0001193125-18-049512.txt : 20180220 0001193125-18-049512.hdr.sgml : 20180220 20180220063633 ACCESSION NUMBER: 0001193125-18-049512 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 6 CONFORMED PERIOD OF REPORT: 20180220 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20180220 DATE AS OF CHANGE: 20180220 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: 18622995 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 d530858d8k.htm 8-K 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

February 20, 2018

 

 

Energen Corporation

Registrant

 

 

 

1-7810   Alabama   63-0757759

Commission

File Number

  State of Incorporation  

IRS Employer

Identification Number

 

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))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act (§240.12b-2 of this chapter).

Emerging growth company  ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

 

 

 


ITEM 2.02

Results of Operations and Financial Condition.

On February 20, 2018, Energen Corporation issued a press release announcing the fourth 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

Number

    
99.1    Press Release dated February 20, 2018
99.2    Supplemental Financial Information
99.3    Non-GAAP Financial Measures Reconciliation

 

2


EXHIBIT INDEX

 

EXHIBIT

NUMBER

      

DESCRIPTION

99.1

 

*

  

Press Release dated February 20, 2018

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.

 

3


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
        February 20, 2018              

By /s/ Charles W. Porter, Jr.

      Charles W. Porter, Jr.
Vice President, Chief Financial Officer and Treasurer of Energen Corporation

 

4

EX-99.1 2 d530858dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO  

 

LOGO

 

ENERGEN CORPORATION

605 Richard Arrington Jr. Blvd. N.

Birmingham, AL 35203-2707

 

 

For Release: 6:00 a.m. ET

     Contact:       

Julie S. Ryland

 

Tuesday, February 20, 2018

       

205.326.8421

         

4Q17 PRODUCTION BEATS GUIDANCE BY 14%, APPROACHES 100 MBOEPD

2018 Production Estimated to Grow 25% YOY at Midpoint

3-Year Production CAGR (2018-2020) Expected to Exceed 28% Per Year

 

 

****NOTE: 4Q17 conference call slides available at www.energen.com****

 

 

BIRMINGHAM, Alabama – Energen Corporation (NYSE: EGN) (“Energen” or the “company”) today announced financial and operating results for the fourth quarter ended December 31, 2017.

FINANCIAL AND OPERATING HIGHLIGHTS

STRONG EXECUTION DRIVES STRONG 4Q17 AND CY17

 

   

4Q17 production of 97.4 mboepd exceeded guidance by 14% and surpassed 3Q17 production by 20%.

 

   

4Q17 oil production of 58.1 mbopd exceeded guidance by 8% and surpassed 3Q17 oil production by 19%.

 

   

CY17 production of 76.1 mboepd grew 39% from CY16 on strength of Generation 3 completions and greater activity level.

 

   

4Q17 adjusted EBITDAX of $241 mm grew 39% from 3Q17 and beat internal expectations by 24%.

 

   

Per-unit LOE and net SG&A beat guidance midpoints by 10% and 9%, respectively.

 

   

Additions in 2017 replaced production by 415%, driving 40% increase in YE17 proved reserves.

 

   

CY17 proved developed F&D cost totaled $8.38/boe.

 

   

Updated inventory supports net undeveloped resource potential of 2.7 billion BOE.

GEN 3 PATTERN WELLS CONTINUE TO GENERATE OUTSTANDING RESULTS

 

   

Gen 3 performance drives strong IRRs through higher EURs and/or acceleration.

 

   

Updated type curves support superior economics.

 

   

25 gross/21 net wells turned to production in 4Q17; 64% were multi-zone pattern wells completed in batches.

 

   

New wells reflect outstanding 24-hr. and 30-day IP rates in Midland and Delaware basins; 4Q17 Delaware Basin wells generated average 24-hour IP rate of 402 boepd/1,000’ and average 30-day IP rate of 272 boepd/1,000’.

BRINGING VALUE FORWARD IN CY18

 

   

Drilling and development capital (including facilities) estimated to range from $1.1 billion to $1.3 billion.

 

   

Annual production estimated to range from 91.5-98.5 mboepd.

 

   

Capital plans include drilling approximately 130 gross/120 net horizontal wells and completing approximately 123 gross/113 net horizontal wells (including 30 gross/28 net DUCs at YE17).

3-YEAR OUTLOOK (2018-2020) LEVERAGES SUPERIOR ECONOMICS TO FURTHER DRIVE SHAREHOLDER VALUE

 

   

Annual oil production estimated to grow at 3-year CAGR of 28%.

 

   

Annual production estimated to reach 160 mboepd in 2020, with 4Q exit rate of 170 mboepd.

 

   

Drilling and development capital estimated to increase to $1.6-$1.8 billion in 2020.

 

   

YE20 EBITDAX estimated to be $1.6 billion (3-year CAGR: 35%).

 

   

Balance sheet ensures capital flexibility as net debt to EBITDAX expected to remain between 1.0x-1.5x.

 

1


Comments from the CEO

“Energen’s breakout year of 2017 culminated with another excellent quarter of execution, growth, and financial strength,” said Energen Chief Executive Officer James McManus. “In the 4th quarter as well as the year, we delivered on our drilling and development plans and exceeded expectations for oil and total production as well as for lease operating and net SG&A expenses.

“As a result of implementing a clearly-defined strategy based on decisions made by the company’s Board and management, Energen is poised to build on its strong performance in 2017. Over the last five years, the Board and management have strategically divested non-core assets and transformed Energen into a low-cost Permian pure-pay with a strong foundation for profitable growth. As we look out over the next three years, we plan to leverage the superior economics of our Permian Basin assets in the Delaware and Midland basins to further drive shareholder value.

“We begin 2018 with a portfolio of high quality, oil-focused assets in the Delaware and Midland basins,” McManus said. “The company is delivering strong returns with the continued implementation of Generation 3 frac designs that are driving significant production growth. At the same, the company remains focused on cost reductions and operating efficiencies and a strong balance sheet that supports growth, capital flexibility, and value creation,” he added.

“Our Gen 3 frac designs are generating strong internal rates of return through higher EURs and/or acceleration, and we estimate that we can generate a 3-year compound annual growth rate (2018-2020) in excess of 28 percent a year while maintaining a net debt to EBITDAX multiple between 1.0x and 1.5x,” McManus said.

“We are extremely pleased with our performance this quarter and confident that Energen is well-positioned to continue delivering strong results and creating shareholder value.”

