-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, JnsnKEknnfW99Rm1S8DO0YE3WHxWcp/qCDjOp4S8mrvQMRCgSn6gDnY0ZUnLIr1+ sf5Yy6Xw6MnMadyZr2c56g== 0001193125-08-214543.txt : 20081023 0001193125-08-214543.hdr.sgml : 20081023 20081022182507 ACCESSION NUMBER: 0001193125-08-214543 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 20081022 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20081023 DATE AS OF CHANGE: 20081022 FILER: COMPANY DATA: COMPANY CONFORMED NAME: ALABAMA GAS CORP CENTRAL INDEX KEY: 0000003146 STANDARD INDUSTRIAL CLASSIFICATION: NATURAL GAS DISTRIBUTION [4924] IRS NUMBER: 630022000 STATE OF INCORPORATION: AL FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 002-38960 FILM NUMBER: 081135971 BUSINESS ADDRESS: STREET 1: 605 RICHARD ARRINGTON JR BLVD NORTH CITY: BIRMINGHAM STATE: AL ZIP: 35203 BUSINESS PHONE: 2053262742 MAIL ADDRESS: STREET 1: 605 RICHARD ARRINGTON JR BLVD NORTH CITY: BIRMINGHAM STATE: AL ZIP: 35203 FILER: COMPANY DATA: COMPANY CONFORMED NAME: ENERGEN CORP CENTRAL INDEX KEY: 0000277595 STANDARD INDUSTRIAL CLASSIFICATION: NATURAL GAS DISTRIBUTION [4924] 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: 081135970 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 d8k.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

October 22, 2008

1-7810

2-38960

Commission File Number

 

 

Energen Corporation

Alabama Gas Corporation

Registrant

 

 

 

Alabama

Alabama

 

63-0757759

63-0022000

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))

 

 

 


ITEM 2.02

Results of Operations and Financial Condition

On October 22, 2008, Energen Corporation and Alabama Gas Corporation issued a press release announcing the third quarter and year-to-date 2008 financial results. The press release and supplemental financial information are attached hereto as Exhibit 99.1 and 99.2.

 

ITEM 7.01

Regulation FD Disclosure

Energen Corporation has included a reconciliation of certain Non-GAAP financial measures to the related GAAP financial measures. These Non-GAAP financial measures will be disclosed at various investor/analyst meetings in the coming weeks. The reconciliation is attached hereto as exhibit 99.3.

 

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 October 22, 2008

99.2

 

Supplemental Financial Information

99.3

 

Non-GAAP Financial Measures Reconciliation


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

ALABAMA GAS CORPORATION

October 22, 2008

 

By

 

/s/ Charles W. Porter, Jr.

   

Charles W. Porter, Jr.

   

Vice President, Chief Financial Officer and Treasurer of

Energen Corporation and Alabama Gas Corporation

EXHIBIT INDEX

 

EXHIBIT
NUMBER

  

DESCRIPTION

99.1

  

* Press Release dated October 22, 2008

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.

EX-99.1 2 dex991.htm PRESS RELEASE DATED OCTOBER 22, 2008 Press Release dated October 22, 2008

Exhibit 99.1

 

For Immediate Release

  

Contact:

   Julie S. Ryland

Wednesday, October 22, 2008

      205.326.8421

ENERGEN REPORTS 26% RISE IN 3rd QUARTER EPS

2008 Production Estimate Increased to 102 Bcfe

BIRMINGHAM, Alabama – Energen Corporation (NYSE: EGN) announced today that higher realized sales prices, increased production and improved utility results were major drivers of a 26 percent increase in third quarter earnings. For the three months ended September 30, 2008, the energy company generated net income of $73.1 million, or $1.01 per diluted share, as compared with $58 million, or $0.80 per diluted share, in the same period in 2007.

Energen Resources Corporation, the Company’s oil and gas exploration and production subsidiary, generated net income of $79.6 million in the third quarter — a 15 percent increase over net income of $69.3 million in the prior-year third quarter. Alabama Gas Corporation (Alagasco), Energen’s natural gas utility, experienced a seasonal net loss of $5.8 million as compared with a net loss of $10.5 million in the same period a year ago.

Energen today also announced a variety of key data:

 

 

 

2008, 2009 EARNINGS GUIDANCE REVISED

2008: Energen narrowed its 2008 earnings guidance range to $4.35-$4.55 per diluted share; this revised guidance range reflects near-strip commodity price assumptions applicable to Energen Resources’ unhedged production for November and December of $7 per thousand cubic feet (Mcf) of natural gas, $70 per barrel of oil and $0.91 per gallon of natural gas liquids (NGL). Energen’s prior 2008 guidance range of $4.30-$4.70 per diluted share, included price assumptions applicable to unhedged gas, oil and NGL production of $10 per Mcf, $100 per barrel, and $1.30 per gallon, respectively.

Approximately 73 percent of Energen Resources’ estimated fourth quarter production of 26.5 billion cubic feet (Bcf) equivalent has been hedged, resulting in significant insulation for Energen from near-term commodity price volatility.


2009: After adjusting downward its 2009 commodity price assumptions to better reflect the current market outlook, Energen lowered its 2009 earnings guidance range to $3.70-$4.10 per diluted share. Energen’s new 2009 commodity price assumptions applicable to Energen Resources’ unhedged production are $7 per Mcf for gas, $70 per barrel for oil and $0.91 per gallon for NGL volumes. Energen’s prior 2009 guidance of $5.15-$5.55 per diluted share included price assumptions applicable to unhedged gas, oil and NGL production of $10 per Mcf, $100 per barrel, and $1.30 per gallon, respectively.

The lower commodity price assumptions account for the bulk of the difference between earnings guidance ranges. The new guidance also reflects higher per-unit lease operating expense (excluding production taxes) and increased per-unit depreciation, depletion and amortization (DD&A) expense.

Energen management said that 2009 guidance does not include potential benefits from property acquisitions, Alabama shales exploration or stock repurchases, nor does the guidance make any assumption related to the potential impairment of capitalized unproved leasehold related to Alabama shales (approximately $41 million in total).

Energen management noted, too, that work continues on a formal 2009 budget; based on changing market conditions, the budget could differ from the current model upon which guidance is based.

