Exhibit 99.2
Consolidated Statements of Income (Unaudited) For the 3 months ending March 31, 2006 and 2005 |
| | | |
| 1st Quarter | | |
| | | |
| | | | | | |
(in thousands, except per share data) | | 2006 | | 2005 | | Change |
| | | | | | |
| | | | | | |
Operating Revenues | | | | | | |
Oil and gas operations | $ | 169,519 | $ | 102,880 | $ | 66,639 |
Natural gas distribution | | 318,623 | | 258,128 | | 60,495 |
| | | | | | |
| | | | | | |
Total operating revenues | | 488,142 | | 361,008 | | 127,134 |
| | | | | | |
| | | | | | |
Operating Expenses | | | | | | |
Cost of gas | | 194,050 | | 136,855 | | 57,195 |
Operations and maintenance | | 74,483 | | 60,405 | | 14,078 |
Depreciation, depletion and amortization | | 34,297 | | 31,425 | | 2,872 |
Taxes, other than income taxes | | 32,679 | | 26,550 | | 6,129 |
Accretion expense | | 898 | | 643 | | 255 |
| | | | | | |
| | | | | | |
Total operating expenses | | 336,407 | | 255,878 | | 80,529 |
| | | | | | |
| | | | | | |
Operating Income | | 151,735 | | 105,130 | | 46,605 |
| | | | | | |
| | | | | | |
Other Income (Expense) | | | | | | |
Interest expense | | (13,177) | | (11,670) | | (1,507) |
Other income | | 707 | | 353 | | 354 |
Other expense | | (229) | | (268) | | 39 |
| | | | | | |
| | | | | | |
Total other expense | | (12,699) | | (11,585) | | (1,114) |
| | | | | | |
| | | | | | |
Income From Continuing Operations Before Income Taxes | | 139,036 | | 93,545 | | 45,491 |
Income tax expense | | 51,535 | | 34,603 | | 16,932 |
| | | | | | |
| | | | | | |
Income From Continuing Operations | | 87,501 | | 58,942 | | 28,559 |
| | | | | | |
| | | | | | |
Discontinued Operations, Net of Taxes | | | | | | |
Loss from discontinued operations | | (7) | | (19) | | 12 |
Gain on disposal of discontinued operations | | - | | 123 | | (123) |
| | | | | | |
| | | | | | |
Income (Loss) From Discontinued Operations | | (7) | | 104 | | (111) |
| | | | | | |
| | | | | | |
Net Income | $ | 87,494 | $ | 59,046 | $ | 28,448 |
| | | | | | |
| | | | | | |
Diluted Earnings Per Average Common Share* | | | | | | |
Continuing operations | $ | 1.18 | $ | 0.80 | $ | 0.38 |
Discontinued operations | | - | | - | | - |
| | | | | | |
| | | | | | |
Net Income | $ | 1.18 | $ | 0.80 | $ | 0.38 |
| | | | | | |
| | | | | | |
Basic Earnings Per Average Common Share* | | | | | | |
Continuing operations | $ | 1.19 | $ | 0.81 | $ | 0.38 |
Discontinued operations | | - | | - | | - |
| | | | | | |
| | | | | | |
Net Income | $ | 1.19 | $ | 0.81 | $ | 0.38 |
| | | | | | |
| | | | | | |
Diluted Avg. Common Shares Outstanding* | | 74,094 | | 73,657 | | 437 |
| | | | | | |
Basic Avg. Common Shares Outstanding* | | 73,268 | | 72,952 | | 316 |
| | | | | | |
Dividends Per Common Share* | $ | 0.11 | $ | 0.10 | $ | 0.01 |
| | | | | | |
*Share and per share data have been restated to reflect a 2-for-1 stock split effective June 1, 2005.
