For the 3 months ended March 31, 2016, Energen Corporation (NYSE: EGN) reported a GAAP net loss from all operations of $(203.1) million, or $(2.34) per diluted share. Excluding mark-to-market derivatives losses, commodity price-driven impairments, loss on held-for-sale assets, and pension settlement expenses, Energen’s adjusted loss in the 1st quarter of 2016 totaled $(55.5) million, or $(0.64) per diluted share. This compares with adjusted income in the 1st quarter of 2015 of $6.8 million, or $0.09 per diluted share. The variance between the periods primarily is due to lower realized commodity prices partially offset by increased production, lower lease operating, marketing and transportation expenses (LOE), lower production and ad valorem taxes, and lower net salaries and general and administrative expenses (SG&A). [See “Non-GAAP Financial Measures” beginning on pp 9 for more information and reconciliation.]

Reconciliation of Consolidated GAAP Net Income to Adjusted Income from Continuing Operations
[See “Non-GAAP Financial Measures” beginning on pp 9 for more information]

      1Q16     1Q15
      $M     $/dil. sh.     $M     $/dil. sh.
Net Income/(Loss) All Operations (GAAP)     $ (203,116 )     $ (2.34 )     $ (15,420 )     $ (0.21 )
Less: Non-cash mark-to-market gains/(losses)       (166 )       (0.00 )       (38,350 )       (0.53 )
Less: Asset impairments       (141,530 )       (1.63 )       (4,231 )       (0.06 )
Less: Pension/pension settlement expenses       (2,156 )       (0.02 )       (1,962 )       (0.03 )
Less: Income/(loss) associated w/ RIF*/held-for-sale assets       (3,717 )       (0.04 )       22,298         0.31  
Adj. Income Continuing Operations (Non-GAAP)     $ (55,547 )     $ (0.64 )     $ 6,825       $ 0.09  

Note: Per share amounts may not sum due to rounding

* Reduction in force

               

Asset impairments in 1Q16 primarily reflect price-driven write downs of proved properties in the Central Basin Platform. Pension and pension settlement expenses relate to the termination and subsequent distribution of benefits of Energen’s qualified defined pension plan and non-qualified supplemental retirement plans.

Energen’s adjusted 1Q16 loss was substantially better than internal expectations largely due to lower-than-expected LOE and net SG&A as well as better-than-expected production and higher realized oil prices.

LOE, including marketing and transportation, totaled $8.51 per boe and benefited from the timing of workovers and less-than-expected water disposal and electricity costs. Net SG&A (excluding pension settlement expenses) totaled $4.52 per boe in 1Q16 and benefited from small improvements in numerous factors that reflect the company’s continuing efforts to reduce costs. Production in 1Q16, excluding production from held-for-sale assets, totaled 54.2 thousand barrels of oil equivalent per day (mboepd) and exceeded the production guidance midpoint of 53.0 mboepd by 2 percent. Oil production alone was up almost 5 percent.

Energen’s adjusted EBITDAX totaled $44.2 million in the 1st quarter of 2016 and compared with adjusted EBITDAX in the same period last year of $143.9 million. [See “Non-GAAP Financial Measures” beginning on pp 9 for more information and reconciliation.]

2016 Capital Investment Increased to Rebuild DUC Inventory

Energen plans to invest approximately $100-$150 million in the second half of 2016 to build an inventory of drilled but uncompleted wells (DUCs) which will be available for completion in 2017. This additional capital will bring Energen’s total investment for drilling and development activities in 2016 to approximately $350-$400 million. In addition to drilling and development, Energen has invested approximately $20 million in 2016 (through April 30) to acquire some 3,700 net acres in the Midland and Delaware basins.

Energen is required to drill and complete 3 gross (2 net) Wolfcamp wells in Martin County in 2016 in conjunction with a Midland Basin acquisition. In the central Delaware Basin, unassociated with a lease acquisition, an additional well will be drilled and completed to hold acreage. Costs associated with drilling and completing these 4 gross (3 net) wells have been offset by savings realized in the first quarter.

The focus of additional capital to be invested in 2H16 is on drilling but not completing approximately 27-40 net wells in the Midland Basin and some 8-10 net wells in the core, central Delaware Basin. Incremental facilities costs are approximately $15-$30 million.

The dominant factors behind this decision to rebuild its DUC inventory were Energen’s recapitalized balance sheet and the resulting flexibility that has provided the company as it looks to 2017. Energen’s balance sheet has strengthened as a result of the issuance of equity in February, the addition of oil hedges in 2016, and the general improvement in oil futures prices; in addition, the company continues to move closer to culminating its planned sale of non-core assets, which will further strengthen the company’s balance sheet.