 

 

 

2008 PRODUCTION ESTIMATE RAISED

Based on a 3 percent increase in production year to date, Energen has raised its estimate for 2008 production to 102 Bcfe. Production in 2007 totaled 98.6 Bcfe. In the San Juan Basin, Energen Resources’ largest area of operations, a 2 Bcf increase in production is being driven by new drilling and continued development of the company’s Fruitland Coal properties; production also is up in the North Louisiana/East Texas area largely due to new field development.

 

2


 

 

5 PERCENT ORGANIC PRODUCTION GROWTH IN 2009

In addition to the approximately 3 percent organic production growth expected in 2008, Energen estimates that production will increase another 5 percent in 2009, to 107.5 Bcfe. With approximately 1.9 trillion cubic feet equivalent of probable and possible reserves, Energen Resources plans to continue its efforts to develop unproved reserves and prove up its probable and possible reserves in its existing areas of operation, primarily the San Juan and Permian basins; Energen Resources’ reserves are long-lived, with a reserves-to-production ratio of approximately 17.

 

 

 

2009 CAPITAL SPENDING AT ENERGEN RESOURCES

Energen Resources’ estimates that 2009 capital spending will be approximately 26 percent below estimated 2008 capital spending of $400 million. The revised capital spending outlook for 2009 has been increased from previous guidance to approximately $295 million. This additional $25 million largely reflects a continuation of increased development drilling costs that the company has experienced.

Energen Resources has not yet experienced a decline in costs despite lower commodity prices and capital spending cuts by some energy companies that may result in increased rig availability and, thus, lower rig costs. The company said it will monitor cost trends closely and adjust capital spending, as warranted.

 

 

 

HEDGE POSITION

FOURTH QUARTER 2008: Energen Resources has hedges in place for 73 percent of its estimated gas production at an average NYMEX-equivalent price of $8.95 per Mcf, 74 percent of its estimated oil production at an average NYMEX-equivalent price of $69.06 per barrel, and 68 percent of its estimated NGL production at an average price of $0.96 per gallon.

 

3


CALENDAR YEAR 2009: Energen Resources has hedges in place for approximately 62 percent of its estimated gas production at an average NYMEX-equivalent price of $8.89 per Mcf, 58 percent of its estimated oil production at an average NYMEX-equivalent price of $72.14 per barrel, and 64 percent of its estimated NGL production at an average price of $1.15 per gallon.

COUNTERPARTIES: As of the close of business on Monday, October 20, Energen Resources’ hedges were in a receivables position of approximately $175 million. Counterparties are Morgan Stanley, Goldman Sachs, Citigroup, Bank of Montreal, Merrill Lynch and Wachovia.

 

 

 

ALABAMA SHALES UPDATE

At the end of September, Energen Resources and Chesapeake Energy Corporation had leased jointly approximately 660,000 acres in the Alabama shale prospects. Energen Resources’ net position is approximately 330,000 acres.

Work continues on the companies’ initial three-well test program. A completion has been performed on the Marchant well in Bibb County as well as on the Krout well in Bibb County, and completion of the Lamb well in Greene County is scheduled to begin later this week.

Once data from the wells has been analyzed and Energen Resources and Chesapeake determine their next steps, a public disclosure will be made. Energen management said it anticipates disclosing results of the initial 3-well test program before the end of 2008.

 

 

 

CASH FLOWS OUTLOOK

In addition to identified capital spending and Funding a small portion of Energen’s annual cash dividend with after-tax cash flows, Energen Resources has used a portion of its remaining available cash flows in 2008 to repay $84 million of long- and short-term debt and estimates that it will have a cash balance at the end of 2008 of approximately $65 million.

 

4


In 2009, Energen Resources estimates that after identified capital spending and funding a small portion of Energen’s dividend, it will have after-tax cash flows of $170-$200 million available to help fund Energen’s strategic investment opportunities. These opportunities include share repurchases, oil and gas property acquisitions and the potential development of Alabama shales.

In general, Alagasco utilizes all of its after-tax cash flows to fund its capital expenditures and the majority of Energen’s dividend.

MANAGEMENT COMMENTS

“In these uncertain economic times, we are pleased that Energen’s 2008 earnings have continued to grow,” said James T. McManus, Energen’s chairman and chief executive officer. “Based on our excellent year-to-date results, prospects for increased production and significant hedge position in the fourth quarter, we believe Energen is well on its way to achieving its seventh consecutive year of record earnings in 2008.

“Looking ahead to 2009: Energen offers 5 percent organic production growth. Energen offers a strong hedge position that helps insulate our 2009 earnings from commodity price volatility. Energen also offers solid after-tax cash flows, a strong balance sheet and untapped lines of credit with which to pursue our strategic investment opportunities,” McManus said.

“The U.S. and global economies have changed, but Energen’s strategic objectives and financial capacity to achieve them have not changed.”

THIRD QUARTER RESULTS

For the three months ended September 30, 2008, Energen generated net income of $73.1 million, or $1.01 per diluted share, as compared with $58 million, or $0.80 per diluted share, in the same period in 2007.

 

5


Energen Resources Corporation

Energen Resources’ third quarter 2008 net income totaled $79.6 million and compared with $69.3 million in the same period last year. This 15 percent increase in year-over-year net income largely reflects higher average realized sales prices for Energen Resources’ production, a 3 percent rise in production to 26.1 Bcfe, and lower per-unit general and administrative (G&A) expense.

Negatively influencing Energen Resources’ net income in the third quarter of 2008 were increased lease operating expense including production taxes (LOE), increased DD&A expense, and a higher effective tax rate due to reduced tax benefit under Section 199 of the Internal Revenue Code.

