Exhibit 99.2
CONSOLIDATED STATEMENTSOF INCOME (UNAUDITED)
For the 3 months ending June 30, 2009 and 2008
| | | | | | | | | | | | |
| | 2nd Quarter | | | | |
(in thousands, except per share data) | | 2009 | | | 2008 | | | Change | |
Operating Revenues | | | | | | | | | | | | |
Oil and gas operations | | $ | 198,537 | | | $ | 231,780 | | | $ | (33,243 | ) |
Natural gas distribution | | | 107,683 | | | | 109,486 | | | | (1,803 | ) |
| | | | | | | | | | | | |
Total operating revenues | | | 306,220 | | | | 341,266 | | | | (35,046 | ) |
| | | | | | | | | | | | |
Operating Expenses | | | | | | | | | | | | |
Cost of gas | | | 50,837 | | | | 55,869 | | | | (5,032 | ) |
Operations and maintenance | | | 88,500 | | | | 93,427 | | | | (4,927 | ) |
Depreciation, depletion and amortization | | | 56,407 | | | | 44,114 | | | | 12,293 | |
Taxes, other than income taxes | | | 15,168 | | | | 29,868 | | | | (14,700 | ) |
Accretion expense | | | 1,163 | | | | 1,055 | | | | 108 | |
| | | | | | | | | | | | |
Total operating expenses | | | 212,075 | | | | 224,333 | | | | (12,258 | ) |
| | | | | | | | | | | | |
Operating Income | | | 94,145 | | | | 116,933 | | | | (22,788 | ) |
| | | | | | | | | | | | |
Other Income (Expense) | | | | | | | | | | | | |
Interest expense | | | (9,788 | ) | | | (10,258 | ) | | | 470 | |
Other income | | | 2,817 | | | | 486 | | | | 2,331 | |
Other expense | | | (170 | ) | | | (452 | ) | | | 282 | |
| | | | | | | | | | | | |
Total other expense | | | (7,141 | ) | | | (10,224 | ) | | | 3,083 | |
| | | | | | | | | | | | |
Income Before Income Taxes | | | 87,004 | | | | 106,709 | | | | (19,705 | ) |
Income tax expense | | | 32,003 | | | | 39,831 | | | | (7,828 | ) |
| | | | | | | | | | | | |
Net Income | | $ | 55,001 | | | $ | 66,878 | | | $ | (11,877 | ) |
| | | | | | | | | | | | |
Diluted Earnings Per Average Common Share | | $ | 0.76 | | | $ | 0.93 | | | $ | (0.17 | ) |
| | | | | | | | | | | | |
Basic Earnings Per Average Common Share | | $ | 0.77 | | | $ | 0.93 | | | $ | (0.16 | ) |
| | | | | | | | | | | | |
Diluted Avg. Common Shares Outstanding | | | 71,904 | | | | 72,055 | | | | (151 | ) |
| | | | | | | | | | | | |
Basic Avg. Common Shares Outstanding | | | 71,644 | | | | 71,585 | | | | 59 | |
| | | | | | | | | | | | |
Dividends Per Common Share | | $ | 0.125 | | | $ | 0.12 | | | $ | 0.005 | |
| | | | | | | | | | | | |
12
CONSOLIDATED STATEMENTSOF INCOME (UNAUDITED)
For the 6 months ending June 30, 2009 and 2008
| | | | | | | | | | | | |
| | Year-to-date | | | | |
(in thousands, except per share data) | | 2009 | | | 2008 | | | Change | |
Operating Revenues | | | | | | | | | | | | |
Oil and gas operations | | $ | 387,657 | | | $ | 456,675 | | | $ | (69,018 | ) |
Natural gas distribution | | | 402,669 | | | | 406,237 | | | | (3,568 | ) |
| | | | | | | | | | | | |
Total operating revenues | | | 790,326 | | | | 862,912 | | | | (72,586 | ) |
| | | | | | | | | | | | |
Operating Expenses | | | | | | | | | | | | |
Cost of gas | | | 202,906 | | | | 217,258 | | | | (14,352 | ) |
Operations and maintenance | | | 176,887 | | | | 179,979 | | | | (3,092 | ) |
Depreciation, depletion and amortization | | | 110,985 | | | | 86,530 | | | | 24,455 | |