The majority of the new drills in 2H16 in the Midland Basin will be 10,000-plus foot lateral-length wells in Martin County targeting the Jo Mill, Middle Spraberry, Lower Spraberry and Wolfcamp A and B. The average working interest of the new drills is estimated to exceed 97 percent.

The core central Delaware Basin new drills will focus on the Wolfcamp A and B in Reeves and Loving counties. Nine potential wells have an average lateral length in excess of 9,500’; one potential well has a 4,500’ lateral. Energen’s average working interest in the new drills in the Delaware Basin is approximately 100 percent.

At year-end, the company estimates that it will have approximately 27-40 gross (27-39 net) horizontal DUCs in the Midland Basin, 1 (gross and net) vertical DUC in the Midland Basin, and 8-10 (gross and net) horizontal DUCs in the Delaware Basin. [See 1Q16 Supplemental Slides at www.energen.com for capital and balance sheet information.]

2016 Capital Summary

     

2016e Capital
($MM)

    Wells to be Drilled     Wells Completions  
        Operated Gross (Net)     Operated Gross (Net)  
Midland Basin     $ 250-300     37 (36) – 50 (48) *    

55 (54)

Delaware Basin     $ 80     13 (13) – 15 (15) **    

5 (5)

 
Other     $ 3              
                     
Net Carry/ARO/ Other    

$

17              
                     
Drilling & Development Capital    

$

350-400¹

    50 (49) – 65 (63)    

60 (59)

 
   

¹

Includes $17-$32 mm for facilities in the Midland Basin, $12 mm for facilities in the Delaware Basin and $8 mm for non-operated activities and miscellaneous items

*

Includes 6 gross (6 net) vertical wells to hold acreage and 3 gross (2 net) horizontal wells to hold new leasehold, 1 gross (1 net) well to complete a pad, and 27-40 gross (27-39) net new drills in 2H16

**

Includes 5 gross (5 net) horizontal wells to hold acreage and 8-10 gross and net new drills in 2H16

Includes 5 gross (5 net) vertical wells, 3 gross (2 net) horizontal wells to hold new leasehold, 47 gross (47 net) development program completions, virtually all of which comprised the company’s YE15 DUC inventory

 

Energen Sees Attractive EURs in the Core Central Delaware Basin

Energen’s decision to allocate capital in the core Delaware Basin is largely the result of strong performances from wells drilled by the company and offset operators and from the expectation of continued efficiency gains, all of which have combined to support estimated internal rates of return (IRRs) that are highly competitive with those in the Midland Basin. [See 1Q16 Supplemental Slides at www.energen.com for data on D&C costs for various lateral lengths and estimated IRRs at various fixed oil prices.]

Energen estimates that the expected ultimate recoveries (EURs) from wells drilled in the core of the central Delaware Basin could approach 1.1 mmboe for a 4,500’ lateral, 1.5 mmboe for a 7,500’ lateral, and 2.0 mmboe for a 10,000’ lateral. The product mix is estimated to be 56 percent oil, 21 percent NGL, and 23 percent gas.

All of the Energen wells to be drilled in the Delaware Basin in 2016 are located in the core area for which these EURs are associated.

Midland Basin Development Program Results

Energen completed 33 gross (33 net) net wells in the Midland Basin during 1Q16; 18 wells -- all with 7,500’ laterals targeting the Wolfcamp A and B in Glasscock County and the Lower Spraberry and Wolfcamp A and B in Martin County -- were placed on production during the quarter. Production data indicates that the early response to up-sized fracs in the company’s new completions is tracking above the type curve by more than 30 percent. The majority of the wells tested were in Glasscock County. Energen plans to complete another 14 gross (14 net) wells in the Midland Basin during 2Q16, representing the completion of its 2015 DUC inventory.

1st Quarter 2016 Comparisons to 1st Quarter 2015

Production (excluding held-for-sale assets and 1Q15 divestiture) (mboepd)

                   
Commodity           1Q16           1Q15
Oil           34.5           34.9
NGL           8.7           6.5
Natural Gas           10.9           7.4
Total           54.2           48.8
Area                 1Q16                 1Q15
Midland Basin                 33.0                 25.8
Horizontal                 23.3                 14.8
Vertical                 9.7                 11.0
Delaware Basin                 12.1                 12.8
Central Basin/Other                 9.1                 10.2
Total                 54.2                 48.8

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

                               
 

Average Realized Sales Prices

(excluding held-for-sales assets and 1Q15 divestiture)

