Nstar 8-K NSTAR Reports Third Quarter Results for 2009

  Exhibit 99.2

NSTAR

Condensed Consolidated Statements of Income (Unaudited)

(in millions, except earnings per share)		Three Months Ended
		September 30,
		2009			2008
Operating revenues	$	771.5		$	892.2
Operating expenses:
Purchased power, cost of gas and energy efficiency programs		376.0			493.2
Operations and maintenance		103.0			106.6
Depreciation and amortization		91.6			91.7
Income, property and other taxes		80.1			77.4
Total operating expenses		650.7			768.9
Operating income		120.8			123.3
Financing costs and other income and deductions, net		(33.2	)		(37.5	)
Net income	$	87.6		$	85.8
Earnings per common share:
Basic and Diluted	$	0.82		$	0.80

NSTAR

Condensed Consolidated Balance Sheets

(in millions)	September 30,			December 31,
			2009		2008
	(Unaudited)
Assets
Property, plant and equipment, net	$	4,648.8		$	4,538.1
Investments		78.6			79.2
Current assets		895.9			1,121.4
Deferred debits - regulatory assets and other		2,390.7			2,530.8
Total assets	$	8,014.0		$	8,269.5
Capitalization and Liabilities
Common equity	$	1,870.8		$	1,788.2
Long-term debt and preferred stock		1,742.5			2,386.7
Current liabilities		1,754.3			1,395.0
Deferred credits - Taxes		1,165.1			1,130.4
Deferred credits -  Other		1,481.3			1,569.2
Total capitalization and liabilities	$	8,014.0		$	8,269.5