^!4G_P 5110 ?\*5\#?] N;_ ,"I/_BJU-#^&OA;P[=R M76F6+Q3O&8BYG=B%/7&3Q]:** ,UO@OX'=V9M-F+,I:=I[QW M40.QWG=\9]B<444 5KKX1>#+VZEN;C39'FE")YY)GTEM\C%VVSN!DG/ !XHHH ZN#1-/@T2/ M1_LXDL$C\H13$N-OH<]:Y6Y^#W@>YD+MH_ED]HIG0?D#110!!_PI7P-_T"YO M_ J3_P"*JS8?"+P9IM_!>VVF2">!P\9:XD8 CIP3@T44 3ZU\,/"OB'59=2U M*RFFNI<;F^TR*..!@ X%9_\ PI7P-_T"YO\ P*D_^*HHH /^%*^!O^@7-_X% M2?\ Q5;.A?#WPWX;6[&EV;PF[C\J5O.=F*^@)/'X444 9,?P9\#QRK(-+E+* MP89NI#S^==XB+'&J(H55 "@=A110!QFJ?"CPAK&IW&H7NGRO:** .[ & .!2T44 ?__9 end GRAPHIC 6 g286448gp002.jpg GRAPHIC begin 644 g286448gp002.jpg M_]C_X 02D9)1@ ! 0$ 8 !@ #_VP!# (! 0(! 0(" @(" @(" P4# P,# M P8$! ,%!P8'!P<&!P<("0L)" @*" <'"@T*"@L,# P,!PD.#PT,#@L,# S_ MVP!# 0(" @,# P8# P8," <(# P,# P,# P,# P,# P,# P,# P,# P,# P, M# P,# P,# P,# P,# P,# P,# P,# S_P 1" ,B #P# 2( A$! Q$!_\0 M'P 04! 0$! 0$ $" P0%!@<("0H+_\0 M1 @$# P($ P4% M! 0 %] 0(# 01!1(A,4$&$U%A!R)Q%#*!D:$((T*QP152T? D,V)R@@D* M%A<8&1HE)B7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0 'P$ P$! 0$! M 0$! 0 $" P0%!@<("0H+_\0 M1$ @$"! 0#! <%! 0 0)W $" M Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O 58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H # ,! (1 Q$ /P#]_**** (- M2_Y!T_\ US;^1JE?_P#(K+_USC_I5W4O^0=/_P!;_ (#_ .A"C6O^73_KY3^M !K7_+I_U\I_6KM4M:_Y M=/\ KY3^M7: "BBB@"#4O^0=/_US;^1JE?\ _(K+_P!;_@/_ M *$*-:_Y=/\ KY3^M !K7_+I_P!?*?UJ[5+6O^73_KY3^M7: "BBB@"#4O\ MD'3_ /7-OY&J5_\ \BLO_7./^E7=2_Y!T_\ US;^1JE?_P#(K+_USC_I0!/X MA_Y \W_ ?_0A1K7_ "Z?]?*?UH\0_P#('F_X#_Z$*-:_Y=/^OE/ZT &M?\NG M_7RG]:NU2UK_ )=/^OE/ZU=H **** (-2_Y!T_\ US;^1JE?_P#(K+_USC_I M5W4O^0=/_P!11V#PM+&)I " MJ%AN8 C.!UK,\=^/=&\)2V::EJ=G9R&97"22@/MYYQUQ[T :^M?\NG_7RG]: MNUC_ -NV?B*PLKJPNK>\MGN4"RPR!U/7N*V* "BBB@"#4O\ D'3_ /7-OY&N M?^(>O?\ "+_"J^U %K2T$B@]"W&/UQ70:E_R#I_^N;?R-K=7EK:6\SWMXY^53MR% MR?H, =..UF>1@CLU?6-?)?@OQ+I,8U.1%'&!@$_11SZFOK2C5P3E MN&BFTM@HHHI#(-2_Y!T__7-OY&N>^(NM2^'/A1?W\"HTUI9B5 X)4D8/.".* MZ'4O^0=/_P!Y:LGXG_#/X5:!#+Y6MS6=VO"P6=S]JY]",,1^+"O M&?$<&FV^HLNE7-Y=6O9[F!87_(,V?T^E":MR] L[\W4^H_A/\._"/@JU@ET" M_M]6NYYD66Z%PDLA7KM 7A1GM^><5Z=7QE^SY;23_�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end