                           
Commodity             1Q16         1Q15         Change
Oil (per barrel)             $ 32.24         $ 68.74         (53 ) %
NGL (per gallon)             $ 0.22         $ 0.30         (27 ) %
Natural Gas (per Mcf)             $ 1.65         $ 4.09         (60 ) %
 
 

Average Prices Before Effects of Hedges

(excluding held-for-sale assets and 1Q15 divestiture)

                           
Commodity             1Q16         1Q15         Change
Oil (per barrel)             $ 30.62         $ 44.04         (30 ) %
NGL (per gallon)             $ 0.22         $ 0.30         (27 ) %
Natural Gas (per Mcf)             $ 1.55         $ 2.14         (28 ) %
 
                           

Expenses (excluding held-for-sale assets and 1Q15 divestiture)

 
Per BOE, except where noted             1Q16         1Q15         Change
LOE*             $ 8.51         $ 11.54         (26 ) %
Production & ad valorem taxes             $ 2.01         $ 3.54         (43 ) %
DD&A             $ 23.02         $ 27.13         (15 ) %
Net SG&A             $ 4.52         $ 6.76         (33 ) %
Interest ($MM)             $ 9.8         $ 11.8         (17 ) %

*

Production costs + workovers and repairs + marketing and transportation

Excludes $0.68 per boe in 1Q16 and $0.69 per boe in 1Q15 for pension and pension settlement expenses

 

Liquidity Update

As of March 31, 2016, Energen had cash of $35.8 million and long-term debt of $551.1 million; the company had nothing drawn on its $1.05 billion line of credit. The borrowing base was lowered in April from $1.4 billion to $1.05 billion primarily due to lower commodity prices. Including the company’s most recent hedges and increased capital plans, and assumed sale of non-core assets, Energen estimates that is total debt-to-2016 adjusted EBITDAX will range from approximately 0.9 to 1.1. [See “Non-GAAP Financial Measures” beginning on pp 9 for more information and reconciliation.]

2Q16 and CY16 Financial and Production Guidance

Energen’s Estimated Expenses (pro forma for sales of non-core assets):

           
Per BOE, except where noted       2Q16       CY16
LOE (production costs, marketing & transportation)       $9.65-$10.00       $9.20 - $9.60
Production & ad valorem taxes (% of revenues, excluding hedges)       7.5%       7.6%
DD&A expense       $21.10 -$21.60       $21.40-$22.00
Salaries and general & administrative expense, net       $4.10-$4.50       $4.00-$4.45†
Exploration expense (seismic, delay rentals, etc.)       $0.40-$0.45       $0.30-$0.35
Interest expense ($MM)       $9.0-$9.3       $36.5-$37.5
FF&E depreciation ($MM)       $1.1-$1.5       $5.0-$5.5
Accretion of discount on ARO ($MM)       $1.3-$1.7       $6.0-$6.5
Effective tax rate (%)       33%-35%       33%-35%

Excludes $0.17 per boe in CY16 for pension settlement expenses

 

LOE per boe in CY16 is estimated to range from $6.00-$6.50 in the Midland Basin, $9.00-$9.50 in the Delaware Basin, and $21.20-$21.80 in the Central Basin Platform. Production and ad valorem taxes in CY16, as a percent of revenues excluding hedges, are estimated to be 6.9 percent in the Midland Basin and 8.7 percent in the Delaware Basin and Central Basin Platform.

Net SG&A per boe in CY16 (excluding pension settlement expenses) is estimated to be comprised of cash of $3.30-$3.65 per boe and non-cash, equity-based compensation of $0.70-$0.80 per boe.

Production in 2Q16 is estimated to range from 56.0-56.4 mboepd, while the estimate for 2016 production has been increased 1.3 percent to a new range of 54.1-56.1 mboepd. Given Energen’s increased 4Q16 exit rate of 53.3 mpoed (based on the estimated midpoint), the 4Q15 to 4Q16 exit rate decline has improved from 12 percent to 9 percent. [See 1Q16 Supplemental Slides at www.energen.com for CY16 guidance information.]

                       

Production by Basin (excluding sales of non-core assets) (mboepd)

 
Area             2Q16e Guidance Midpoint             2016e Guidance Midpoint
Midland Basin             35.2             34.2
Horizontal             26.6             25.5
Vertical             8.6             8.7
Delaware Basin             11.6             11.8
Central Basin Platform/Other             9.3             9.1
Total             56.2             55.1

NOTE: Totals may not sum due to rounding

 
                       

Production by Commodity (excluding sales of non-core assets) (mboepd)

 
Commodity             2Q16e Guidance Midpoint             2016e Guidance Midpoint
Oil             35.7             35.1
NGL             9.5             9.2
Gas             11.0             10.8
Total Production             56.2             55.1

NOTE: Totals may not sum due to rounding

 

Additional Hedges Added in 2016, 2017

Energen continued to increase its 2016 oil hedge position in April by selling swaps for 1.2 million barrels of oil production at an average NYMEX price of $44.41 per barrel. These latest hedges bring the company’s total oil hedge position in calendar year 2016 to 7.5 million barrels, or 58 percent of its oil production guidance midpoint, at an average NYMEX price of $45.18 per barrel.