Average Realized Sales Prices, Third Quarter Comparison

 

Commodity

   3Q2008    3Q2007    Change  

Natural Gas (per Mcf)

   $ 8.42    $ 7.49    12 %

Oil (per barrel)

   $ 78.08    $ 65.06    20 %

NGL (per gallon)

   $ 1.03    $ 0.89    16 %

Production, Third Quarter Comparison

 

Commodity

   3Q2008    3Q2007    Change  

Natural Gas (Bcf)

   17.3    16.5    5 %

Oil (MBbl)

   1,055    1,025    3 %

NGL (MMgal)

   17.8    19.6    (9 )%

Total (Bcfe)

   26.1    25.4    3 %

Production By Area (Bcfe), Third Quarter Comparison

 

Area

   3Q2008    3Q2007    Change  

San Juan Basin

   12.7    12.2    4 %

Permian Basin

   7.4    7.5    (1 )%

Black Warrior Basin

   3.5    3.8    (8 )%

N. LA/E. TX/Other

   2.5    1.9    32 %

Production increases in the San Juan Basin in the current quarter largely are due to new drilling and continued development of Fruitland Coal properties, while increases in the North Louisiana/East Texas area largely are due to new field development. In the Black Warrior Basin, the decrease in production mainly was associated with higher commodity prices that resulted in lower net volumes due to pay-out calculations.

 

6


Per-unit net G&A expense in the third quarter of 2008 declined 22 percent over the same period in 2007 largely due to lower benefits related to the company’s performance-based compensation plan.

Per-unit LOE in the third quarter of 2008 increased 22 percent from the same period a year ago to $2.47 per Mcfe. This increase was due to a 55 percent rise in per-unit production taxes resulting from increased commodity prices as well as increased repairs and maintenance expenses, higher workover expenses in the San Juan and Black Warrior basins, and increased marketing & transportation costs in San Juan and Permian basins.

DD&A expense per unit in the third quarter of 2008 increased 14 percent over the same period last year to $1.30 per Mcfe due to higher development costs.

Alabama Gas Corporation

Energen’s natural gas utility reported a seasonal net loss of $5.8 million in the third quarter of 2008 as compared with a net loss of $10.5 million in the third quarter of 2007. This year-over-year improvement was due to the utility (1) drawing down its Enhanced Stability Reserve (ESR) to help compensate for industrial and commercial load loss; (2) keeping its increase in operations & maintenance (O&M) expense below the inflation-based cost control measurement feature of its rate-setting mechanism, Rate Stabilization and Equalization (RSE); and (3) earning on a higher level of equity. Included in the prior-year third quarter net loss was a $2.3 million after-tax reduction designed to keep the utility earning within its allowed range of return on average equity at the end of the 2007 rate year.

Alagasco, which ended its 2008 rate year on September 30, made a $2.5 million after-tax ($4.0 million pre-tax) draw against the ESR in the third quarter to help mitigate rate-year revenue losses from certain large commercial and industrial (LC&I) customers; under terms of the ESR, which was approved by the Alabama Public Service Commission (APSC) and implemented at the start of the 1998 rate year, Alagasco may charge against the reserve (which has a maximum funding limit of $4.0 million) the full amount of individual industrial and commercial customer revenue losses that exceed $250,000 in the rate year, provided such losses cause Alagasco’s return on average equity to fall below 13.15 percent. Under the terms of the 2007 extension of RSE, Alagasco is not able to add funds to this reserve until December 31, 2010, absent a significant natural disaster and APSC approval to resume accretions to the ESR.

 

7


In addition, the percentage change in Alagasco’s O&M expense in the current rate year was less than 0.75 points below the Consumer Price Index for all Urban Customers; under the terms of the inflation-based cost control measurement feature of RSE, the utility benefits by retaining one-half of the difference; this amount ($1.8 million after-tax) will be recovered through future rate adjustments.

YTD 2008 RESULTS

For the nine months ended September 30, 2008, Energen’s net income totaled $256.6 million, or $3.56 per diluted share as compared with earnings of $229.8 million, or $3.18 per diluted share, in the first nine months of 2007. The current-year period included a one-time, $6.4 million, or $0.09 per diluted share, gain from the sale of Permian Basin properties in the first quarter of 2008.

Energen Resources Corporation

Energen Resources’ net income for the year-to-date 2008 totaled $222.6 million and compared with $199.4 million in the same period last year. This 12 percent increase largely reflects higher average realized sales prices, a 3 percent rise in production to 75.6 Bcfe, and a one-time gain from the sale of Permian Basin properties in the first quarter of 2008, partially offset by higher LOE and DD&A expense as well as a higher effective tax rate due to a reduced tax benefit under Section 199.

Average Realized Sales Prices, YTD Comparison

 

Commodity

   YTD2008    YTD2007    Change  

Natural Gas (per Mcf)

   $ 8.22    $ 7.78    6 %

Oil (per barrel)

   $ 73.69    $ 62.58    18 %

NGL (per gallon)

   $ 1.06    $ 0.85    25 %

Production, YTD Comparison

 

Commodity

   YTD2008    YTD2007    Change  

Natural Gas (Bcf)

   50.1    47.7    5 %

Oil (MBbl)

   3,005    2,898    4 %

NGL (MMgal)

   52.7    57.6    (9 )%

Total (Bcfe)

   75.6    73.4    3 %

 

8


Production By Area (Bcfe), YTD Comparison

 

Area

   YTD2008    YTD2007    Change  

San Juan Basin

   37.2    35.3    5 %

Permian Basin

   21.2    21.5    (1 )%

Black Warrior Basin

   10.5    11.1    (5 )%

N. LA/E. TX/Other

   6.7    5.5    22 %

Production increases in the San Juan Basin in the current year-to-date period largely are due to new drilling and continued development of Fruitland Coal properties, while increases in the North Louisiana/East Texas area largely are due to new field development and additional non-operated field development. In the Black Warrior Basin, the decrease in production mainly was associated with higher commodity prices that resulted in lower net volumes due to pay-out calculations.

Per-unit LOE in the first nine months of 2008 increased 20 percent from the same period a year ago to $2.48 per Mcfe. This increase largely was due to a 47 percent rise in per-unit production taxes resulting from increased commodity prices and to increased compression, increased workover expense, increased transportation costs, weather-related road maintenance, and increased environmental compliance expense.

Year-to-date per-unit DD&A expense in 2008 increased 13 percent over the same period last year to $1.25 per Mcfe largely due to higher development costs.

