Exhibit 99.2
Pogo Producing Company
Supplemental Information (Unaudited) (1)
|
| Quarter Ended |
| Six Months Ended |
| ||||||||
Financial Data |
| June 30 |
| June 30 |
| ||||||||
(Data in $ thousands, except per share amounts) |
| 2007 |
| 2006 |
| 2007 |
| 2006 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Revenues: |
|
|
|
|
|
|
|
|
| ||||
Oil and gas |
| $ | 220,071 |
| $ | 237,019 |
| $ | 430,922 |
| $ | 479,979 |
|
Other |
| 2,840 |
| 446 |
| 3,548 |
| 1,223 |
| ||||
Total |
| 222,911 |
| 237,465 |
| 434,470 |
| 481,202 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating Expenses: |
|
|
|
|
|
|
|
|
| ||||
Lease operating |
| 49,697 |
| 47,231 |
| 96,562 |
| 86,453 |
| ||||
General and administrative |
| 27,692 |
| 21,450 |
| 56,894 |
| 41,447 |
| ||||
Exploration |
| 5,892 |
| 504 |
| 14,002 |
| 1,674 |
| ||||
Dry hole and impairment |
| 5,444 |
| 12,834 |
| 51,666 |
| 35,908 |
| ||||
Depreciation, depletion and amortization |
| 79,620 |
| 63,971 |
| 163,956 |
| 127,256 |
| ||||
Production and other taxes |
| 15,303 |
| 16,938 |
| 32,947 |
| 27,992 |
| ||||
Net gain on property sales |
| (127,171 | ) | (308,357 | ) | (129,482 | ) | (308,361 | ) | ||||
Other |
| 7,978 |
| 5,760 |
| 13,128 |
| 10,623 |
| ||||
Total |
| 64,455 |
| (139,669 | ) | 299,673 |
| 22,992 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating Income (Loss) |
| 158,456 |
| 377,134 |
| 134,797 |
| 458,210 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest: |
|
|
|
|
|
|
|
|
| ||||
Charges |
| (40,901 | ) | (35,970 | ) | (83,748 | ) | (64,289 | ) | ||||
Income |
| 18 |
| 101 |
| 89 |
| 218 |
| ||||
Capitalized |
| 20,537 |
| 18,647 |
| 39,942 |
| 34,825 |
| ||||
Total Interest Expense |
| (20,346 | ) | (17,222 | ) | (43,717 | ) | (29,246 | ) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Commodity Derivative Income (Expense) |
| (1,541 | ) | (7,106 | ) | (4,647 | ) | (3,793 | ) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Foreign Currency Transaction Gain (Loss) |
| 20 |
| 16 |
| 25 |
| 23 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income (Loss) From Operations Before Income Taxes |
| 136,589 |
| 352,822 |
| 86,458 |
| 425,194 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income Tax Expense (Benefit) |
| 39,686 |
| 16,245 |
| 24,179 |
| 42,773 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net Income from continuing operations |
| 96,903 |
| 336,577 |
| 62,279 |
| 382,421 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income (loss) from discontinued operations, net of tax |
| (141,716 | ) | 25,306 |
| (128,287 | ) | 46,933 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income (loss) |
| $ | (44,813 | ) | $ | 361,883 |
| $ | (66,008 | ) | $ | 429,354 |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic earnings per share |
|
|
|
|
|
|
|
|
| ||||
Income from continuing operations |
| $ | 1.68 |
| $ | 5.87 |
| $ | 1.08 |
| $ | 6.67 |
|
Income (loss) from discontinued operations |
| (2.46 | ) | 0.44 |
| (2.22 | ) | 0.81 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Basic earnings (loss) per share |
| $ | (0.78 | ) | $ | 6.31 |
| $ | (1.14 | ) | $ | 7.48 |
|
|
|
|
|
|
|
|
|
|
| ||||
Diluted earnings per share |
|
|
|
|
|
|
|
|
| ||||
Income from continuing operations |
| $ | 1.65 |
| $ | 5.81 |
| $ | 1.06 |
| $ | 6.60 |
|
Income (loss) from discontinued operations |
| (2.42 | ) | 0.44 |
| (2.19 | ) | 0.81 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Diluted earnings (loss) per share |
| $ | (0.77 | ) | $ | 6.25 |
| $ | (1.13 | ) | $ | 7.41 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted Average Number of Common Shares and Potential Common Shares Outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic shares |
| 57,817 |
| 57,385 |
| 57,776 |
| 57,366 |
| ||||
Diluted shares |
| 58,577 |
| 57,930 |
| 58,501 |
| 57,948 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Discretionary Cash Flow: |
|
|
|
|
|
|
|
|
| ||||
Net Income (loss) |
| $ | (44,813 | ) | $ | 361,883 |
| $ | (66,008 | ) | $ | 429,354 |
|
(Income) loss from discontinued operations, net of tax |
| 141,716 |
| (25,306 | ) | 128,287 |
| (46,933 | ) | ||||
Depreciation, depletion and amortization |
| 79,620 |
| 63,971 |
| 163,956 |
| 127,256 |
| ||||
Deferred taxes |
| (58,701 | ) | (96,465 | ) | (74,986 | ) | (102,254 | ) | ||||
Dry hole and impairment |
| 5,444 |
| 12,834 |
| 51,666 |
| 35,908 |
| ||||
Exploration |
| 5,892 |
| 504 |
| 14,002 |
| 1,674 |
| ||||
(Gain) loss on property sales |
| (127,171 | ) | (308,357 | ) | (129,482 | ) | (308,361 | ) | ||||
Other noncash |
| 2,334 |
| (6,161 | ) | 362 |
| (21,885 | ) | ||||
Discretionary cash flow from operations |
|
|
|
|
|
|
|
|
| ||||
before changes in assets and liabilities |
| 4,321 |
| 2,903 |
| 87,797 |
| 114,759 |
| ||||
Discretionary cash flow from discontinued operations |
| 80,335 |
| 73,864 |
| 160,433 |
| 154,269 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total |
| $ | 84,656 |
| $ | 76,767 |
| $ | 248,230 |
| $ | 269,028 |
|
(1) Supplemental Information should be read in conjunction with Pogo’s Quarterly Earnings Release