4Q17 Operations Update

In 4Q17 Energen turned to production 20 gross (16 net) wells in the Midland Basin and 5 gross (5 net) wells in the Delaware Basin. Their early performance continues to reflect outstanding results from Gen 3 frac designs; 64 percent were multi-zone pattern wells completed in batches. During the quarter, Energen operated 6 horizontal drilling rigs and 2 frac crews.

4Q17 Wells Turned to Production

 

Area

   # Wells    Avg.
Completed
Lateral
Length
   Avg. Peak 24-Hr IP    Avg. Peak 30-Day IP
         Boepd    Boepd/
1,000’
   % Oil    Boepd    Boepd/
1,000’
   % Oil

Delaware Basin

  

5

  

Wolfcamp A (4)

3rd BS Sand (1)

   6,297’    2,529    402    74    1,716    272    73

N. Midland Basin

  

4

  

Wolfcamp A (2)

Wolfcamp B (2)

   7,548‘    1,469    195    90    1,020    135    84

N. Midland Basin

  

5

  

Lower Spraberry

   7,451‘    1,779    239    93    1,425    191    90

N. Midland Basin *

  

9

  

M. Spraberry (5)

Jo Mill (4)

   7,964‘    867    109    89    676    85    86

C. Midland Basin

  

2

  

Wolfcamp A

   9,160‘    1,766    193    91    1,159    126    82

 

*

Includes a Middle Spraberry well and a Jo Mill well turned to production in late 3Q17 but not previously disclosed due to timing of first production

Note: 2 test wells drilled in other formations in the Midland Basin are not included

 

2


4Q17 Financial Results

For the 3 months ended December 31, 2017, Energen reported GAAP net income from all operations of $262.4 million, or $2.68 per diluted share. Adjusting for a non-cash loss on mark-to-market derivatives of $(37.5 million); a one-time, non-cash tax benefit of $240.1 million resulting from the Tax Cuts and Jobs Act; and miscellaneous non-cash items totaling $(1.4) million: Energen had adjusted net income in 4Q17 of $61.3 million, or $0.63 per diluted share. This compares with an adjusted net loss in 4Q16 of $(26.6 million), or $(0.27) per diluted share. [See “Non-GAAP Financial Measures” beginning on p. 10 for more information and reconciliation.]

Energen’s adjusted 4Q17 net income of $61.3 million exceeded internal expectations by $28.6 million largely due to better-than-expected production; lower-than-expected depreciation, depletion and amortization expense (DD&A), lease operating expense (LOE), and net salaries and general and administrative expense (SG&A); and higher realized oil prices.

Energen’s adjusted EBITDAX in 4Q17 totaled $241.0 million; this was 39 percent higher than adjusted EBITDAX in 3Q17 and 24 percent above internal expectations. In the same period a year ago, Energen’s adjusted EBITDAX totaled $82.1 million. [See “Non-GAAP Financial Measures” beginning on p. 10 for more information and reconciliation.]

4Q17 Production (mboepd)

 

Commodity

   4Q17          

Area

   4Q17  
   Actual      Guidance      D            Actual      Guidance      D  

Oil

     58.1        54.0        8        

Midland Basin

     51.7        45.4        14  

NGL

     19.4        14.9        30        

Delaware Basin

     37.4        32.4        15  

Natural Gas

     20.0        16.8        19        

Platform/Other

     8.2        7.8        5  

Total

     97.4        85.7        14        

    Total

     97.4        85.7        14  

Note: Totals may not sum due to rounding.

4Q17 Expenses

 

Per BOE, except where noted

   4Q17  
   Actual     Guidance Mdpt     D  

LOE (production costs, marketing & transportation)

   $ 6.02   $ 6.70       (10

Production & ad valorem taxes (% of revenues exc. hedges)

     5.3     6.2     (15

DD&A

   $ 14.43     $ 16.30       (11

SG&A

   $ 2.58     $ 2.85       (9

Exploration (includes seismic, delay rentals, etc.)

   $ 0.19     $ 0.20       (5

Interest ($mm)

   $ 10.3     $ 10.0       3  

 

*

LOE in the Midland/Delaware basins totaled $4.94/boe

4Q17 Average Realized Prices

 

Commodity

   With Hedges      W/O Hedges  

Oil (per barrel)

   $ 50.71      $ 52.75  

NGL (per gallon)

   $ 0.46      $ 0.52  

Natural Gas (per mcf)

   $ 2.25      $ 2.08  

CY17 Financial Results

For CY17, Energen reported GAAP net income from all operations of $306.8 million, or $3.14 per diluted share. Adjusting for a non-cash items, Energen had adjusted net income in CY17 of $73.6 million, or $0.75 per diluted share. This compares with an adjusted net loss in CY16 of $(128.8 million), or $(1.36) per diluted share. Energen’s adjusted EBITDAX in CY17 totaled $653.0 million – more than double the company’s adjusted EBITDAX in CY16 of $293.2 million. [See “Non-GAAP Financial Measures” beginning on p. 10 for more information and reconciliation.]

 

3


CY17 Production (mboepd)

 

By Commodity

   CY17      CY16*      D            

By Basin

   CY17      CY16*      D  

Oil

     46.4        34.5        34        

Midland Basin

     42.4        35.3        20  

NGL

     14.4        9.4        53        

Delaware Basin

     25.6        10.3        149  

Natural Gas

     15.3        10.7        43        

Platform/Other

     8.1        9.0        (10

Total

     76.1        54.6        39        

Total

     76.1        54.6        39  

 

*

Excludes 2016 asset sales

Note: Totals may not sum due to rounding

CY17 Expenses

 

Per BOE, except where noted

   CY17     CY16*     D  

LOE (production costs, marketing & transportation)

   $ 6.61     $ 7.86       (16

Production & ad valorem taxes (% of revenues exc. hedges)

     6.0     6.6     (9

DD&A

   $ 17.23     $ 21.45       (20

SG&A

   $ 3.05     $ 4.32       (29

Exploration (includes seismic, delay rentals, etc.)

   $ 0.29     $ 0.27       7  

Interest ($mm)

   $ 38.4     $ 36.9       4  

 

*

Excludes 2016 asset sales

LOE in the Midland and Delaware basins totaled $5.28/boe in CY17, down 15 percent from $6.23/boe in CY16

2017 Capital

Drilling and development capital in 2017 totaled $902 million, including $197 million in the fourth quarter. Total capital invested in 2017 including leasehold/mineral acquisitions and FF&E totaled $1.2 billion in 2017 and $217 million in the fourth quarter. During 4Q17, Energen added approximately 1,600 net acres of proved and unproved leasehold for some $16 million.