Alabama Gas Corporation

Alagasco reported net income of $34.8 million in the first nine months of 2008 as compared with net income of $31.2 million in the same period a year ago. This year-over-year increase was due to the utility (1) drawing down its ESR to help compensate for industrial and commercial load loss; (2) keeping its increase in O&M expense below RSE’s inflation-based cost control measurement feature; and (3) earning on a higher level of equity. Included in the prior-year period net income was a $2.3 million after-tax reduction designed to keep the utility earning within its allowed range of return on average equity at the end of the 2007 rate year.

 

9


TRAILING 12 MONTHS’ RESULTS

For the 12 months ended September 30, 2008, Energen’s net income totaled $336.0 million, or $4.66 per diluted share, and compared with $324.9 million, or $4.50 per diluted share, for the same period a year ago. The current-year period included a one-time, $6.4 million, or $0.09 per diluted share, gain from the sale of Permian Basin properties in the first quarter of 2008. The prior-year period included a $34.5 million, or $0.48 per diluted share, gain from the sale of one-half of its acreage position in Alabama shales to Chesapeake Energy Corporation in October 2006, and a $6.7 million, or $0.09 per diluted share, gain from the settlement of its Enron bankruptcy claim.

Energen Resources Corporation

Energen Resources’ net income for the current-year trailing 12 months totaled $296.5 million as compared with $286.9 million in the same period a year ago. The prior-year period included $41.2 million of one-time gains associated with the sale of one-half of its acreage position in Alabama shales and the settlement of its Enron bankruptcy claim, and the current-year period included a $6.4 million gain from the sale of Permian Basin properties.

Energen Resources benefited in the current 12-months’ period from increased average realized sales prices and a 4 percent increase in production to 101 Bcfe, partially offset by increased LOE and DD&A, and a higher effective tax rate due to a reduced tax benefit under Section 199.

Average Realized Sales Prices, T12M at September 30 Comparison

 

Commodity

   2008    2007    Change  

Natural Gas (per Mcf)

   $ 8.09    $ 7.53    7 %

Oil (per barrel)

   $ 73.14    $ 59.55    23 %

NGL (per gallon)

   $ 1.04    $ 0.80    30 %

Production, T12M at September 30 Comparison

 

Commodity

   2008    2007    Change  

Natural Gas (Bcf)

   66.6    63.5    5 %

Oil (MBbl)

   3,986    3,807    5 %

NGL (MMgal)

   72.3    76.9    (6 )%

Total (Bcfe)

   100.9    97.3    4 %

 

10


Per-unit LOE totaled $2.36 per Mcfe in the 12 months ending September 30, 2008, up 17 percent from $2.02 per Mcfe in the same period a year ago; this increase largely was due to higher production taxes, increased repairs and maintenance and work-over expenses, additional compression and a general rise in field service costs.

Per-unit DD&A expense in the 12 months ended September 30, 2008, increased 13 percent over the same period last year from $1.10 per Mcfe to $1.24 per Mcfe, largely due to higher development costs.

Alabama Gas Corporation

Alagasco generated net income in the 12 months ended September 30, 2008, of $40.4 million as compared with $39.3 million in the same period a year ago. This year-over-year increase was due to the utility (1) drawing down its ESR to help compensate for industrial and commercial load loss; (2) keeping its increase in O&M expense below RSE’s inflation-based cost control measurement feature; and (3) earning on a higher level of equity. Included in the prior-year period net income was a $2.3 million after-tax reduction designed to keep the utility earning within its allowed range of return on average equity at the end of the 2007 rate year. For the 2008 rate year ended September 30, 2008, the utility earned a return on average equity of 13.1 percent.

2008 EARNINGS GUIDANCE RANGE NARROWED

Energen today narrowed its earnings guidance for 2008 to $4.35-$4.55 per diluted share. Key assumptions in Energen’s 2008 earnings guidance include:

 

 

 

Record year-to-date results;

 

 

 

A hedge position covering about 73 percent of estimated production for the remainder of the year;

 

 

 

Assumed prices for unhedged natural gas, oil and NGL production of $7 per Mcf, $70 per barrel and $0.91 per gallon, respectively;

 

 

 

Annual production of 102 Bcfe;

 

 

 

Capital spending of approximately $460 million, including approximately $400 million by Energen Resources and $60 million by Alagasco.

 

 

 

Per-unit DD&A rate at Energen Resources of $1.30 per Mcfe;

 

 

 

Per-unit LOE, including production taxes, at Energen Resources, including production taxes, of $2.36 per Mcfe;

 

 

 

Per-unit G&A expense at Energen Resources of $0.50 per Mcfe;

 

 

 

Alagasco’s earning $39-$40 million on average equity of approximately $310 million;

 

 

 

Average diluted shares outstanding of 72.1 million.

 

11


2008 Hedge Position Summary

Energen Resources’ hedge position for the last three months of 2008 is as follows:

 

Commodity

   Hedge Volumes    2008e Production    Hedge %     NYMEXe Price

Natural Gas

   12.6 Bcf    17.3 Bcf    73 %   $ 8.95/ Mcf

Oil

   0.8 MMBbl    1.1 MMBbl    74 %   $ 69.06/barrel

NGL

   11.7 MMgal    17.3 MMgal    68 %   $ 0.96/gallon

Note: October actuals used where known

Energen Resources’ hedge positions by type for the last three months of 2008 are as follows:

 

Natural Gas Hedges

   Volumes (Bcf)    Assumed Differential    NYMEXe Price

San Juan Basin

   8.0    $ 0.98 per Mcf    $ 9.20 per Mcf

NYMEX

   4.6      —      $ 8.51 per Mcf

Oil Hedges

   Volumes (MBbl)    Assumed Differential    NYMEXe Price

Sour Oil (WTS)

   652    $ 3.61 per barrel    $ 67.30 per barrel

NYMEX

   174      —      $ 75.66 per barrel

Note: October actuals used where known

Average realized oil and gas prices for Energen Resources’ production associated with NYMEX contracts as well as for unhedged production will reflect the impact of basis differentials. Average realized NGL prices will be net of transportation and fractionation fees.

For production associated with basin-specific contracts, Energen Resources will receive the contracted hedge price. Energen typically hedges basis differentials where applicable. In the tables above, the basin-specific contract prices were converted for comparability purposes to a NYMEX-equivalent price by adding to them Energen Resources’ assumed basis differentials.

