Attached files
| file | filename |
|---|---|
| EX-99.2 - EX-99.2 - SPIRE ALABAMA INC | d248044dex992.htm |
| EX-99.1 - EX-99.1 - SPIRE ALABAMA INC | d248044dex991.htm |
| 8-K - 8-K - SPIRE ALABAMA INC | d248044d8k.htm |
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. Adjusted Net Income is a Non-GAAP financial measure which excludes certain unrealized mark-to-market derivative financial instruments in current periods and certain leasehold write-offs in the prior periods. 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.
| Quarter Ended 9/30/2011 | ||||||||
| Consolidated Net Income ($ in millions except per share data) |
Net Income | Per Diluted Share | ||||||
| Net Income (GAAP) |
87.6 | 1.21 | ||||||
| Unrealized non-cash mark-to-market gains (net of $20.1 tax) |
(33.1 | ) | (0.46 | ) | ||||
|
|
|
|
|
|||||
| Adjusted Net Income (Non-GAAP) |
54.5 | 0.75 | ||||||
|
|
|
|
|
|||||
| Quarter Ended 9/30/2010 | ||||||||
| Consolidated Net Income ($ in millions except per share data) |
Net Income | Per Diluted Share | ||||||
| Net Income (GAAP) |
38.3 | 0.53 | ||||||
| Non-cash leasehold write-off (net of $8.8 tax) |
14.6 | 0.20 | ||||||
|
|
|
|
|
|||||
| Adjusted Net Income (Non-GAAP) |
52.9 | 0.73 | ||||||
|
|
|
|
|
|||||
Non-GAAP Financial Measures
The United States Securities and Exchange Commission requires public companies to reconcile Non-GAAP (GAAP refers to generally accepted accounting principles) financial measures to related GAAP measures. Adjusted Net Income is a Non-GAAP financial measure which excludes certain unrealized mark-to-market derivative financial instruments in current periods and certain leasehold write-offs in the prior periods. Energen believes that excluding the impact of these items is more useful to analysts and investors in comparing the results of operations and operational trends between reporting periods and relative to other oil and gas producing companies.
| Quarter Ended 9/30/2011 |
Year-to-Date Ended 9/30/2011 |
|||||||
| Energen Resources Income ($ in millions) |
Net Income | Net Income | ||||||
| Net Income (GAAP) |
96.8 | 209.6 | ||||||
| Unrealized non-cash mark-to-market gains (net of $20.1 tax) |
(33.1 | ) | (33.1 | ) | ||||
|
|
|
|
|
|||||
| Adjusted Net Income (Non-GAAP) |
63.7 | 176.5 | ||||||
|
|
|
|
|
|||||
| Quarter Ended 9/30/2010 |
Year-to-Date Ended 9/30/2010 |
|||||||
| Energen Resources Income ($ in millions) |
Net Income | Net Income | ||||||
| Net Income (GAAP) |
46.3 | 174.7 | ||||||
| Non-cash leasehold write-off (net of $8.8 and $14.9 tax) |
14.6 | 24.6 | ||||||
|
|
|
|
|
|||||
| Adjusted Net Income (Non-GAAP) |
60.9 | 199.3 | ||||||
|
|
|
|
|
|||||
Non-GAAP Financial Measures
The United States Securities and Exchange Commission requires public companies, such as Energen Corporation (the Company), to reconcile Non-GAAP (GAAP refers to generally accepted accounting principles) financial measures to related GAAP measures. Net Cash Provided by Operating Activities Before Changes in Operating Assets and Liabilities is a Non-GAAP financial measure. Energen believes this measure allows analysts and investors to understand the operating cash flows of the company before the impact of changes in working capital. This measure is useful in understanding cash available to fund the company’s capital expenditures, dividends, debt reduction and other investments.
Reconciliation To GAAP Information
($ in millions)
| Year-to-Date Ended 9/30 | ||||||||
| 2010 | 2011 | |||||||
| Net Income (GAAP) |
210.6 | 245.2 | ||||||
| Depreciation, depletion and amortization |
185.0 | 199.6 | ||||||
| Deferred income taxes, net |
95.0 | 120.7 | ||||||
| Other adjustments to reconcile net income to net cash provided by operating activities |
56.1 | (36.0 | ) | |||||
|
|
|
|
|
|||||
| Net Cash Provided by Operating Activities Before Changes in Operating Assets and Liabilites (Non-GAAP) |
546.7 | 529.5 | ||||||
| Changes in assets and liabilities |
(28.8 | ) | 64.4 | |||||
|
|
|
|
|
|||||
| Net Cash Provided by Operating Activities (GAAP) |
517.9 | 593.9 | ||||||
|
|
|
|
|
|||||
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 is a Non-GAAP financial measure. 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.
Reconciliation To GAAP Information
($ in millions)
| Years Ended 12/31 | ||||||||||||||||||||||||||||
| 2010 Actual | 2011 Estimate (e) | 2012 Estimate (e) | ||||||||||||||||||||||||||
| Net Income (GAAP) |
291 | 267 | — | 282 | 246 | — | 275 | |||||||||||||||||||||
| Depreciation, depletion and amortization |
248 | 286 | — | 286 | 397 | — | 397 | |||||||||||||||||||||
| Deferred income taxes, net |
134 | 144 | — | 144 | 126 | — | 126 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| After-tax Cash Flows (Non-GAAP) |
673 | 697 | — | 712 | 769 | — | 798 | |||||||||||||||||||||
| Changes in assets and liabilities and other adjustments |
(2 | ) | 74 | — | 74 | (38 | ) | — | (38 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Net Cash Provided by Operating Activities (GAAP) |
671 | 771 | — | 786 | 731 | — | 760 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| (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. |