Liquidity and Leverage Update

At December 31, 2017, Energen had cash of $0.4 million, long-term debt of $527.9 million, and $255.0 million drawn on its $1.05 billion line of credit. The company’s net debt-to-adjusted EBITDAX at year-end 2017 totaled 1.2x.

2018 Overview

Energen plans to invest $1.1 billion to $1.3 billion of capital for drilling and development activities in 2018 (approximately $550-$650 million in each of the Delaware and Midland basins). Approximately 81 percent of the capital will be invested in drilling and developing operated wells; some 13 percent is allocated to saltwater disposal wells and other facilities; and the remainder is expected to be spent on non-operated and other activities. For its unhedged volumes, Energen’s 2018 plans assume recent strip prices of $58 WTI per barrel of oil, $0.65 per gallon of NGL, and $2.75 Henry Hub per Mcf of gas.

The company plans to drill approximately 130 gross/120 net horizontal wells in 2018 and complete approximately 123 gross/113 net horizontal wells, including 30 gross/28 net year-end 2017 drilled but uncompleted wells (DUCs). The working interest of completed wells in 2018 is approximately 90 percent, and the average lateral length is approximately 8,000’. The company estimates its YE18 DUCs will total approximately 37 gross/35 net. Energen also plans to drill 7 gross/7 net vertical wells in the Midland Basin and complete 6 gross/6 net of them.

During 2018, the company plans to run an average of 9 drilling rigs and 4.5 frac crews.

 

4


Primary horizontal well targets in 2018 are the Wolfcamp A and B in the Delaware Basin; the Jo Mill, Middle Spraberry, Lower Spraberry and Wolfcamp A and B zones in the northern Midland Basin; and the Wolfcamp A and B in the central Midland Basin. [See 4Q17 conference slides for updated DC&E costs, type curves, EURs, and internal rates of return for Energen’s 2018 program.]

2018 Production Guidance

Energen’s production in 2018 is estimated to range from 91.5-98.5 mboepd, reflecting a 25 percent increase from 2017 at midpoint.

 

Area

   2018 Guidance
Range
   2018 Guidance
Midpoint
     2017
Actual
     % Change
Mdpt. vs Actual
 

Midland Basin

   48.5 - 51.5      50.0        42.4        18  

Delaware Basin

   37.0 - 39.0      38.0        25.6        48  

Platform/Other

   6.0 - 8.0      7.0        8.1        (14

Total

   91.5 - 98.5      95.0        76.1        25  

NOTE: Totals may not sum due to rounding

 

Commodity

   2018 Guidance
Range
   2018 Guidance
Midpoint
     2017
Actual
     % Change
Mdpt. vs Actual
 

Oil

   55.5 - 58.5      57.0        46.4        23  

NGL

   17.0 - 19.0      18.0        14.4        25  

Gas

   19.0 - 21.0      20.0        15.3        31  

Total

   91.5 - 98.5      95.0        76.1        25  

NOTE: Totals may not sum due to rounding

 

Guidance by Basin

   1Q18e    2Q18e    3Q18e    4Q18e

Midland Basin

   49.5 - 52.5    48.5 - 51.5    46.5 - 49.5    50.0 - 53.0

Delaware Basin

   30.0 - 32.0    33.0 - 35.0    37.0 - 39.0    47.5 - 49.5

Platform/Other

   6.5 - 8.5    6.0 - 8.0    6.0 - 8.0    6.0 - 8.0

Total

   86.0 - 93.0    87.5 - 94.5    89.5 - 96.5    103.5 - 110.5

NOTE: Totals may not sum due to rounding

 

Guidance by Commodity

   1Q18e    2Q18e    3Q18e    4Q18e

Oil

   51.5 - 54.5    51.5 - 54.5    54.0 - 57.0    65.0 - 68.0

NGL

   16.5 - 18.5    17.0 - 19.0    16.5 - 18.5    18.0 - 20.0

Gas

   18.0 - 20.0    19.0 - 21.0    19.0 - 21.0    20.0 - 22.0

Total

   86.0 - 93.0    87.5 - 94.5    89.5 - 96.5    103.5 - 110.5

NOTE: Totals may not sum due to rounding

2018 First Production/Flow back (Operated Horizontal Wells – Gross/Net)

 

     1Q18e      2Q18e      3Q18e      4Q18e      CY18e

Midland Basin

   9/8      16/15      15/14      26/22      66/58

Delaware Basin

   4/4      12/10      14/13      21/21      51/48

NOTE: Totals may not sum due to rounding

 

5


2018 Expenses

Energen expects most of its per-unit expenses to continue declining year-over-over in 2018 as production increases. LOE per boe in CY18 is estimated to range from $5.05-$5.25 in the Midland Basin, $5.35-$5.55 in the Delaware Basin, and $21.55-$21.75 in the Central Basin Platform/Northeast Shelf areas (“Platform”). Net SG&A per boe in CY18 is estimated to be comprised of cash of $1.85-$2.05 per boe and non-cash, equity-based compensation of $0.45-$0.65 per boe.

 

Per BOE, except where noted

   2018e   CY17 Actual  

LOE (production costs, marketing & transportation)

   $6.40 - $6.60   $ 6.61  

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

   6.2%     6.0

DD&A expense

   $14.00 - $14.50   $ 17.23  

Salaries and general & administrative expense, net

   $2.30 - $2.70   $ 3.05  

Exploration expense (seismic, delay rentals, etc.)