Earnings Sensitivities to Commodity Price Changes

Given Energen Resources’ hedge position and using the price assumptions given above for the Company’s unhedged production, changes in commodity prices over the remainder of the year are estimated to have the following impact on Energen’s 2008 earnings:

 

 

 

Every 10-cent change in the average NYMEX price of gas from $7 represents an estimated net income impact of approximately $125,000 (0.2 cents per diluted share).

 

12


 

 

Every $1.00 change in the average NYMEX price of oil from $70 per barrel represents an estimated net income impact of approximately $130,000 (0.2 cents per diluted share).

 

 

 

Every 1-cent change in the average price of liquids from $0.91 per gallon represents an estimated net income impact of approximately $23,000 (NM).

Price-related events such as substantial basis differential changes could cause earnings sensitivities to be materially different from those outlined above.

2009 EARNINGS GUIDANCE LOWERED FOR COMMODITY PRICES

Energen today lowered its earnings guidance for 2009 primarily due to using lower assumed commodity prices applicable to Energen Resources’ unhedged production. Energen’s new guidance for 2009 is a range of $3.70—$4.10 per diluted share.

Energen management said that 2009 guidance does not include any potential impact from its Alabama shales project, nor does it make any assumptions regarding possible share repurchases or acquisitions. Energen management noted, too, that work continues on a formal 2009 budget; based on changing market conditions, the budget could differ from the current model upon which guidance is based.

Key assumptions in Energen’s 2009 earnings guidance are:

 

 

 

Existing hedge position covering approximately 62 percent of estimated 2009 production;

 

 

 

Assumed prices for unhedged natural gas, oil and NGL production of $7 per Mcf, $70 per barrel and $0.91 per gallon, respectively;

 

 

 

Annual production of 107.5 Bcfe;

 

 

 

Capital spending of $360 million, including approximately $295 million by Energen Resources and $65 million by Alagasco;

 

 

 

Per-unit DD&A rate at Energen Resources of $1.52 per Mcfe;

 

 

 

Per-unit LOE, including production taxes, at Energen Resources, of $2.34 per Mcfe;

 

 

 

Per-unit G&A expense at Energen Resources of $0.48 per Mcfe;

 

 

 

Alagasco’s earning within its allowed range of return on average equity of approximately $325 million; and

 

 

 

Average diluted shares outstanding of 72.2 million.

 

13


2009 Hedge Position Summary

Energen Resources’ 2009 hedge position by commodity is as follows:

 

Commodity

   Hedge Volumes    2009e Production    Hedge %     NYMEXe Price

Natural Gas

   43.8 Bcf    70.3 Bcf    62 %   $ 8.89/Mcf

Oil

   2.7 MMBbl    4.6 MMBbl    58 %   $ 72.14/barrel

NGL

   43.3 MMgal    67.5 MMgal    64 %   $ 1.15/gallon

Energen Resources’ 2009 natural gas and oil hedge positions by hedge type are as follows:

 

Natural Gas Hedges

   Volumes (Bcf)    Assumed Differential    NYMEXe Price

San Juan Basin

   28.4    $ 1.30 per Mcf    $ 9.07 per Mcf

Permian Basin

   1.2    $ 1.15 per Mcf    $ 8.82 per Mcf

NYMEX

   14.2      —      $ 8.55 per Mcf

Oil Hedges

   Volumes (MBbl)    Assumed Differential    NYMEXe Price

Sour Oil (WTS)

   2,136    $ 4.40 per barrel    $ 69.04 per barrel

NYMEX

   564      —      $ 83.89 per barrel

Average realized oil and gas prices for Energen Resources’ production associated with NYMEX contracts as well as for unhedged production will reflect the impact of basis differentials. Average realized NGL prices will be net of transportation and fractionation fees.

For production associated with basin-specific contracts, Energen Resources will receive the contracted hedge price. Energen typically hedges basis differentials where applicable. In the tables above, the basin-specific contract prices were converted for comparability purposes to a NYMEX-equivalent price by adding to them Energen Resources’ assumed basis differentials.

Earnings Sensitivities to Commodity Price Changes

Given Energen Resources’ current hedge position for 2009 and using the price assumptions given above for the Company’s unhedged production, changes in commodity prices are estimated to have the following impact on Energen’s 2009 earnings:

 

 

 

Every 10-cent change in the average NYMEX price of gas from $7 represents an estimated net income impact of approximately $1.3 million (1.8 cents per diluted share).

 

14


 

 

Every $1.00 change in the average NYMEX price of oil from $70 per barrel represents an estimated net income impact of approximately $1.1 million (1.5 cents per diluted share).

 

 

 

Every 1-cent change in the average price of liquids from $0.91 per gallon represents an estimated net income impact of approximately $110,000 (0.1 cent per diluted share).

Price-related events such as substantial basis differential changes could cause earnings sensitivities to be materially different from those outlined above.

Energen Corporation is a diversified energy holding company with headquarters in Birmingham, AL. Its two lines of business are the acquisition, development and exploration of domestic, onshore natural gas, oil and NGL reserves and natural gas distribution in central and north Alabama. Energen Resources has approximately 3.6 trillion cubic feet equivalent of proved, probable and possible reserves in the San Juan, Permian and Black Warrior basins. Alabama Gas Corporation is the largest distributor of natural gas in Alabama. More information is available at http://www.energen.com.

This release contains statements expressing expectations of future plans, objectives and performance that constitute forward-looking statements made pursuant to the Safe Harbor provision of the Private Securities Litigation Reform Act of 1995. Except as otherwise disclosed, the Company’s forward-looking statements do not reflect the impact of possible or pending acquisitions, divestitures or restructurings. We undertake no obligation to correct or update any forward-looking statements, whether as a result of new information, future events or otherwise. All statements based on future expectations rather than on historical facts are forward-looking statements that are dependent on certain events, risks and uncertainties that could cause actual results to differ materially from those anticipated. In addition, the Company cannot guarantee the absence of errors in input data, calculations and formulas used in its estimates, assumptions and forecasts. A more complete discussion of risks and uncertainties that could affect future results of Energen and its subsidiaries is included in the Company’s periodic reports filed with the Securities and Exchange Commission.

