Alabama | 63-0757759 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
605 Richard Arrington Jr. Boulevard North, Birmingham, Alabama 35203-2707 | 35203-2707 | |
(Address of principal executive offices) | (Zip Code) |
Item 2.01 | Completion of Acquisition or Disposition of Assets |
99.1 | Unaudited Pro Forma Condensed Consolidated Statement of Income for the year ended December 31, 2015 |
February 16, 2016 | By /s/ Charles W. Porter, Jr. | |
Charles W. Porter, Jr. | ||
Vice President, Chief Financial Officer and Treasurer of Energen Corporation |
Exhibit 99.1 | |||||||||||
ENERGEN CORPORATION | |||||||||||
UNAUDITED PRO FORMA CONDENSED CONSOLDIATED STATEMENT OF INCOME | |||||||||||
FOR YEAR THE ENDED DECEMBER 31, 2015 | |||||||||||
Pro Forma | |||||||||||
(in thousands, except share data) | As Reported | Adjustments | Pro Forma | ||||||||
Revenues | |||||||||||
Oil, natural gas liquids and natural gas sales | 763,261 | (24,246 | ) | a | 739,015 | ||||||
Gain (loss) on derivative instruments, net | 115,293 | (8,369 | ) | a | 106,924 | ||||||
Total revenues | 878,554 | (32,615 | ) | 845,939 | |||||||
Operating Costs and Expenses | |||||||||||
Oil, natural gas liquids and natural gas production | 228,380 | (14,526 | ) | a | 213,854 | ||||||
Production and ad valorem taxes | 57,380 | (1,908 | ) | a | 55,472 | ||||||
Depreciation, depletion and amortization | 593,789 | (8,068 | ) | a | 585,721 | ||||||
Asset impairment | 1,292,308 | — | a | 1,292,308 | |||||||
Exploration | 14,878 | — | a | 14,878 | |||||||
General and administrative | 149,132 | 560 | a | 149,692 | |||||||
Accretion of discount on asset retirement obligations | 7,108 | (433 | ) | a | 6,675 | ||||||
(Gain) loss on sale of assets and other, net | (26,570 | ) | 26,969 | b | 399 | ||||||
Total operating costs and expenses | 2,316,405 | 2,594 | 2,318,999 | ||||||||
Operating Income (Loss) | (1,437,851 | ) | (35,209 | ) | (1,473,060 | ) | |||||
Other Income (Expense) | |||||||||||
Interest expense | (43,108 | ) | 1,212 | c | (41,896 | ) | |||||
Other income | 223 | — | 223 | ||||||||
Total other expense | (42,885 | ) | 1,212 | (41,673 | ) | ||||||
Income (Loss) From Continuing Operations Before Income Taxes | (1,480,736 | ) | (33,997 | ) | (1,514,733 | ) | |||||
Income tax expense (benefit) | (535,005 | ) | (12,697 | ) | d | (547,702 | ) | ||||
Income (Loss) From Continuing Operations | $ | (945,731 | ) | $ | (21,300 | ) | $ | (967,031 | ) | ||
Diluted Earnings per Average Common Share | |||||||||||
Continuing Operations | $ | (12.43 | ) | $ | (0.28 | ) | e | $ | (12.71 | ) | |
Basic Earnings per Average Common Share | |||||||||||
Continuing Operations | $ | (12.43 | ) | $ | (0.28 | ) | e | $ | (12.71 | ) | |
Diluted Average Common Shares Outstanding | 76,078,371 | 76,078,371 | |||||||||
Common Average Common Shares Outstanding | 76,078,371 | 76,078,371 |
1. | Unaudited Pro Forma Condensed Consolidated Statement of Income Adjustments |
a) | Reflects the elimination of the operating results of the San Juan Basin natural gas assets. |
b) | Reflects the elimination of the gain on sale recorded in connection with the disposition of the San Juan Basin natural gas assets. |
c) | Reflects a reduction in interest expense related to the use of net proceeds from the sale to repay outstanding borrowings under the Company’s September 2014 Credit Facility. The Company assumed $386.2 million of the proceeds were used to repay outstanding borrowings, which was calculated using estimated sales proceeds of $395 million less estimated transaction costs of $2.8 million and less estimated current taxes payable associated with the sale of $6 million. |
d) | Income tax expense has been calculated utilizing a statutory tax rate of 36 percent. Income tax expense also includes an additional expense of $0.5 million as a result of re-measuring the Company’s state deferred tax liabilities. This re-measurement reflected the state apportionment changes related to the sale of the San Juan Basin properties. |
e) | The calculations of pro forma basic and diluted earnings per share for the period presented reflect the effect of the above-mentioned revenue and expense items. |