   $0.15 - $0.20   $ 0.29  

Interest expense ($MM)

   $46.5 - $51.5   $ 38.4  

FF&E depreciation ($MM)

   $4.0 - $5.0   $ 4.6  

Accretion of discount on ARO ($MM)

   $5.5 - $7.0   $ 5.8  

Effective tax rate (%)

   22% - 24%     37

 

Per BOE, except where noted

   1Q18e   2Q18e   3Q18e   4Q18e

LOE

   $6.20 - $6.40   $6.75 - $6.95   $6.55 - $6.75   $6.15 - $6.35

Production & ad valorem taxes*

   6.4%   6.2%   6.2%   6.2%

DD&A expense

   $14.70 - $15.20   $14.45 - $14.95   $13.85 - $14.35   $13.15 - $13.65

SG&A, net

   $2.80 - $3.20   $2.40 - $2.80   $2.30 - $2.70   $1.80 - $2.20

Exploration expense

   $0.15 - $0.20   $0.15 - $0.20   $0.15 - $0.20   $0.15 - $0.20

Effective tax rate (%)

   22% - 24%   22% - 24%   22% - 24%   22% - 24%

* % of revenues, excluding hedges

3-Year Outlook

Energen’s management believes the quality of its deep inventory in the Permian Basin supports a 3-year compound annual production growth rate of more than 28 percent a year (2018-2020). This growth comes as Energen maintains an outstanding balance sheet while increasing capital investment to bring forward the value of its inventory. Energen estimates that its annual production will grow from 95 mboepd (at guidance midpoint) in 2018 to more than 160 mboepd in 2020 and that 4Q production will increase from 107 mboepd (at guidance midpoint) in 2018 to approximately 135 mboepd in 2019 and 170 mboepd in 2020.

At recent strip prices, Energen estimates that its capital plans support annual investment in drilling and development activities in a range of $1.4-$1.6 billion in 2019 and $1.6-$1.8 billion in 2020. Energen’s EBITDAX at year-end 2020 is estimated to be approximately $1.6 billion, representing a 3-year CAGR of approximately 35 percent a year. (Oil prices used in the 3-year outlook reflect recent strip prices of $58 per barrel in 2018, $54 in 2019, and $52 in 2020).

YE17 Proved Reserves Increase 40% to 444 MMBOE

Energen’s proved reserves at year-end 2017 totaled 444 mmboe, up approximately 40 percent from year-end 2016. Reserve additions of 115.5 mmboe replaced production by 415 percent and were driven by an active drilling and completion program in the Midland and Delaware basins that featured Gen 3 frac designs. Proved reserves in the Delaware Basin alone rose 177 percent. The CY17 proved developed finding and development (F&D) cost totaled $8.38 per boe.

 

6


Proved developed F&D per boe is defined as exploration and development costs divided by the sum of reserves associated with discoveries and extensions placed on production during 2017, transfers from proved undeveloped reserves at year-end 2016, and revisions (excluding price-related revisions) of previous estimates of proved developed reserves in 2017.

Commodity prices used for calculating reserves at year-end 2017 were higher than those at year-end 2016. WTI oil prices rose 20 percent to $51.34, while NGL prices (before transportation and fractionation) increased 46 percent to 57 cents per gallon and Henry Hub natural gas prices increased 20 percent to 2.98 per thousand cubic feet (Mcf).

Proved Reserves by Basin (MMBOE)

 

Basin

   YE16      2017
Production
    2017
Acquisitions/
(Divestitures)
     2017
Additions
     2017
Price/Other

Revisions
     YE17  

Midland Basin

     236.4        (15.5     —          49.0        23.9        293.8  

Delaware Basin

     39.1        (9.4     0.2        66.3        11.8        108.1  

Platform/Other

     40.9        (3.0     —          0.1        4.1        41.1  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL

     316.3        (27.8     0.2        115.5        39.8        444.0  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

NOTE: Totals may not sum due to rounding

Proved Reserves by Commodity (MMBOE)

 

Commodity

   2017      2016  

Oil

     257        200  

Natural gas liquids

     91        58  

Natural gas

     96        58  
  

 

 

    

 

 

 

TOTAL

     444        316  
  

 

 

    

 

 

 

NOTE: Totals may not sum due to rounding

YE17 3P Reserves & Contingent Resources (MMBOE)

 

Basin

   Proved      Probable      Possible      Contingent
Resources
     Total  

Midland Basin

     294        154        130        979        1,557  

Delaware Basin

     108        40        46        1,243        1,437  

Platform/Other

     42        —          —          1        43  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL

     444        194        176        2,223        3,037  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

NOTE: Totals may not sum due to rounding

The definitions of probable and possible reserves and contingent resources imply different probabilities of potential recovery in each classification; the quantities reported here are unrisked and based on the company’s estimate of current costs to drill wells in each basin and bring associated production to market. [See Cautionary Statements on p. 9].

Hedges

Energen entered 2018 with 13.5 mmbo, or 65 percent of its estimated production guidance midpoint, hedged with 3-way collars at an average call price of $60.04 per barrel. Approximately 38 percent of its estimated NGL volumes has been hedged an average price of $0.59 per gallon; and some 8 percent of its gas volumes has been hedged at an average NYMEX-equivalent price of $3.56 per Mcf.

Energen also has hedged the WTI Midland to WTI Cushing differential for 10.8 million barrels, or 58 percent of its estimated sweet oil production, at an average price of $(1.01) per barrel.

 

7


2018 Hedges

 

Oil

   2018 Hedge Volumes      % Hedged     Avg. NYMEX Price  

Three-way Collars

     13.5 mmbo        65  

Call Price

        $ 60.04  

Put Price

        $ 45.47  

Short Put Price

        $ 35.47  

 

Commodity

   2018 Hedge Volumes      % Hedged     Avg. NYMEXe Price  

NGL

     105.8 mm gallons        38   $ 0.59 per gallon  

Natural Gas

     3.6 bcf        8   $ 3.56 per mcf  

Energen’s average realized prices in 2018 will reflect commodity and basis hedges, oil transportation charges of approximately $1.95 per barrel, NGL T&F fees of approximately $0.14 per gallon, and basis differentials applicable to unhedged production. Gas and NGL production also are subject to percent of proceeds contracts of approximately 85%.

The assumed natural gas basis for 2018 is $(1.00) per Mcf, and the assumed WTI Midland to WTI Cushing basis differential is $(1.15). Assumed prices for unhedged volumes in 2018 are $58/barrel, $0.65/gallon, and $2.75 per Mcf.

All 2018 hedges are pro rata throughout the year.

Estimated Price Realizations (pre-hedge):

 

     CY18e     1Q18e  

Crude oil (% of NYMEX/WTI)

     95     96

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

     32     33

Natural gas (% of NYMEX/Henry Hub)

     52     59

2019 Hedges

 

Oil

   2019 Hedge Volumes      Avg. NYMEX Price

Three-way Collars

     5.4 mmbo     

Call Price

      $61.53 per barrel

Put Price

      $45.67 per barrel

Short Put Price

      $35.67 per barrel

In addition, Energen has hedges in place for 25.2 million gallons of 2019 NGL production at an average price of $0.66 per gallon and has hedged the Midland to Cushing differential on approximately 5.0 million barrels of its 2019 oil production at an average price of $(0.44).