Energen also has added another 1.4 million barrels of oil hedges in 2017 at an average NYMEX price of $47.36 per barrel. This brings the company’s total oil hedge position in calendar year 2017 to 2.5 million barrels at an average NYMEX price of $46.37 per barrel. The company also hedged 3.6 bcf of basin-specific natural gas in 2017 at an average NYMEX-equivalent price of $2.90 per Mcf. [See 1Q16 Supplemental Slides at www.energen.com for CY16 hedge information.]

                 

2Q16 Hedge Position

 
Commodity       Hedge Volumes     Production @ Midpoint     Hedge %     NYMEXe Price
Oil       2.3 mmbo     3.2 mmbo     72     $ 44.70 per barrel
Natural Gas       1.8 bcf     6.0 bcf     30     $ 2.57 per mcf

NOTE: Includes known actuals

 
Differential       Hedge Volumes     Avg. Price (per barrel)
WTS Midland to WTI Cushing (sour)       0.5 mmbo     $ (1.63)
WTI Midland to WTI Cushing (sweet)       1.9 mmbo     $ (1.92)

NOTE: Approximately 78% of 2Q16 oil production is “sweet”

         
                       

April-December 2016 Hedge Position

 
Commodity       Hedge Volumes       Production @ Midpoint       Hedge %       NYMEXe Price
Oil       6.7 mmbo       9.7 mmbo       69       $ 44.71 per barrel
Natural Gas       5.4 bcf       17.7 bcf       31       $ 2.48 per mcf

NOTE: Includes known actuals

 
               
Differential         Hedge Volumes         Avg. Price (per barrel)
WTS Midland to WTI Cushing (sour)         1.6 mmbo         $ (1.64)
WTI Midland to WTI Cushing (sweet)         5.6 mmbo         $ (1.92)

NOTE: Approximately 78% of April-December 2016 oil production is “sweet”

 

In the tables above, basin-specific contract prices for natural gas have been converted for comparability purposes to a NYMEX-equivalent price by adding to them Energen’s assumed basis differentials.

                       

Estimated Price Realizations (pre-hedge):

 
              2Q16             CY16
Crude oil (% of NYMEX/WTI)             90%             92%
Natural gas (% of NYMEX/Henry Hub)             77%             79%
NGL (after T&F) (% of NYMEX/WTI)             31%             30%
 

Average realized prices will reflect commodity and basis hedges; oil transportation charges of approximately $2.15 per barrel; NGL transportation and fractionation fees of approximately $0.12 per gallon; gas and oil basis differentials applicable to unhedged production. In addition, natural gas and NGL production is subject to a percent of proceeds contract of approximately 85%.

Energen’s assumed commodity prices for unhedged production are:

  • $44.23 per barrel of oil (April-December)
  • $0.48 per gallon of NGL (April-December), and
  • $2.49 per Mcf of gas (May-December).

Assumed prices for unhedged Midland to Cushing basis differentials for sweet and sour oil (May-December) are $(0.35) and $(0.50), respectively. And assumed gas basis assumptions for all open contracts (May-December) are $(0.16) per Mcf.

Relative to the company’s price assumptions: every $1.00 per barrel change in the price of oil for the remainder of the year is estimated to impact the company’s cash flows by approximately $3.9 million; every $0.01 per gallon change in the average price of NGL for the remainder of the year is estimated to have an impact of approximately $0.9 million; and every $0.10 per Mcf change in the price of natural gas for the remainder of the year is estimated to have an impact of approximately $0.8 million.

Supplemental Slides and Conference Call

1Q16 Supplemental Slides associated with Energen’s quarterly release and conference call are available at www.energen.com. Energen will hold its quarterly conference call Friday, May 6, at 11:00 a.m. EDT. Members of the investment community may participate by calling 1-877-407-8289 (reference Energen earnings call). A live audio Webcast of the program as well as a replay may be accessed via www.energen.com.

Energen Corporation is an oil and gas exploration and production company with headquarters in Birmingham, Alabama. At year-end 2015, the company had 355 million barrels of oil-equivalent proved reserves and another 2.8 billion barrels of oil-equivalent probable and possible reserves and contingent resources. These all-domestic reserves and resources are located primarily in the Permian Basin in west Texas. For more information, go to www.energen.com.