Consolidated Statements of Income (Unaudited) For the 12 months ending March 31, 2006 and 2005 |
| | | |
| Trailing 12 Months | | |
| | | |
| | | | | | |
(in thousands, except per share data) | | 2006 | | 2005 | | Change |
| | | | | | |
| | | | | | |
Operating Revenues | | | | | | |
Oil and gas operations | $ | 594,334 | $ | 416,942 | $ | 177,392 |
Natural gas distribution | | 661,195 | | 529,666 | | 131,529 |
| | | | | | |
| | | | | | |
Total operating revenues | | 1,255,529 | | 946,608 | | 308,921 |
| | | | | | |
| | | | | | |
Operating Expenses | | | | | | |
Cost of gas | | 372,817 | | 258,006 | | 114,811 |
Operations and maintenance | | 282,805 | | 241,443 | | 41,362 |
Depreciation, depletion and amortization | | 134,563 | | 123,518 | | 11,045 |
Taxes, other than income taxes | | 100,112 | | 77,218 | | 22,894 |
Accretion expense | | 2,902 | | 2,418 | | 484 |
| | | | | | |
| | | | | | |
Total operating expenses | | 893,199 | | 702,603 | | 190,596 |
| | | | | | |
| | | | | | |
Operating Income | | 362,330 | | 244,005 | | 118,325 |
| | | | | | |
| | | | | | |
Other Income (Expense) | | | | | | |
Interest expense | | (48,307) | | (44,095) | | (4,212) |
Other income | | 2,517 | | 2,436 | | 81 |
Other expense | | (671) | | (1,458) | | 787 |
| | | | | | |
| | | | | | |
Total other expense | | (46,461) | | (43,117) | | (3,344) |
| | | | | | |
| | | | | | |
Income From Continuing Operations Before Income Taxes | | 315,869 | | 200,888 | | 114,981 |
Income tax expense | | 114,423 | | 74,793 | | 39,630 |
| | | | | | |
| | | | | | |
Income From Continuing Operations | | 201,446 | | 126,095 | | 75,351 |
| | | | | | |
| | | | | | |
Discontinued Operations, Net of Taxes | | | | | | |
Income from discontinued operations | | 5 | | 98 | | (93) |
Gain on disposal of discontinued operations | | 9 | | 131 | | (122) |
| | | | | | |
| | | | | | |
Income From Discontinued Operations | | 14 | | 229 | | (215) |
| | | | | | |
| | | | | | |
Net Income | $ | 201,460 | $ | 126,324 | $ | 75,136 |
| | | | | | |
| | | | | | |
Diluted Earnings Per Average Common Share* | | | | | | |
Continuing operations | $ | 2.73 | $ | 1.72 | $ | 1.01 |
Discontinued operations | | - | | - | | - |
| | | | | | |
| | | | | | |
Net Income | $ | 2.73 | $ | 1.72 | $ | 1.01 |
| | | | | | |
| | | | | | |
Basic Earnings Per Average Common Share* | | | | | | |
Continuing operations | $ | 2.75 | $ | 1.74 | $ | 1.01 |
Discontinued operations | | - | | - | | - |
| | | | | | |
| | | | | | |
Net Income | $ | 2.75 | $ | 1.74 | $ | 1.01 |
| | | | | | |
| | | | | | |
Diluted Avg. Common Shares Outstanding* | | 73,904 | | 73,252 | | 652 |
| | | | | | |
Basic Avg. Common Shares Outstanding* | | 73,160 | | 72,661 | | 499 |
| | | | | | |
Dividends Per Common Share* | $ | 0.41 | $ | 0.385 | $ | 0.025 |
| | | | | | |
*Share and per share data have been restated to reflect a 2-for-1 stock split effective June 1, 2005.
Selected Business Segment Data (Unaudited) For the 3 months ending March 31, 2006 and 2005 |
| | | |
| 1st Quarter | | |
| | | |
| | | | | | |
(in thousands, except sales price data) | | 2006 | | 2005 | | Change |
| | | | | | |
| | | | | | |
Oil and Gas Operations | | | | | | |
Operating revenues | | | | | | |
Natural gas | $ | 116,084 | $ | 67,600 | $ | 48,484 |
Oil | | 42,142 | | 26,305 | | 15,837 |
Natural gas liquids | | 9,677 | | 8,145 | | 1,532 |
Other | | 1,616 | | 830 | | 786 |
| | | | | | |
| | | | | | |
Total | $ | 169,519 | $ | 102,880 | $ | 66,639 |
| | | | | | |
| | | | | | |
Production volumes from continuing operations | | | | | | |
Natural gas (MMcf) | | 15,327 | | 14,682 | | 645 |
Oil (MBbl) | | 917 | | 819 | | 98 |
Natural gas liquids (MMgal) | | 16.6 | | 15.8 | | 0.8 |
| | | | | | |
Production volumes from continuing ops. (MMcfe) | | 23,209 | | 21,856 | | 1,353 |
Total production volumes (MMcfe) | | 23,209 | | 21,906 | | 1,303 |
| | | | | | |
Revenue per unit of production including effects of all derivative instruments | | | | | | |
Natural gas (Mcf) | $ | 7.57 | $ | 4.60 | $ | 2.97 |
Oil (barrel) | $ | 45.94 | $ | 32.12 | $ | 13.82 |
Natural gas liquids (gallon) | $ | 0.58 | $ | 0.51 | $ | 0.07 |
| | | | | | |
Other data from continuing operations | | | | | | |
