Exhibit 99.2
Pogo Producing Company
Supplemental Information (Unaudited) (1) (2)
| | Quarter Ended | |
Financial Data | | March 31, | |
(Data in $ thousands, except per share amounts) | | 2006 | | 2005 | |
| | | | | |
Revenues: | | | | | |
Oil and gas | | $ | 354,467 | | $ | 254,062 | |
Other | | 19,071 | | 1,684 | |
Total | | 373,538 | | 255,746 | |
| | | | | |
Operating Expenses: | | | | | |
Lease operating | | 57,147 | | 28,721 | |
General and administrative | | 28,650 | | 18,725 | |
Exploration | | 2,686 | | 11,179 | |
Dry hole and impairment | | 25,634 | | 47,355 | |
Depreciation, depletion and amortization | | 110,136 | | 70,458 | |
Production and other taxes | | 13,507 | | 11,176 | |
Transportation and other | | 25,481 | | (5,567 | ) |
Total | | 263,241 | | 182,047 | |
| | | | | |
Operating Income | | 110,297 | | 73,699 | |
| | | | | |
Interest: | | | | | |
Charges | | (28,324 | ) | (10,211 | ) |
Income | | 474 | | 817 | |
Capitalized | | 16,178 | | 2,197 | |
Total Interest Expense | | (11,672 | ) | (7,197 | ) |
| | | | | |
Loss on Debt Extinguishment | | — | | — | |
| | | | | |
Commodity Derivative Expense | | 3,313 | | — | |
| | | | | |
Foreign Currency Transaction Gain (Loss) | | (204 | ) | 10 | |
| | | | | |
Income from continuing operations before income taxes | | 101,734 | | 66,512 | |
| | | | | |
Income tax expense | | 34,263 | | 27,003 | |
| | | | | |
Net Income from continuing operations | | 67,471 | | 39,509 | |
| | | | | |
Income (loss) from discontinued operations, net of tax | | — | | 19,727 | |
| | | | | |
Net income | | $ | 67,471 | | $ | 59,236 | |
| | | | | |
Basic earnings per share | | | | | |
Income from continuing operations | | $ | 1.18 | | $ | 0.62 | |
Income (loss) from discontinued operations | | — | | 0.31 | |
| | | | | |
Basic earnings per share | | $ | 1.18 | | $ | 0.93 | |
| | | | | |
Diluted earnings per share | | | | | |
Income from continuing operations | | $ | 1.16 | | $ | 0.62 | |
Income (loss) from discontinued operations | | — | | 0.31 | |
| | | | | |
Diluted earnings per share | | $ | 1.16 | | $ | 0.93 | |
| | | | | |
Weighted Average Number of Common Shares and Potential Common Shares Outstanding: | | | | | |
Basic shares | | 57,334 | | 63,506 | |
Diluted shares | | 57,953 | | 64,067 | |
| | | | | |
Discretionary Cash Flow: | | | | | |
Net Income | | $ | 67,471 | | $ | 59,236 | |
(Income) loss from discontinued operations, net of tax | | — | | (19,727 | ) |
Depreciation, depletion and amortization | | 110,136 | | 70,458 | |
Deferred Taxes | | 1,042 | | (6,865 | ) |
Dry Hole and Impairment | | 25,634 | | 47,355 | |
Exploration | | 2,686 | | 11,285 | |
Gains on Property Sales | | 23 | | (250 | ) |
Capitalized Interest | | (16,178 | ) | (2,197 | ) |
Other Noncash | | 1,447 | | (788 | ) |
Net cash provided by continuing operations before changes in assets and liabilities | | 192,261 | | 158,507 | |
Discretionary cash flow of discontinued operations | | — | | 57,890 | |
| | | | | |
Total | | $ | 192,261 | | $ | 216,397 | |
(1) Supplemental Information should be read in conjunction with Pogo’s Quarterly Earnings Release
(2) Results from continuing operations exclude activities from Thailand and Hungary.