FORWARD LOOKING STATEMENTS: All statements, other than statements of historical fact, appearing in this release constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, among other things, statements about our expectations, beliefs, intentions or business strategies for the future, statements concerning our outlook with regard to the timing and amount of future production of oil, natural gas liquids and natural gas, price realizations, the nature and timing of capital expenditures for exploration and development, plans for funding operations and drilling program capital expenditures, the timing and success of specific projects, operating costs and other expenses, proved oil and natural gas reserves, liquidity and capital resources, outcomes and effects of litigation, claims and disputes and derivative activities. Among other forward-looking statements in this release are statements regarding our intention to engage in certain assets sales and the estimated proceeds thereof. These sales processes are at preliminary stages, and we do not have binding agreements for any transactions; as a result, the estimate of proceeds from these transactions is preliminary and may not be realized. Our ability to consummate any transactions and their timing are subject to market conditions and other factors, and we may not be able to consummate these transactions at all or for the net proceeds we are estimating.

Forward-looking statements may include words such as “anticipate”, “believe”, “could”, “estimate”, “expect”, “forecast”, “foresee”, “intend”, “may”, “plan”, “potential”, “predict”, “project”, “seek”, “will” or other words or expressions concerning matters that are not historical facts. These statements involve certain risks and uncertainties that may cause actual results to differ materially from expectations as of the date of this news release. Except as otherwise disclosed, the forward-looking statements do not reflect the impact of possible or pending acquisitions, investments, divestitures or restructurings. The absence of errors in input data, calculations and formulas used in estimates, assumptions and forecasts cannot be guaranteed. We base our forward-looking statements on information currently available to us, and we undertake no obligation to correct or update these statements whether as a result of new information, future events or otherwise. Additional information regarding our forward‐looking statements and related risks and uncertainties that could affect future results of Energen, can be found in the 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.

 

Non-GAAP Financial Measures

 

Adjusted Net Income is a Non-GAAP financial measure (GAAP refers to generally accepted accounting principles) which excludes the effects of certain non-cash mark-to-market derivative financial instruments. Adjusted income from continuing operations further excludes impairment losses, certain pension and pension settlement expenses and losses associated with a current period reduction in force and held for sale assets including the San Juan divestment (completed in the first quarter of 2015). Energen believes that excluding the impact of these items is more useful to analysts and investors in comparing the results of operations and operational trends between reporting periods and relative to other oil and gas producing companies.

       
       
Three Months Ended 3/31/2016
Energen Net Income ($ in millions except per share data)     Net Income    

Per Diluted
Share

Net Income (Loss) All Operations (GAAP) (203.1 ) (2.34 )
Non-cash mark-to-market losses (net of $0.1 tax) 0.2 0.00
Asset impairment, other (net of $78.5 tax) 141.5 1.63
Pension settlement expenses (net of $1.2 tax) 2.2 0.02
Loss associated with reduction in force / held for sale properties (net of $2.1 tax)     3.7       0.04  
Adjusted Income from Continuing Operations (Non-GAAP)     (55.5 )     (0.64 )
 
       
Three Months Ended 3/31/2015
Energen Net Income ($ in millions except per share data)     Net Income    

Per Diluted
Share

Net Income (Loss) All Operations (GAAP) (15.4 ) (0.21 )
Non-cash mark-to-market losses (net of $21.3 tax) 38.4 0.53
Asset impairment, other (net of $2.4 tax) 4.2 0.06
Pension and pension settlement expenses (net of $1.1 tax) 2.0 0.03
Income associated with held for sale properties (net of $13.4 tax)     (22.3 )     (0.31 )
Adjusted Income from Continuing Operations (Non-GAAP)     6.8       0.09  
 
Note: Amounts may not sum due to rounding

 

 

Non-GAAP Financial Measures

 

Earnings before interest, taxes, depreciation, depletion, amortization and exploration expenses (EBITDAX) is a Non-GAAP financial measure (GAAP refers to generally accepted accounting principles). Adjusted EBITDAX from continuing operations further excludes losses associated with a current period reduction in force and held for sale assets including the San Juan divestment (completed in the first quarter of 2015), impairment losses, certain non-cash mark-to-market derivative financial instruments and certain pension and pension settlement expenses. Energen believes these measures allow analysts and investors to understand the financial performance of the company from core business operations, without including the effects of capital structure, tax rates and depreciation. Further, this measure is useful in comparing the company and other oil and gas producing companies.