Lease operating expense (LOE) | | | | | | |
LOE and other | $ | 33,862 | $ | 22,749 | $ | 11,113 |
Production taxes | | 13,093 | | 10,204 | | 2,889 |
| | | | | | |
| | | | | | |
Total | $ | 46,955 | $ | 32,953 | $ | 14,002 |
| | | | | | |
| | | | | | |
Depreciation, depletion and amortization | $ | 23,551 | $ | 21,012 | $ | 2,539 |
Capital expenditures | $ | 44,905 | $ | 40,485 | $ | 4,420 |
Exploration expenditures | $ | 109 | $ | 324 | $ | (215) |
Operating income | $ | 88,539 | $ | 38,977 | $ | 49,562 |
| | | | | | |
| | | | | | |
Natural Gas Distribution | | | | | | |
Operating revenues | | | | | | |
Residential | $ | 218,506 | $ | 178,154 | $ | 40,352 |
Commercial and industrial | | 84,557 | | 65,300 | | 19,257 |
Transportation | | 12,735 | | 13,029 | | (294) |
Other | | 2,825 | | 1,645 | | 1,180 |
| | | | | | |
| | | | | | |
Total | $ | 318,623 | $ | 258,128 | $ | 60,495 |
| | | | | | |
Gas delivery volumes (MMcf) | | | | | | |
Residential | | 11,685 | | 13,013 | | (1,328) |
Commercial and industrial | | 4,941 | | 5,295 | | (354) |
Transportation | | 13,359 | | 13,741 | | (382) |
| | | | | | |
| | | | | | |
Total | | 29,985 | | 32,049 | | (2,064) |
| | | | | | |
| | | | | | |
Other data | | | | | | |
Depreciation and amortization | $ | 10,746 | $ | 10,413 | $ | 333 |
Capital expenditures | $ | 18,845 | $ | 14,802 | $ | 4,043 |
Operating income | $ | 63,727 | $ | 66,404 | $ | (2,677) |
| | | | | | |
|
|
|
|
|
Selected Business Segment Data (Unaudited) For the 12 months ending March 31, 2006 and 2005 |
|
| | | |
| Trailing 12 Months | | |
| | | |
| | | | | | |
(in thousands, except sales price data) | | 2006 | | 2005 | | Change |
| | | | | | |
| | | | | | |
Oil and Gas Operations | | | | | | |
Operating revenues | | | | | | |
Natural gas | $ | 414,120 | $ | 278,778 | $ | 135,342 |
Oil | | 132,488 | | 101,027 | | 31,461 |
Natural gas liquids | | 39,987 | | 33,027 | | 6,960 |
Other | | 7,739 | | 4,110 | | 3,629 |
| | | | | | |
| | | | | | |
Total | $ | 594,334 | $ | 416,942 | $ | 177,392 |
| | | | | | |
| | | | | | |
Production volumes from continuing operations | | | | | | |
Natural gas (MMcf) | | 61,693 | | 58,143 | | 3,550 |
Oil (MBbl) | | 3,414 | | 3,380 | | 34 |
Natural gas liquids (MMgal) | | 71.4 | | 68.8 | | 2.6 |
| | | | | | |
Production volumes from continuing ops. (Mmcfe) | | 92,373 | | 88,242 | | 4,131 |
Total production volumes (Mmcfe) | | 92,402 | | 88,351 | | 4,051 |
| | | | | | |
Revenue per unit of production including effects of all derivative instruments | | | | | | |
Natural gas (Mcf) | $ | 6.71 | $ | 4.79 | $ | 1.92 |
Oil (barrel) | $ | 38.80 | $ | 29.89 | $ | 8.91 |
Natural gas liquids (gallon) | $ | 0.56 | $ | 0.48 | $ | 0.08 |
| | | | | | |
Other data from continuing operations | | | | | | |
Lease operating expense (LOE) | | | | | | |
LOE and other | $ | 115,354 | $ | 84,145 | $ | 31,209 |
Production taxes | | 55,160 | | 39,254 | | 15,906 |
| | | | | | |
| | | | | | |
Total | $ | 170,514 | $ | 123,399 | $ | 47,115 |
| | | | | | |
| | | | | | |
Depreciation, depletion and amortization | $ | 91,879 | $ | 82,834 | $ | 9,045 |
Capital expenditures | $ | 358,132 | $ | 422,977 | $ | (64,845) |
Exploration expenditures | $ | 461 | $ | 2,376 | $ | (1,915) |
Operating income | $ | 293,439 | $ | 175,295 | $ | 118,144 |
| | | | | | |
| | | | | | |
Natural Gas Distribution | | | | | | |
Operating revenues | | | | | | |
Residential | $ | 425,105 | $ | 341,723 | $ | 83,382 |
Commercial and industrial | | 186,214 | | 139,385 | | 46,829 |
Transportation | | 42,996 | | 41,875 | | 1,121 |
Other | | 6,880 | | 6,683 | | 197 |
| | | | | | |
| | | | | | |
Total | $ | 661,195 | $ | 529,666 | $ | 131,529 |
| | | | | | |
Gas delivery volumes (MMcf) | | | | | | |
Residential | | 23,274 | | 23,286 | | (12) |
Commercial and industrial | | 12,144 | | 11,570 | | 574 |
Transportation | | 49,468 | | 53,527 | | (4,059) |
| | | | | | |
| | | | | | |
Total | | 84,886 | | 88,383 | | (3,497) |
| | | | | | |
| | | | | | |
Other data | | | | | | |
Depreciation and amortization | $ | 42,684 | $ | 40,684 | $ | 2,000 |
Capital expenditures | $ | 77,319 | $ | 59,199 | $ | 18,120 |
Operating income | $ | 70,245 | $ | 70,589 | $ | (344) |
| | | | | | |