Conference Call

4Q17 slides associated with Energen’s quarterly release and conference call are available at www.energen.com. Energen will hold its quarterly conference call Tuesday, February 20, at 8:30 a.m. ET. Investment community members 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 and New Mexico. For more information, go to www.energen.com.

 

8


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.

 

9

EX-99.2 3 d530858dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

For the 3 months ending December 31, 2017 and 2016

 

     4th Quarter        

(in thousands, except per share data)

   2017     2016     Change  

Revenues

      

Oil, natural gas liquids and natural gas sales

   $ 343,226     $ 162,992     $ 180,234  

Loss on derivative instruments, net

     (71,430     (48,472     (22,958
  

 

 

   

 

 

   

 

 

 

Total revenues

     271,796       114,520       157,276  
  

 

 

   

 

 

   

 

 

 

Operating Costs and Expenses

      

Oil, natural gas liquids and natural gas production

     53,951       38,867       15,084  

Production and ad valorem taxes

     18,083       9,516       8,567  

Depreciation, depletion and amortization

     130,419       103,397       27,022  

Asset impairment

     82       40       42  

Exploration

     3,816       3,635       181  

General and administrative (including stock-based compensation of $4,301 and $5,148 for the three months ended December 31, 2017, and 2016, respectively)

     23,158       20,906       2,252  

Accretion of discount on asset retirement obligations

     1,501       1,580       (79

(Gain) loss on sale of assets and other, net

     (6,031     5,175       (11,206
  

 

 

   

 

 

   

 

 

 

Total operating costs and expenses

     224,979       183,116       41,863  
  

 

 

   

 

 

   

 

 

 

Operating Income (Loss)

     46,817       (68,596     115,413  
  

 

 

   

 

 

   

 

 

 

Other Income (Expense)

      

Interest expense

     (10,327     (9,041     (1,286

Other income

     131       398       (267
  

 

 

   

 

 

   

 

 

 

Total other expense

     (10,196     (8,643     (1,553
  

 

 

   

 

 

   

 

 

 

Income (Loss) Before Income Taxes

     36,621       (77,239     113,860  

Income tax benefit

     (225,809     (22,769     (203,040
  

 

 

   

 

 

   

 

 

 

Net Income (Loss)

   $ 262,430     $ (54,470   $ 316,900  
  

 

 

   

 

 

   

 

 

 

Diluted Earnings Per Average Common Share

   $ 2.68     $ (0.56   $ 3.24  
  

 

 

   

 

 

   

 

 

 

Basic Earnings Per Average Common Share

   $ 2.70     $ (0.56   $ 3.26  
  

 

 

   

 

 

   

 

 

 

Diluted Average Common Shares Outstanding

     97,831       97,074       757  
  

 

 

   

 

 

   

 

 

 

Basic Average Common Shares Outstanding

     97,202       97,074       128  
  

 

 

   

 

 

   

 

 

 

 

1


CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

For the 12 months ending December 31, 2017 and 2016

 

     Year-to-date        

(in thousands, except per share data)

   2017     2016     Change  

Revenues

      

Oil, natural gas liquids and natural gas sales

   $ 987,438     $ 621,366     $ 366,072  

Loss on derivative instruments, net

     (26,393     (88,477     62,084  
  

 

 

   

 

 

   

 

 

 

Total revenues

     961,045       532,889       428,156  
  

 

 

   

 

 

   

 

 

 

Operating Costs and Expenses

      

Oil, natural gas liquids and natural gas production

     183,697       171,714       11,983  

Production and ad valorem taxes

     59,447       42,938       16,509  

Depreciation, depletion and amortization

     483,376       447,961       35,415  

Asset impairment

     1,671       220,652       (218,981

Exploration

     10,075       5,415       4,660  

General and administrative (including stock-based compensation of $15,402 and $19,641 for the years ended December 31, 2017, and 2016, respectively)

     84,823       95,689       (10,866

Accretion of discount on asset retirement obligations

     5,831       6,672       (841

Gain on sale of assets and other, net

     (13,011     (246,922     233,911  
  

 

 

   

 

 

   

 

 

 

Total operating costs and expenses

     815,909       744,119       71,790  
  

 

 

   

 

 

   

 

 

 

Operating Income (Loss)

     145,136       (211,230     356,366  
  

 

 

   

 

 

   

 

 

 

Other Income (Expense)

      

Interest expense

     (38,366     (36,899     (1,467

Other income

     617       978       (361
  

 

 

   

 

 

   

 

 

 

Total other expense

     (37,749     (35,921     (1,828
  

 

 

   

 

 

   

 

 

 

Income (Loss) Before Income Taxes

     107,387       (247,151     354,538  

Income tax benefit

     (199,441     (79,638     (119,803
  

 

 

   

 

 

   

 

 

 

Net Income (Loss)

   $ 306,828     $ (167,513   $ 474,341  
  

 

 

   

 

 

   

 

 

 

Diluted Earnings Per Average Common Share

   $ 3.14     $ (1.77   $ 4.91  
  

 

 

   

 

 

   

 

 

 

Basic Earnings Per Average Common Share

   $ 3.16     $ (1.77   $ 4.93  
  

 

 

   

 

 

   

 

 

 

Diluted Average Common Shares Outstanding

     97,707       94,476       3,231  
  

 

 

   

 

 

   

 

 

 

Basic Average Common Shares Outstanding

     97,182       94,476       2,706  
  

 

 

   

 

 

   

 

 

 

 

2


CONSOLIDATED BALANCE SHEETS (UNAUDITED)

As of December 31, 2017 and 2016

 

(in thousands)

   December 31, 2017      December 31, 2016  

ASSETS

     

Current Assets

     

Cash and cash equivalents

   $ 439      $ 386,093  

Accounts receivable, net

     158,787        73,322  

Inventories, net

     13,177        14,222  

Derivative instruments

     —          50  

Income tax receivable

     6,905        27,153  

Prepayments and other

     12,085        5,071  
  

 

 

    

 

 

 

Total current assets

     191,393        505,911  
  

 

 

    

 

 

 

Property, Plant and Equipment

     

Oil and natural gas properties, net

     4,718,939        4,016,683  

Other property and equipment, net

     44,581        44,869  
  

 

 

    

 

 

 

Total property, plant and equipment, net

     4,763,520        4,061,552  
  

 

 

    

 

 

 