 
           
Reconciliation To GAAP Information Three Months Ended 3/31
($ in millions)     2016       2015  
   
Energen Net Income (Loss) (GAAP) (203.1 ) (15.4 )
(Income) Loss associated with reduction in force / held for sale properties, net of tax     3.7       (22.3 )
Adjusted Net Income from Continuing Operations (Non-GAAP)     (199.4 )     (37.7 )
Interest expense 9.8 11.8
Income tax expense (benefit) * (106.3 ) (22.1 )
Depreciation, depletion and amortization * 114.8 120.6
Accretion expense * 1.5 1.4
Exploration expense * 0.2 0.7
Adjustment for asset impairment 220.0 6.6
Adjustment for mark-to-market losses * 0.3 59.7
Adjustment for pension and pension settlement expenses     3.3       3.1  
Energen Adjusted EBITDAX from Continuing Operations (Non-GAAP)     44.2       143.9  
 
Note: Amounts may not sum due to rounding
 
* Amount adjusted to exclude held for sale assets in either current or prior period. See reconciliation to GAAP Information for the Three Months Ended 3/31/2016 and 3/31/2015.
 
 

Non-GAAP Financial Measures

 

The consolidated statement of income excluding certain divestments is a Non-GAAP financial measure (GAAP refers to generally accepted accounting principles). Energen believes excluding information associated with a reduction in force and held for sale assets including the divestment of assets held in the San Juan Basin (completed in the first quarter of 2015) provides analysts and investors useful information to understand the financial performance of the company from ongoing business operations. Further, this information is useful in comparing the company and other oil and gas producing companies operating primarily in the Permian Basin.

 
 
Energen Net Income (Loss) Excluding RIF* and Held for Sale Assets
Reconciliation to GAAP Information     Three Months Ended
March 31, 2016
(in thousands except per share and production data)                                
GAAP     $/BOE    

RIF* / Held for
Sale

    $/BOE     Non-GAAP     $/BOE
Revenues                    
Oil, natural gas liquids and natural gas sales $ 122,764 $ 10,117 $ 112,647
Gain (loss) on derivative instruments       5,455             $ -               5,455        
Total Revenues       128,219               10,117               118,102        
Operating Costs and Expenses
Oil, natural gas liquids and natural gas production 47,727 $ 8.55 5,780 $ 8.87 41,947 $ 8.51
Production and ad valorem taxes 11,170 $ 2.00 1,246 $ 1.91 9,924 $ 2.01
O&G Depreciation, depletion and amortization 118,020 $ 21.15 4,575 $ 7.02 113,445 $ 23.02
FF&E Depreciation, depletion and amortization 1,342 $ 0.24 - $ 0.00 1,342 $ 0.27
Asset impairment 220,025 - 220,025
Exploration 242 59 183
General and administrative † 29,525 $ 5.29

£

3,884 $ 5.96 25,641 $ 5.20
Accretion of discount on asset retirement obligations 1,757 239 1,518
(Gain) loss on sale of assets and other       222               142               80        
Total costs and expenses       430,030               15,925               414,105        
Operating Income (Loss)       (301,811 )             (5,808 )             (296,003 )      
Other Income/(Expense)
Interest Expense (9,833 ) - (9,833 )
Other income       95               -               95        
Total other expense       (9,738 )             -               (9,738 )      
 
Loss Before Income Taxes (311,549 ) (5,808 ) (305,741 )
Income tax expense (benefit)       (108,433 )             (2,091 )             (106,342 )      
Net Income (Loss)     $ (203,116 )           $ (3,717 )           $ (199,399 )      
                                     
Diluted Earnings Per Average Common Share     $ (2.34 )           $ (0.04 )           $ (2.30 )      
                                     
Basic earning Per Average Common Share     $ (2.34 )           $ (0.04 )           $ (2.30 )      
 
Oil 3,386 247 3,139
NGL 953 159 794
Natural Gas       1,241               246               995        
Total Production (mboe)       5,580               652               4,928        
Total Production (boepd)       61,319               7,165               54,154        
 
Note: Amounts may not sum due to rounding
 
* Reduction in Force
† General and administrative includes $3,343 or $0.68 per BOE of pension settlement expense

£ Adjustment includes $4,101 of expense related to a reduction in force

 
 

Non-GAAP Financial Measures

 

The consolidated statement of income excluding certain divestments is a Non-GAAP financial measure (GAAP refers to generally accepted accounting principles). Energen believes excluding information associated with held for sale assets including the divestment of assets held in the San Juan Basin (completed in the first quarter of 2015) provides analysts and investors useful information to understand the financial performance of the company from ongoing business operations. Further, this information is useful in comparing the company and other oil and gas producing companies operating primarily in the Permian Basin.