 

15

EX-99.2 3 dex992.htm SUPPLEMENTAL FINANCIAL INFORMATION Supplemental Financial Information

Exhibit 99.2

CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

For the 3 months ending September 30, 2008 and 2007

 

     3rd Quarter        

(in thousands, except per share data)

   2008     2007     Change  

Operating Revenues

      

Oil and gas operations

   $ 247,753     $ 208,423     $ 39,330  

Natural gas distribution

     82,452       67,599       14,853  
                        

Total operating revenues

     330,205       276,022       54,183  
                        

Operating Expenses

      

Cost of gas

     35,901       31,088       4,813  

Operations and maintenance

     88,168       84,857       3,311  

Depreciation, depletion and amortization

     47,111       41,457       5,654  

Taxes, other than income taxes

     27,266       18,988       8,278  

Accretion expense

     1,081       1,000       81  
                        

Total operating expenses

     199,527       177,390       22,137  
                        

Operating Income

     130,678       98,632       32,046  
                        

Other Income (Expense)

      

Interest expense

     (10,319 )     (11,418 )     1,099  

Other income

     725       885       (160 )

Other expense

     (2,009 )     (244 )     (1,765 )
                        

Total other expense

     (11,603 )     (10,777 )     (826 )
                        

Income from Continuing Operations Before Income Taxes

     119,075       87,855       31,220  

Income tax expense

     46,011       29,841       16,170  
                        

Income from Continuing Operations

     73,064       58,014       15,050  
                        

Discontinued Operations, Net of Taxes

      

Income from discontinued operations

     —         2       (2 )

Gain on disposal of discontinued operations

     —         18       (18 )
                        

Income from Discontinued Operations

     —         20       (20 )
                        

Net Income

   $ 73,064     $ 58,034     $ 15,030  
                        

Diluted Earnings Per Average Common Share

      

Continuing operations

   $ 1.01     $ 0.80     $ 0.21  

Discontinued operations

     —         —         —    
                        

Net Income

   $ 1.01     $ 0.80     $ 0.21  
                        

Basic Earnings Per Average Common Share

      

Continuing operations

   $ 1.02     $ 0.81     $ 0.21  

Discontinued operations

     —         —         —    
                        

Net Income

   $ 1.02     $ 0.81     $ 0.21  
                        

Diluted Avg. Common Shares Outstanding

     72,116       72,275       (159 )
                        

Basic Avg. Common Shares Outstanding

     71,590       71,623       (33 )
                        

Dividends Per Common Share

   $ 0.12     $ 0.115     $ 0.005  
                        


CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

For the 9 months ending September 30, 2008 and 2007

 

     Year-to-date        

(in thousands, except per share data)

   2008     2007     Change  

Operating Revenues

      

Oil and gas operations

   $ 704,428     $ 605,812     $ 98,616  

Natural gas distribution

     488,689       477,793       10,896  
                        

Total operating revenues

     1,193,117       1,083,605       109,512  
                        

Operating Expenses

      

Cost of gas

     253,159       252,584       575  

Operations and maintenance

     268,147       251,011       17,136  

Depreciation, depletion and amortization

     133,641       118,184       15,457  

Taxes, other than income taxes

     92,039       71,170       20,869  

Accretion expense

     3,181       2,921       260  
                        

Total operating expenses

     750,167       695,870       54,297  
                        

Operating Income

     442,950       387,735       55,215  
                        

Other Income (Expense)

      

Interest expense

     (31,699 )     (35,655 )     3,956  

Other income

     1,455       2,396       (941 )

Other expense

     (3,057 )     (626 )     (2,431 )
                        

Total other expense

     (33,301 )     (33,885 )     584  
                        

Income from Continuing Operations Before Income Taxes

     409,649       353,850       55,799  

Income tax expense

     153,019       124,052       28,967  
                        

Income from Continuing Operations

     256,630       229,798       26,832  
                        

Discontinued Operations, Net of Taxes

      

Income from discontinued operations

     —         3       (3 )

Gain on disposal of discontinued operations

     —         18       (18 )
                        

Income from Discontinued Operations

     —         21       (21 )
                        

Net Income

   $ 256,630     $ 229,819     $ 26,811  
                        

Diluted Earnings Per Average Common Share

      

Continuing operations

   $ 3.56     $ 3.18     $ 0.38  

Discontinued operations

     —         —         —    
                        

Net Income

   $ 3.56     $ 3.18     $ 0.38  
                        

Basic Earnings Per Average Common Share

      

Continuing operations

   $ 3.58     $ 3.21     $ 0.37  

Discontinued operations

     —         —         —    
                        

Net Income

   $ 3.58     $ 3.21     $ 0.37  
                        

Diluted Avg. Common Shares Outstanding

     72,129       72,173       (44 )
                        

Basic Avg. Common Shares Outstanding

     71,604       71,566       38  
                        

Dividends Per Common Share

   $ 0.36     $ 0.345     $ 0.015  
                        


CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

For the 12 months ending September 30, 2008 and 2007

 

     Trailing 12 Months        

(in thousands, except per share data)

   2008     2007     Change  

Operating Revenues

      

Oil and gas operations

   $ 924,208     $ 826,141     $ 98,067  

Natural gas distribution

     620,364       638,223       (17,859 )
                        

Total operating revenues

     1,544,572       1,464,364       80,208  
                        

Operating Expenses

      

Cost of gas

     319,004       341,489       (22,485 )

Operations and maintenance

     350,579       321,448       29,131  

Depreciation, depletion and amortization

     176,834       155,798       21,036  

Taxes, other than income taxes

     116,700       93,447       23,253  

Accretion expense

     4,208       3,849       359  
                        

Total operating expenses

     967,325       916,031       51,294  
                        

Operating Income

     577,247       548,333       28,914  
                        

Other Income (Expense)

      

Interest expense

     (43,144 )     (46,497 )     3,353  

Other income

     1,727       1,859       (132 )

Other expense

     (3,390 )     (886 )     (2,504 )
                        

Total other expense

     (44,807 )     (45,524 )     717  
                        

Income from Continuing Operations Before Income Taxes

     532,440       502,809       29,631  

Income tax expense

     196,396       177,888       18,508  
                        

Income from Continuing Operations

     336,044       324,921       11,123  
                        

Discontinued Operations, Net of Taxes

      