Other postretirement assets

     2,646        3,619  

Noncurrent derivative instruments

     70,716        —    

Other assets

     5,620        8,741  
  

 

 

    

 

 

 

TOTAL ASSETS

   $ 5,033,895      $ 4,579,823  
  

 

 

    

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

     

Current Liabilities

     

Long-term debt due within one year

   $ —        $ 24,000  

Accounts payable

     75,167        65,031  

Accrued taxes

     2,631        7,252  

Accrued wages and benefits

     26,170        25,089  

Accrued capital costs

     74,909        79,988  

Revenue and royalty payable

     54,072        51,217  

Derivative instruments

     71,379        65,467  

Other

     17,916        20,160  
  

 

 

    

 

 

 

Total current liabilities

     322,244        338,204  
  

 

 

    

 

 

 

Long-term debt

     782,861        527,443  

Asset retirement obligations

     88,378        81,544  

Noncurrent derivative instruments

     8,886        3,006  

Deferred income taxes

     387,807        495,888  

Other long-term liabilities

     5,262        13,136  
  

 

 

    

 

 

 

Total liabilities

     1,595,438        1,459,221  
  

 

 

    

 

 

 

Total Shareholders’ Equity

     3,438,457        3,120,602  
  

 

 

    

 

 

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

   $ 5,033,895      $ 4,579,823  
  

 

 

    

 

 

 

 

3


SELECTED BUSINESS SEGMENT DATA (UNAUDITED)

For the 3 months ending December 31, 2017 and 2016

 

     4th Quarter        

(in thousands, except sales price and per unit data)

   2017     2016     Change  

Operating and production data

 

Oil, natural gas liquids and natural gas sales

      

Oil

   $ 281,818     $ 134,112     $ 147,706  

Natural gas liquids

     38,522       14,068       24,454  

Natural gas

     22,886       14,812       8,074  
  

 

 

   

 

 

   

 

 

 

Total

   $ 343,226     $ 162,992     $ 180,234  
  

 

 

   

 

 

   

 

 

 

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

 

Oil

   $ (53,388   $ (23,704   $ (29,684

Natural gas liquids

     (4,863     (5,914     1,051  

Natural gas

     54       (5,712     5,766  
  

 

 

   

 

 

   

 

 

 

Total

   $ (58,197   $ (35,330   $ (22,867
  

 

 

   

 

 

   

 

 

 

Closed gains (losses) on derivative instruments

      

Oil

   $ (10,894   $ (12,380   $ 1,486  

Natural gas liquids

     (4,312     —         (4,312

Natural gas

     1,973       (762     2,735  
  

 

 

   

 

 

   

 

 

 

Total

   $ (13,233   $ (13,142   $ (91
  

 

 

   

 

 

   

 

 

 

Total revenues

   $ 271,796     $ 114,520     $ 157,276  
  

 

 

   

 

 

   

 

 

 

Production volumes

      

Oil (MBbl)

     5,343       2,944       2,399  

Natural gas liquids (MMgal)

     74.8       37.5       37.3  

Natural gas (MMcf)

     11,028       6,504       4,524  
  

 

 

   

 

 

   

 

 

 

Total production volumes (MBOE)

     8,961       4,920       4,041  
  

 

 

   

 

 

   

 

 

 

Average daily production volumes

      

Oil (MBbl/d)

     58.1       32.0       26.1  

Natural gas liquids (MMgal/d)

     0.8       0.4       0.4  

Natural gas (MMcf/d)

     119.9       70.7       49.2  
  

 

 

   

 

 

   

 

 

 

Total average daily production volumes (MBOE/d)

     97.4       53.5       43.9  
  

 

 

   

 

 

   

 

 

 

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

 

Oil (per barrel)

   $ 50.71     $ 41.35     $ 9.36  

Natural gas liquids (per gallon)

   $ 0.46     $ 0.38     $ 0.08  

Natural gas (per Mcf)

   $ 2.25     $ 2.16     $ 0.09  

Average realized prices excluding effects of all derivative instruments

 

Oil (per barrel)

   $ 52.75     $ 45.55     $ 7.20  

Natural gas liquids (per gallon)

   $ 0.52     $ 0.38     $ 0.14  

Natural gas (per Mcf)

   $ 2.08     $ 2.28     $ (0.20

Costs per BOE

      

Oil, natural gas liquids and natural gas production expenses

   $ 6.02     $ 7.90     $ (1.88

Production and ad valorem taxes

   $ 2.02     $ 1.93     $ 0.09  

Depreciation, depletion and amortization

   $ 14.55     $ 21.02     $ (6.47

Exploration expense

   $ 0.43     $ 0.74     $ (0.31

General and administrative

   $ 2.58     $ 4.25     $ (1.67

Capital expenditures (including acquisitions)

   $ 217,475     $ 154,455     $ 63,020  

 

4


SELECTED BUSINESS SEGMENT DATA (UNAUDITED)

For the 12 months ending December 31, 2017 and 2016

 

     Year-to-date        

(in thousands, except sales price and per unit data)

   2017     2016     Change  

Operating and production data

 

Oil, natural gas liquids and natural gas sales

      

Oil

   $ 814,470     $ 521,017     $ 293,453  

Natural gas liquids

     98,298       48,652       49,646  

Natural gas

     74,670       51,697       22,973  
  

 

 

   

 

 

   

 

 

 

Total

   $ 987,438     $ 621,366     $ 366,072  
  

 

 

   

 

 

   

 

 

 

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

 

Oil

   $ (10,658   $ (57,148   $ 46,490  

Natural gas liquids

     (9,011     (6,868     (2,143

Natural gas

     8,910       (7,174     16,084  
  

 

 

   

 

 

   

 

 

 

Total

   $ (10,759   $ (71,190   $ 60,431  
  

 

 

   

 

 

   

 

 

 

Closed gains (losses) on derivative instruments

      

Oil

   $ (11,364   $ (17,701   $ 6,337  

Natural gas liquids

     (7,780     —         (7,780

Natural gas

     3,510       414       3,096  
  

 

 

   

 

 

   

 

 

 

Total

   $ (15,634   $ (17,287   $ 1,653  
  

 

 

   

 

 

   

 

 

 

Total revenues

   $ 961,045     $ 532,889     $ 428,156  
  

 

 

   

 

 

   

 

 

 

Production volumes

      

Oil (MBbl)

     16,951       13,213       3,738  

Natural gas liquids (MMgal)