 
 
Energen Net Income (Loss) Excluding Held for Sale Assets
Reconciliation to GAAP Information     Three Months Ended
March 31, 2015
(in thousands except per share and production data)                                
GAAP     $/BOE     Held for Sale     $/BOE     Non-GAAP     $/BOE
Revenues                    
Oil, natural gas liquids and natural gas sales $ 187,822 $ 33,716 $ 154,106
Gain (loss) on derivative instruments       34,036             $ 8,369               25,667        
Total Revenues       221,858               42,085               179,773        
Operating Costs and Expenses
Oil, natural gas liquids and natural gas production 67,754 $ 10.74 17,052 $ 8.90 50,702 $ 11.54
Production and ad valorem taxes 19,065 $ 3.02 3,498 $ 1.83 15,567 $ 3.54
O&G Depreciation, depletion and amortization 132,839 $ 21.06 13,638 $ 7.12 119,201 $ 27.13
FF&E Depreciation, depletion and amortization 1,542 $ 0.24 153 $ 0.08 1,389 $ 0.32
Asset impairment 6,583 - 6,583
Exploration 763 60 703
General and administrative † 32,055 $ 5.08 (702 ) ($0.37 ) 32,757 $ 7.45
Accretion of discount on asset retirement obligations 2,010 587 1,423
(Gain) loss on sale of assets and other       (28,344 )             (27,919 )             (425 )      
Total costs and expenses       234,267               6,367               227,900        
Operating Income (Loss)       (12,409 )             35,718               (48,127 )      
Other Income/(Expense)
Interest Expense (11,758 ) - (11,758 )
Other income       46               -               46        
Total other expense       (11,712 )             -               (11,712 )      
 
Loss Before Income Taxes (24,121 ) 35,718 (59,839 )
Income tax expense (benefit)       (8,701 )             13,420               (22,121 )      
Net Income (Loss)     $ (15,420 )           $ 22,298             $ (37,718 )      
                                     
Diluted Earnings Per Average Common Share     $ (0.21 )           $ 0.31             $ (0.52 )      
                                     
Basic earning Per Average Common Share     $ (0.21 )           $ 0.31             $ (0.52 )      
 
Oil 3,235 98 3,137
NGL 861 273 588
Natural Gas       2,213               1,544               669        
Total Production (mboe)       6,309               1,915               4,394        
Total Production (boepd)       70,100               21,278               48,822        
 
Note: Amounts may not sum due to rounding
 
† General and administrative includes $3,050 or $0.69 per BOE of pension and pension settlement expense
 
 
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
For the 3 months ending March 31, 2016 and 2015
    1st Quarter    
   
(in thousands, except per share data)     2016     2015     Change
 
Revenues
Oil, natural gas liquids and natural gas sales $ 122,764 $ 187,822 $ (65,058 )
Gain on derivative instruments, net       5,455         34,036         (28,581 )
 
Total revenues       128,219         221,858         (93,639 )
 
Operating Costs and Expenses
Oil, natural gas liquids and natural gas production 47,727 67,754 (20,027 )
Production and ad valorem taxes 11,170 19,065 (7,895 )
Depreciation, depletion and amortization 119,362 134,381 (15,019 )
Asset impairment 220,025 6,583 213,442
Exploration 242 763 (521 )

General and administrative (including non-cash stock based compensation of $2,471 and $5,080 for the three months ended March 31, 2016, and 2015, respectively)

29,525

32,055

(2,530

)

Accretion of discount on asset retirement obligations

1,757 2,010 (253 )
(Gain) loss on sale of assets and other       222         (28,344 )       28,566  
 
Total operating costs and expenses       430,030         234,267         195,763  
 
Operating Loss       (301,811 )       (12,409 )       (289,402 )
 
Other Income (Expense)
Interest expense (9,833 ) (11,758 ) 1,925
Other income       95         46         49  
 
Total other expense       (9,738 )       (11,712 )       1,974  
 
Loss Before Income Taxes (311,549 ) (24,121 ) (287,428 )
Income tax benefit       (108,433 )     $ (8,701 )       (99,732 )
 
Net Loss     $ (203,116 )     $ (15,420 )     $ (187,696 )
                         
Diluted Earnings Per Average Common Share     $ (2.34 )     $ (0.21 )     $ (2.13 )
Basic Earnings Per Average Common Share     $ (2.34 )     $ (0.21 )     $ (2.13 )
Diluted Average Common Shares Outstanding       86,632         72,830         13,802  
Basic Average Common Shares Outstanding       86,632         72,830         13,802  
Dividends Per Common Share     $       $ 0.02       $ (0.02 )
 
 

CONSOLIDATED BALANCE SHEETS (UNAUDITED)
As of March 31, 2016 and December 31, 2015

