Attached files

file filename
8-K - 8-K - SPIRE ALABAMA INCd429693d8k.htm
EX-99.1 - EX-99.1 - SPIRE ALABAMA INCd429693dex991.htm
EX-99.2 - EX-99.2 - SPIRE ALABAMA INCd429693dex992.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 non-cash mark-to-market derivative financial instruments and a commodity price-related write-down of natural gas properties. 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 9/30/2012

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

 

Net Income

  Per Diluted  Share

Net Income (GAAP)

  2.0     0.03  

Non-cash mark-to-market losses (net of $17.1 tax)

  29.7     0.41  

Adjusted Net Income (Non-GAAP)

  31.8     0.44  
         
   
   

 

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  

Non-cash mark-to-market gains (net of $20.1 tax)

  (33.1)    (0.46) 

Adjusted Net Income (Non-GAAP)

  54.5     0.75  
         
   
   

 

Year-to-Date Ended 9/30/2012

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

 

Net Income

  Per Diluted Share

Net Income (GAAP)

  190.7     2.64  

Non-cash mark-to-market gains (net of $12.0 tax)

  (22.0)    (0.30) 

Non-cash write-down of natural gas properties (net of $8.1 tax)

  13.4     0.19  

Adjusted Net Income (Non-GAAP)

  182.2     2.52  
         
   
   

 

Year-to-Date Ended 9/30/2011

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

 

        Net Income        

    Per Diluted  Share  

Net Income (GAAP)

  245.2     3.39  

Non-cash mark-to-market gains (net of $20.1 tax)

  (33.1)    (0.46) 

Adjusted Net Income (Non-GAAP)

  212.0     2.93  
         


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 non-cash mark-to-market derivative financial instruments and a commodity price-related write-down of natural gas properties. 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.

 

 

 

Energen Resources Net Income ($ in millions)  

 

    Quarter Ended    

9/30/2012

 

    Year-to-date    

9/30/2012

Net Income (GAAP)

  12.4     153.6  

Non-cash mark-to-market losses / (gains) (net of $17.1 and ($12.0) tax)

  29.7     (22.0) 

Non-cash write-down of natural gas properties (net of $8.1 tax)

  -         13.4  

Adjusted Net Income (Non-GAAP)

  42.1     145.0  
         
   
   
Energen Resources Net Income ($ in millions)  

 

    Quarter Ended    
9/30/2011

       Year-to-date    
9/30/2011

Net Income (GAAP)

  96.8     209.6  

Non-cash mark-to-market gains (net of $20.1 and $20.1 tax)

  (33.1)    (33.1) 

Adjusted Net Income (Non-GAAP)

  63.7     176.5  
         


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. Earnings before interest, taxes, depreciation, and amortization (EBITDA) is a Non-GAAP financial measure. Energen believes this measure allows analysts and investors to understand the financial performance of the company by computing earnings from core business operations, without including the effects of capital structure, tax rates and depreciation. Further, this measure is useful in comparing profitability between the company and other oil and gas producing companies. Adjusted EBITDA excludes certain non-cash mark-to-market derivative financial instruments and a commodity price-related write-down of natural gas properties.

 

Reconciliation To GAAP Information    Year-to-Date Ended 9/30          Quarter Ended 9/30  
($ in millions)    2011     2012          2011     2012  
       

Consolidated Net Income (GAAP)

     245.2        190.7           87.6        2.0   

Interest expense

     30.8        48.5           12.0        17.2   

Income tax expense

     140.9        108.5           49.4        1.7   

Depreciation, depletion and amortization

     199.6        300.9           72.8        104.3   

EBITDA (Non-GAAP)

     616.5        648.5           221.8        125.2   

Adjustment for asset impairment

     -             21.5           -             -       

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

     (53.2 )      (34.0 )         (53.2 )      46.8   

Consolidated Adjusted EBITDA (Non-GAAP)

     563.2        636.0           168.6        172.0   
                               
Reconciliation To GAAP Information    Year-to-Date Ended 9/30          Quarter Ended 9/30  
($ in millions)    2011     2012          2011     2012  
       

Energen Resources Net Income (GAAP)

     209.6        153.6           96.8        12.4   

Interest expense

     20.5        36.8           8.5        13.3   

Income tax expense

     121.5        86.1           55.1        7.4   

Depreciation, depletion and amortization

     170.0        269.3           62.8        93.8   

Energen Resources EBITDA (Non-GAAP)

     521.6        545.8           223.3        126.9   

Adjustment for asset impairment

     -             21.5           -             -       

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

     (53.2 )      (34.0 )         (53.2 )      46.8   

Energen Resources Adjusted EBITDA (Non-GAAP)

     468.4        533.3           170.1        173.6   


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    Years Ended 12/31  
($ in millions)    2010 Actual     2011 Actual     2012 Estimate (e)     2013 Estimate (e)  
       

Consolidated Net Income (Before asset impairment)

     315        260        232        247        234        264   

Asset impairment

     (24     -            (14     (14     -            -       

Consolidated Net Income (GAAP)

     291        260        218        233        234        264   
Depreciation, depletion and amortization (Including asset impairment)      248        284        453        453        528        528   

Deferred income taxes, net

     134        129        110        110        119        119   

Exploratory expense

     -            -            24        24        50        50   

Other

     -            24        -            -            14        14   

After-tax Cash Flows (Non-GAAP)

     673        697        805        820        945        975   

Changes in assets and liabilities and other adjustments

     (2     65        -            -            20        20   

Net Cash Provided by Operating Activities (GAAP)

     671        762        805        820        965        995   
                                                  
                                      
Reconciliation To GAAP Information    Years Ended 12/31  
($ in millions)    2010 Actual     2011 Actual     2012 Estimate (e)     2013 Estimate (e)  
           

Net Cash Provided by Operating Activities (GAAP)

     671        762        805        820        965        995   

Changes in assets and liabilities and other adjustments

     2        (65     -            -            (20     (20

After-tax Cash Flow (Non-GAAP)

     673        697        805        820        945        975   

Less: AGC cash flows from operations and other

     (120     (115     (105     (105     (100     (100

Adj. After-tax Cash Flows Excluding Alagasco (Non-GAAP)

     553        582        700        715        845        875   
                                                  

 

 

(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.