     220.7       163.5       57.2  

Natural gas (MMcf)

     33,528       27,204       6,324  
  

 

 

   

 

 

   

 

 

 

Total production volumes (MBOE)

     27,794       21,639       6,155  
  

 

 

   

 

 

   

 

 

 

Average daily production volumes

      

Oil (MBbl/d)

     46.4       36.1       10.3  

Natural gas liquids (MMgal/d)

     0.6       0.4       0.2  

Natural gas (MMcf/d)

     91.9       74.3       17.6  
  

 

 

   

 

 

   

 

 

 

Total average daily production volumes (MBOE/d)

     76.1       59.1       17.0  
  

 

 

   

 

 

   

 

 

 

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

 

Oil (per barrel)

   $ 47.38     $ 38.09     $ 9.29  

Natural gas liquids (per gallon)

   $ 0.41     $ 0.30     $ 0.11  

Natural gas (per Mcf)

   $ 2.33     $ 1.92     $ 0.41  

Average realized prices excluding effects of all derivative instruments

 

Oil (per barrel)

   $ 48.05     $ 39.43     $ 8.62  

Natural gas liquids (per gallon)

   $ 0.45     $ 0.30     $ 0.15  

Natural gas (per Mcf)

   $ 2.23     $ 1.90     $ 0.33  

Costs per BOE

      

Oil, natural gas liquids and natural gas production expenses

   $ 6.61     $ 7.94     $ (1.33

Production and ad valorem taxes

   $ 2.14     $ 1.98     $ 0.16  

Depreciation, depletion and amortization

   $ 17.39     $ 20.70     $ (3.31

Exploration expense

   $ 0.36     $ 0.25     $ 0.11  

General and administrative

   $ 3.05     $ 4.42     $ (1.37

Capital expenditures (includes acquisitions)

   $ 1,189,342     $ 582,898     $ 606,444  

 

5

EX-99.3 4 d530858dex993.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, income (loss) associated with divestitures, and the benefit of the Tax Cut and Jobs Act. 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 12/31/17  

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

   Net Income     Per Diluted
Share
 

Net Income (Loss) All Operations (GAAP)

     262.4       2.68  

Non-cash mark-to-market losses (net of $20.6 tax)

     37.5       0.38  

Asset impairment, other (net of $0.8 tax)

     1.4       0.01  

Benefit of Tax Cuts and Jobs Act

     (240.1     (2.45
  

 

 

   

 

 

 

Adjusted Income from Continuing Operations (Non-GAAP)

     61.3       0.63  
  

 

 

   

 

 

 
     Three Months Ended 12/31/16  

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

   Net Income     Per Diluted
Share
 

Net Income (Loss) All Operations (GAAP)

     (54.5     (0.56

Non-cash mark-to-market losses (net of $12.5 tax)

     22.8       0.23  

Asset impairment, other (net of $0.0 tax) *

     nm       nm  

Loss associated with property sales (net of $1.3 tax)

     5.0       0.05  
  

 

 

   

 

 

 

Adjusted Income from Continuing Operations (Non-GAAP)

     (26.6     (0.27
  

 

 

   

 

 

 

Note: Amounts may not sum due to rounding

 

* Approximately $25,000 (net of tax)


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 prior period losses associated with a reduction in force, pension settlement expenses, income associated with divestitures, and the benefit of the Tax Cut and Jobs Act. 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.

 

     Year Ended 12/31/17  

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

   Net Income     Per Diluted
Share
 

Net Income (Loss) All Operations (GAAP)

     306.8       3.14  

Non-cash mark-to-market losses (net of $3.8 tax)

     6.9       0.07  

Asset impairment, other (net of $1.4 tax)

     2.4       0.03  

Income associated with property sales (net of $2.0 tax)

     (2.5     (0.03

Benefit of Tax Cuts and Jobs Act

     (240.1     (2.46
  

 

 

   

 

 

 

Adjusted Income from Continuing Operations (Non-GAAP)

     73.6       0.75  
  

 

 

   

 

 

 
     Year Ended 12/31/16  

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

   Net Income     Per Diluted
Share
 

Net Income (Loss) All Operations (GAAP)

     (167.5     (1.77

Non-cash mark-to-market losses (net of $25.3 tax)

     45.9       0.49  

Asset impairment, other (net of $67.5 tax)

     121.7       1.29  

Income associated with property sales (net of $76.1 tax)

     (134.6     (1.42

Pension settlement expenses (net of $1.2 tax)

     2.2       0.02  

Reduction in force expenses (net of $1.9 tax)

     3.5       0.04  
  

 

 

   

 

 

 

Adjusted Income from Continuing Operations (Non-GAAP)

     (128.8     (1.36
  

 

 

   

 

 

 

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 impairment losses, certain non-cash mark-to-market derivative financial instruments, and income (loss) associated with divestitures. 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 12/31  

($ in millions)

     2017         2016    

Energen Net Income (Loss) (GAAP)

     262.4       (54.5

Loss associated with property sales, net of tax

     0.0       5.0  
  

 

 

   

 

 

 

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

     262.4       (49.5
  

 

 

   

 

 

 

Interest expense

     10.3       9.0  

Income tax expense (benefit) **

     (225.8     (21.5

Depreciation, depletion and amortization

     130.4       103.4  

Accretion expense

     1.5       1.6  

Exploration expense

     1.7       3.6  

Adjustment for asset impairment

     2.2       nm  

Adjustment for mark-to-market (gains)/ losses

     58.2       35.3  
  

 

 

   

 

 

 

Energen Adjusted EBITDAX from Continuing Operations (Non-GAAP)

     241.0       82.1  
  

 

 

   

 

 

 

Note: Amounts may not sum due to rounding    

 

**

Amount adjusted to exclude 2016 property sales in prior period. See reconciliation to GAAP Information for the Three Months Ended 12/31/2016.