             
(in thousands)     March 31, 2016     December 31, 2015
   
ASSETS
Current Assets
Cash and cash equivalents $ 35,806 $ 1,272
Accounts receivable, net 61,434 63,097
Inventories 12,185 11,255
Assets held for sale 183,234 93,739
Derivative instruments 18,810 56,963
Prepayments and other       21,772       20,014
 
Total current assets       333,241       246,340
 
Property, Plant and Equipment
Oil and natural gas properties, net 3,997,990 4,302,332
Other property and equipment, net       47,186       48,358
 
Total property, plant and equipment, net 4,045,176 4,350,690
 
 
Other postretirement assets 4,366 3,881
Noncurrent derivative instruments 148
Other assets       10,087       10,245
 
TOTAL ASSETS     $ 4,393,018     $ 4,611,156
 

LIABILITIES AND SHAREHOLDERS’ EQUITY

Current Liabilities
Accounts payable 47,550 64,742
Accrued taxes 13,230 5,801
Accrued wages and benefits 9,127 28,563
Accrued capital costs 58,221 79,206
Revenue and royalty payable 56,949 60,493
Liabilities related to assets held for sale $ 14,102 $ 12,789
Pension liabilities 15,685
Derivative instruments 5,468 459
Other       13,215       19,783
 
Total current liabilities       217,862       287,521
 
Long-term debt 551,147 773,550
Asset retirement obligations 90,223 89,990
Deferred income taxes 446,335 552,369
Noncurrent derivative instruments 273
Other long-term liabilities       10,718       11,866
 
Total liabilities       1,316,558       1,715,296
 
Total Shareholders’ Equity       3,076,460       2,895,860
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY     $ 4,393,018     $ 4,611,156
 
 

SELECTED BUSINESS SEGMENT DATA (UNAUDITED)

For the 3 months ending March 31, 2016 and 2015

    1st Quarter    
 
(in thousands, except sales price and per unit data)     2016     2015    

Change

   
Operating and production data
Oil, natural gas liquids and natural gas sales
Oil $ 102,157 $ 142,028 $ (39,871 )
Natural gas liquids 8,589 10,834 (2,245 )
Natural gas       12,018         34,960         (22,942 )
Total     $ 122,764       $ 187,822       $ (65,058 )
 
Open non-cash mark-to-market gains (losses) on derivative instruments
Oil $ (1,699 ) $ (51,769 ) $ 50,070
Natural gas liquids
Natural gas       1,442         (7,882 )       9,324  
Total     $ (257 )     $ (59,651 )     $ 59,394  
 
Closed gains (losses) on derivative instruments
Oil $ 5,094 $ 77,483 $ (72,389 )
Natural gas liquids
Natural gas       618         16,204         (15,586 )
Total     $ 5,712       $ 93,687       $ (87,975 )
Total revenues     $ 128,219       $ 221,858       $ (93,639 )
 
Production volumes
Oil (MBbl) 3,386 3,235 151
Natural gas liquids (MMgal) 40.0 36.2 3.8
Natural gas (MMcf)       7,446         13,278         (5,832 )
Total production volumes (MBOE) 5,580         6,309         (729 )
 
Average daily production volumes
Oil (MBbl/d) 37.2 35.9 1.3
Natural gas liquids (MMgal/d) 0.4 0.4
Natural gas (MMcf/d)       81.8         147.5         (65.7 )
Total average daily production volumes (MBOE/d)       61.3         70.1         (8.8 )
 
Average realized prices excluding effects of open non-cash mark-to-market derivative instruments
Oil (per barrel) $ 31.67 $ 67.86 $ (36.19 )
Natural gas liquids (per gallon) $ 0.21 $ 0.30 $ (0.09 )
Natural gas (per Mcf) $ 1.70 $ 3.85 $ (2.15 )
 
Average realized prices excluding effects of all derivative instruments
Oil (per barrel) $ 30.17 $ 43.90 $ (13.73 )
Natural gas liquids (per gallon) $ 0.21 $ 0.30 $ (0.09 )
Natural gas (per Mcf) $ 1.61 $ 2.63 $ (1.02 )
 
Costs per BOE
Oil, natural gas liquids and natural gas production expenses

$

8.56

$

10.74

$

(2.18

)

Production and ad valorem taxes $ 2.00 $ 3.02 $ (1.02 )
Depreciation, depletion and amortization $ 21.39 $ 21.30 $ 0.09
Exploration expense $ 0.04 $ 0.12 $ (0.08 )
General and administrative $ 5.29 $ 5.08 $ 0.21
Net capital expenditures     $ 119,896       $ 375,827       $ (255,931 )