Income from discontinued operations

     —         3       (3 )

Gain on disposal of discontinued operations

     —         18       (18 )
                        

Income from Discontinued Operations

     —         21       (21 )
                        

Net Income

   $ 336,044     $ 324,942     $ 11,102  
                        

Diluted Earnings Per Average Common Share

      

Continuing operations

   $ 4.66     $ 4.50     $ 0.16  

Discontinued operations

     —         —         —    
                        

Net Income

   $ 4.66     $ 4.50     $ 0.16  
                        

Basic Earnings Per Average Common Share

      

Continuing operations

   $ 4.69     $ 4.54     $ 0.15  

Discontinued operations

     —         —      
                        

Net Income

   $ 4.69     $ 4.54     $ 0.15  
                        

Diluted Avg. Common Shares Outstanding

     72,141       72,170       (29 )
                        

Basic Avg. Common Shares Outstanding

     71,626       71,598       28  
                        

Dividends Per Common Share

   $ 0.475     $ 0.455     $ 0.02  
                        


SELECTED BUSINESS SEGMENT DATA (UNAUDITED)

For the 3 months ending September 30, 2008 and 2007

 

     3rd Quarter        

(in thousands, except sales price data)

   2008     2007     Change  

Oil and Gas Operations

      

Operating revenues

      

Natural gas

   $ 145,283     $ 123,499     $ 21,784  

Oil

     82,375       66,689       15,686  

Natural gas liquids

     18,404       17,486       918  

Other

     1,691       749       942  
                        

Total

   $ 247,753     $ 208,423     $ 39,330  
                        

Production volumes from continuing operations

      

Natural gas (MMcf)

     17,258       16,495       763  

Oil (MBbl)

     1,055       1,025       30  

Natural gas liquids (MMgal)

     17.8       19.6       (1.8 )

Production volumes from continuing ops. (MMcfe)

     26,134       25,445       689  

Total production volumes (MMcfe)

     26,134       25,445       689  

Revenue per unit of production including effects of all derivative instruments

      

Natural gas (Mcf)

   $ 8.42     $ 7.49     $ 0.93  

Oil (barrel)

   $ 78.08     $ 65.06     $ 13.02  

Natural gas liquids (gallon)

   $ 1.03     $ 0.89     $ 0.14  

Other data from continuing operations

      

Lease operating expense (LOE)

      

LOE and other

   $ 43,890     $ 38,706     $ 5,184  

Production taxes

     20,610       12,968       7,642  
                        

Total

   $ 64,500     $ 51,674     $ 12,826  
                        

Depreciation, depletion and amortization

   $ 34,849     $ 29,610     $ 5,239  

General and administrative expense

   $ 10,228     $ 12,844     $ (2,616 )

Capital expenditures

   $ 122,597     $ 94,274     $ 28,323  

Exploration expenditures

   $ 906     $ 1,396     $ (490 )

Operating income

   $ 137,270     $ 112,899     $ 24,371  
                        

Natural Gas Distribution

      

Operating revenues

      

Residential

   $ 38,347     $ 35,685     $ 2,662  

Commercial and industrial

     24,121       21,384       2,737  

Transportation

     10,816       10,575       241  

Other

     9,168       (45 )     9,213  
                        

Total

   $ 82,452     $ 67,599     $ 14,853  
                        

Gas delivery volumes (MMcf)

      

Residential

     1,505       1,537       (32 )

Commercial and industrial

     1,390       1,520       (130 )

Transportation

     10,706       12,779       (2,073 )
                        

Total

     13,601       15,836       (2,235 )
                        

Other data

      

Depreciation and amortization

   $ 12,262     $ 11,847     $ 415  

Capital expenditures

   $ 15,959     $ 14,023     $ 1,936  

Operating loss

   $ (5,891 )   $ (13,673 )   $ 7,782  
                        


SELECTED BUSINESS SEGMENT DATA (UNAUDITED)

For the 9 months ending September 30, 2008 and 2007

 

     Year-to-date       

(in thousands, except sales price data)

   2008    2007    Change  

Oil and Gas Operations

        

Operating revenues

        

Natural gas

   $ 411,453    $ 371,436    $ 40,017  

Oil

     221,402      181,388      40,014  

Natural gas liquids

     55,915      49,076      6,839  

Other

     15,658      3,912      11,746  
                      

Total

   $ 704,428    $ 605,812    $ 98,616  
                      

Production volumes from continuing operations

        

Natural gas (MMcf)

     50,081      47,732      2,349  

Oil (MBbl)

     3,005      2,898      107  

Natural gas liquids (MMgal)

     52.7      57.6      (4.9 )

Production volumes from continuing ops. (MMcfe)

     75,639      73,350      2,289  

Total production volumes (MMcfe)

     75,639      73,349      2,290  

Revenue per unit of production including effects of all derivative instruments

        

Natural gas (Mcf)

   $ 8.22    $ 7.78    $ 0.44  

Oil (barrel)

   $ 73.69    $ 62.58    $ 11.11  

Natural gas liquids (gallon)

   $ 1.06    $ 0.85    $ 0.21  

Other data from continuing operations

        

Lease operating expense (LOE)

        

LOE and other

   $ 128,627    $ 113,236    $ 15,391  

Production taxes

     58,739      38,568      20,171  
                      

Total

   $ 187,366    $ 151,804    $ 35,562  
                      

Depreciation, depletion and amortization

   $ 97,240    $ 83,083    $ 14,157  

General and administrative expense

   $ 37,755    $ 39,582    $ (1,827 )

Capital expenditures

   $ 295,507    $ 254,795    $ 40,712  

Exploration expenditures

   $ 4,215    $ 1,671    $ 2,544  

Operating income

   $ 377,852    $ 329,672    $ 48,180  
                      

Natural Gas Distribution

        

Operating revenues

        

Residential

   $ 301,633    $ 306,312    $ (4,679 )

Commercial and industrial

     133,004      130,279      2,725  

Transportation

     37,825      36,509      1,316  

Other

     16,227      4,693      11,534  
                      

Total

   $ 488,689    $ 477,793    $ 10,896  
                      

Gas delivery volumes (MMcf)