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 impairment losses, certain non-cash mark-to-market derivative financial instruments, prior period losses associated with a reduction in force, pension settlement expenses, and income associated with divestitures. 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

 

     Year Ended 12/31  

($ in millions)

   2017     2016  

Energen Net Income (Loss) (GAAP)

     306.8       (167.5

Income associated with property sales, net of tax*

     (2.5     (134.6
  

 

 

   

 

 

 

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

     304.3       (302.1
  

 

 

   

 

 

 

Interest expense

     38.4       36.9  

Income tax expense (benefit) **

     (201.4     (155.7

Depreciation, depletion and amortization **

     483.4       433.4  

Accretion expense **

     5.8       6.2  

Exploration expense **

     7.9       5.3  

Adjustment for asset impairment

     3.8       189.2  

Adjustment for mark-to-market (gains)/ losses

     10.8       71.2  

Adjustment for pension settlement expenses

     0.0       3.3  

Adjustment for reduction in force expenses

     0.0       5.5  
  

 

 

   

 

 

 

Energen Adjusted EBITDAX from Continuing Operations (Non-GAAP)

     653.0       293.2  
  

 

 

   

 

 

 

Note: Amounts may not sum due to rounding    

 

*

For quarter to quarter comparability, excluded from GAAP income in the current quarter is an immaterial sale of certain unproved leasehold properties in Wyoming.

**

Amount adjusted to exclude 2016 property sales in prior period. See reconciliation to GAAP Information for the Year Ended 12/31/2016.


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

 

     Three Months Ended  
(in thousands except per share and production data)    December 31, 2016  
     GAAP     2016 Property Sales     Non-GAAP  

Revenues

      

Oil, natural gas liquids and natural gas sales

   $ 162,992     $ 42     $ 162,950  

Gain (loss) on derivative instruments

     (48,472     —         (48,472
  

 

 

   

 

 

   

 

 

 

Total Revenues

     114,520       42       114,478  
  

 

 

   

 

 

   

 

 

 

Operating Costs and Expenses

      

Oil, natural gas liquids and natural gas production

     38,867       258       38,609  

Production and ad valorem taxes

     9,516       209       9,307  

O&G Depreciation, depletion and amortization

     102,230       —         102,230  

FF&E Depreciation, depletion and amortization

     1,167       —         1,167  

Asset impairment

     40       —         40  

Exploration

     3,635       —         3,635  

General and administrative

     20,906       1       20,905  

Accretion of discount on asset retirement obligations

     1,580       —         1,580  

(Gain) loss on sale of assets and other

     5,175       5,889       (714
  

 

 

   

 

 

   

 

 

 

Total costs and expenses

     183,116       6,357       176,759  
  

 

 

   

 

 

   

 

 

 

Operating Income (Loss)

     (68,596     (6,315     (62,281
  

 

 

   

 

 

   

 

 

 

Other Income/(Expense)

      

Interest expense

     (9,041     —         (9,041

Other income

     398       8       390  
  

 

 

   

 

 

   

 

 

 

Total other expense

     (8,643     8       (8,651
  

 

 

   

 

 

   

 

 

 

Loss Before Income Taxes

     (77,239     (6,307     (70,932

Income tax expense (benefit)

     (22,769     (1,293     (21,476
  

 

 

   

 

 

   

 

 

 

Net Income (Loss)

   $ (54,470   $ (5,014   $ (49,456
  

 

 

   

 

 

   

 

 

 

Diluted Earnings Per Average Common Share

   $ (0.56   $ (0.05   $ (0.51
  

 

 

   

 

 

   

 

 

 

Basic earning Per Average Common Share

   $ (0.56   $ (0.05   $ (0.51
  

 

 

   

 

 

   

 

 

 

Oil

     2,944       1       2,943  

NGL

     892       1       891  

Natural Gas

     1,084       —         1,084  
  

 

 

   

 

 

   

 

 

 

Total Production (mboe)

     4,920       2       4,918  
  

 

 

   

 

 

   

 

 

 

Total Production (boepd)

     53,478       22       53,457  
  

 

 

   

 

 

   

 

 

 

Note: Amounts may not sum due to rounding


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

 

     Year Ended  
(in thousands except per share and production data)    December 31, 2016  
     GAAP     2016 Property Sales     Non-GAAP  

Revenues

      

Oil, natural gas liquids and natural gas sales

   $ 621,366     $ 29,808     $ 591,558  

Gain (loss) on derivative instruments

     (88,477     —         (88,477
  

 

 

   

 

 

   

 

 

 

Total Revenues

     532,889       29,808       503,081  
  

 

 

   

 

 

   

 

 

 

Operating Costs and Expenses

      

Oil, natural gas liquids and natural gas production

     171,714       14,784       156,930  

Production and ad valorem taxes

     42,938       3,589       39,349  

O&G Depreciation, depletion and amortization

     443,007       14,366       428,641  

FF&E Depreciation, depletion and amortization

     4,954       153       4,801  

Asset impairment

     220,652       31,407       189,245  

Exploration

     5,415       117       5,298  

General and administrative

     95,689       523       95,166  

Accretion of discount on asset retirement obligations

     6,672       501       6,171  

(Gain) loss on sale of assets and other

     (246,922     (246,283     (639
  

 

 

   

 

 

   

 

 

 

Total costs and expenses

     744,119       (180,843     924,962  
  

 

 

   

 

 

   

 

 

 

Operating Income (Loss)

     (211,230     210,651       (421,881
  

 

 

   

 

 

   

 

 

 

Other Income/(Expense)

      

Interest expense

     (36,899     —         (36,899

Other income

     978       58       920  
  

 

 

   

 

 

   

 

 

 

Total other expense

     (35,921     58       (35,979
  

 

 

   

 

 

   

 

 

 

Loss Before Income Taxes

     (247,151     210,709       (457,860

Income tax expense (benefit)

     (79,638     76,102       (155,740
  

 

 

   

 

 

   

 

 

 

Net Income (Loss)

   $ (167,513   $ 134,607     $ (302,120
  

 

 

   

 

 

   

 

 

 

Diluted Earnings Per Average Common Share

   $ (1.77   $ 1.43     $ (3.20
  

 

 

   

 

 

   

 

 

 

Basic earning Per Average Common Share

   $ (1.77   $ 1.43     $ (3.20
  

 

 

   

 

 

   

 

 

 

Oil

     13,213       597       12,616  

NGL

     3,892       432       3,460  

Natural Gas

     4,534       629       3,905  
  

 

 

   

 

 

   

 

 

 

Total Production (mboe)

     21,639       1,658       19,981  
  

 

 

   

 

 

   

 

 

 

Total Production (boepd)

     59,123       4,530       54,593  
  

 

 

   

 

 

   

 

 

 

Note: Amounts may not sum due to rounding

GRAPHIC 5 g530858ex991a.jpg GRAPHIC begin 644 g530858ex991a.jpg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end GRAPHIC 6 g530858g0220050815136.jpg GRAPHIC begin 644 g530858g0220050815136.jpg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end