        

Residential

     16,247      16,303      (56 )

Commercial and industrial

     8,349      8,373      (24 )

Transportation

     36,267      38,396      (2,129 )
                      

Total

     60,863      63,072      (2,209 )
                      

Other data

        

Depreciation and amortization

   $ 36,401    $ 35,101    $ 1,300  

Capital expenditures

   $ 44,955    $ 45,596    $ (641 )

Operating income

   $ 67,125    $ 59,734    $ 7,391  
                      


SELECTED BUSINESS SEGMENT DATA (UNAUDITED)

For the 12 months ending September 30, 2008 and 2007

 

     Trailing 12 Months       

(in thousands, except sales price data)

   2008    2007    Change  

Oil and Gas Operations

        

Operating revenues

        

Natural gas

   $ 539,423    $ 477,923    $ 61,500  

Oil

     291,511      226,701      64,810  

Natural gas liquids

     75,462      61,182      14,280  

Other

     17,812      60,335      (42,523 )
                      

Total

   $ 924,208    $ 826,141    $ 98,067  
                      

Production volumes from continuing operations

        

Natural gas (MMcf)

     66,649      63,500      3,149  

Oil (MBbl)

     3,986      3,807      179  

Natural gas liquids (MMgal)

     72.3      76.9      (4.6 )

Production volumes from continuing ops. (MMcfe)

     100,895      97,321      3,574  

Total production volumes (MMcfe)

     100,895      97,320      3,575  

Revenue per unit of production including effects of all derivative instruments

        

Natural gas (Mcf)

   $ 8.09    $ 7.53    $ 0.56  

Oil (barrel)

   $ 73.14    $ 59.55    $ 13.59  

Natural gas liquids (gallon)

   $ 1.04    $ 0.80    $ 0.24  

Other data from continuing operations

        

Lease operating expense (LOE)

        

LOE and other

   $ 163,671    $ 147,300    $ 16,371  

Production taxes

     73,969      49,623      24,346  
                      

Total

   $ 237,640    $ 196,923    $ 40,717  
                      

Depreciation, depletion and amortization

   $ 128,398    $ 109,333    $ 19,065  

General and administrative expense

   $ 52,985    $ 43,640    $ 9,345  

Capital expenditures

   $ 420,191    $ 357,867    $ 62,324  

Exploration expenditures

   $ 5,438    $ 2,340    $ 3,098  

Operating income

   $ 499,747    $ 473,905    $ 25,842  
                      

Natural Gas Distribution

        

Operating revenues

        

Residential

   $ 383,613    $ 409,743    $ (26,130 )

Commercial and industrial

     167,629      172,465      (4,836 )

Transportation

     50,571      49,348      1,223  

Other

     18,551      6,667      11,884  
                      

Total

   $ 620,364    $ 638,223    $ (17,859 )
                      

Gas delivery volumes (MMcf)

        

Residential

     20,609      22,032      (1,423 )

Commercial and industrial

     10,569      11,040      (471 )

Transportation

     49,318      51,209      (1,891 )
                      

Total

     80,496      84,281      (3,785 )
                      

Other data

        

Depreciation and amortization

   $ 48,436    $ 46,465    $ 1,971  

Capital expenditures

   $ 58,221    $ 62,806    $ (4,585 )

Operating income

   $ 80,133    $ 76,491    $ 3,642  
                      
EX-99.3 4 dex993.htm NON-GAAP FINANCIAL MEASURES RECONCILIATION Non-GAAP Financial Measures Reconciliation

Exhibit 99.3

Non-GAAP Financial Measures

The United States Securities and Exchange Commission requires public companies, such as Energen Corporation (the Company), to reconcile Non-GAAP (GAAP refers to generally accepted accounting principles) financial measures to related GAAP measures. After-tax Cash Flows and Adjusted Cash Flows from Operations Excluding Alabama Gas Corporation (Alagasco) are Non-GAAP financial measures. Energen believes after-tax cash flows are relevant because they are a measure of cash available to fund the Company’s capital expenditures, dividends, debt reduction, and other investments. Similarly, Adjusted Cash Flows from Operations Excluding Alagasco reflect comparable information specific to the Company’s non-regulated activities.

Reconciliation To GAAP Information

($ in millions)

 

     Years Ended 12/31  
     2007 Actual     2008 Estimate (e)     2009 Estimate (e)  

Net Income (GAAP)

   309     314     —      328     267     —      296  

Depreciation, depletion and amortization

   161     184     —      184     218     —      218  

Deferred income taxes, net

   1     183     —      183     77     —      77  
                                        

After-tax Cash Flows (Non-GAAP)

   471     681     —      695     562     —      591  

Changes in assets and liabilities and other adjustments

   13     (97 )   —      (91 )   47     —      47  
                                        

Net Cash Provided by Operating Activities (GAAP)

   484     584     —      604     609     —      638  
                                        

Reconciliation To GAAP Information

                

($ in millions)

                
     Years Ended 12/31  
     2007 Actual     2008 Estimate (e)     2009 Estimate (e)  

Net Cash Provided by Operating Activities (GAAP)

   484     584     —      604     609     —      638  

Changes in assets and liabilities and other adjustments

   (13 )   97     —      91     (47 )   —      (47 )
                                        

After-tax Cash Flow (Non-GAAP)

   471     681     —      695     562     —      591  

Less: AGC cash flows from operations (GAAP) and other

   (94 )   (134 )   —      (134 )   (90 )   —      (90 )
                                        

Adj. Cash Flows from Operations Excluding Alagasco (Non-GAAP)

   377     547     —      561     472     —      501  
                                        

 

(e)

This estimate is a “forward-looking statement” as defined by the Securities and Exchange Commission. All statements based on future expectations rather than on historical facts are forward-looking statements that are dependent on certain events, risks and uncertainties that could cause actual results to differ materially from those anticipated. In addition, the Company cannot guarantee the absence of errors in input data, calculations and formulas used in its estimates, assumptions and forecasts. A discussion of risks and uncertainties, which could affect future results of Energen and its subsidiaries, is included in the Company’s periodic reports filed with the Securities and Exchange Commission.

-----END PRIVACY-ENHANCED MESSAGE-----