Taxes, other than income taxes | | | 41,628 | | | | 64,773 | | | | (23,145 | ) |
Accretion expense | | | 2,299 | | | | 2,100 | | | | 199 | |
| | | | | | | | | | | | |
Total operating expenses | | | 534,705 | | | | 550,640 | | | | (15,935 | ) |
| | | | | | | | | | | | |
Operating Income | | | 255,621 | | | | 312,272 | | | | (56,651 | ) |
| | | | | | | | | | | | |
Other Income (Expense) | | | | | | | | | | | | |
Interest expense | | | (19,569 | ) | | | (21,380 | ) | | | 1,811 | |
Other income | | | 1,522 | | | | 730 | | | | 792 | |
Other expense | | | (360 | ) | | | (1,048 | ) | | | 688 | |
| | | | | | | | | | | | |
Total other expense | | | (18,407 | ) | | | (21,698 | ) | | | 3,291 | |
| | | | | | | | | | | | |
Income Before Income Taxes | | | 237,214 | | | | 290,574 | | | | (53,360 | ) |
Income tax expense | | | 86,631 | | | | 107,008 | | | | (20,377 | ) |
| | | | | | | | | | | | |
Net Income | | $ | 150,583 | | | $ | 183,566 | | | $ | (32,983 | ) |
| | | | | | | | | | | | |
Diluted Earnings Per Average Common Share | | $ | 2.09 | | | $ | 2.55 | | | $ | (0.46 | ) |
| | | | | | | | | | | | |
Basic Earnings Per Average Common Share | | $ | 2.10 | | | $ | 2.56 | | | $ | (0.46 | ) |
| | | | | | | | | | | | |
Diluted Avg. Common Shares Outstanding | | | 71,888 | | | | 72,054 | | | | (166 | ) |
| | | | | | | | | | | | |
Basic Avg. Common Shares Outstanding | | | 71,642 | | | | 71,611 | | | | 31 | |
| | | | | | | | | | | | |
Dividends Per Common Share | | $ | 0.25 | | | $ | 0.24 | | | $ | 0.01 | |
| | | | | | | | | | | | |
13
CONSOLIDATED STATEMENTSOF INCOME (UNAUDITED)
For the 12 months ending June 30, 2009 and 2008
| | | | | | | | | | | | |
| | Trailing 12 Months | | | | |
(in thousands, except per share data) | | 2009 | | | 2008 | | | Change | |
Operating Revenues | | | | | | | | | | | | |
Oil and gas operations | | $ | 845,114 | | | $ | 884,878 | | | $ | (39,764 | ) |
Natural gas distribution | | | 651,210 | | | | 605,511 | | | | 45,699 | |
| | | | | | | | | | | | |
Total operating revenues | | | 1,496,324 | | | | 1,490,389 | | | | 5,935 | |
| | | | | | | | | | | | |
Operating Expenses | | | | | | | | | | | | |
Cost of gas | | | 337,422 | | | | 314,191 | | | | 23,231 | |
Operations and maintenance | | | 351,668 | | | | 347,268 | | | | 4,400 | |
Depreciation, depletion and amortization | | | 212,868 | | | | 171,180 | | | | 41,688 | |
Taxes, other than income taxes | | | 84,460 | | | | 108,422 | | | | (23,962 | ) |
Accretion expense | | | 4,489 | | | | 4,127 | | | | 362 | |
| | | | | | | | | | | | |
Total operating expenses | | | 990,907 | | | | 945,188 | | | | 45,719 | |
| | | | | | | | | | | | |
Operating Income | | | 505,417 | | | | 545,201 | | | | (39,784 | ) |
| | | | | | | | | | | | |
Other Income (Expense) | | | | | | | | | | | | |
Interest expense | | | (40,168 | ) | | | (44,243 | ) | | | 4,075 | |
Other income | | | 2,675 | | | | 1,887 | | | | 788 | |
Other expense | | | (6,326 | ) | | | (1,625 | ) | | | (4,701 | ) |
| | | | | | | | | | | | |
Total other expense | | | (43,819 | ) | | | (43,981 | ) | | | 162 | |
| | | | | | | | | | | | |
Income from Continuing Operations Before Income Taxes | | | 461,598 | | | | 501,220 | | | | (39,622 | ) |
Income tax expense | | | 172,666 | | | | 180,226 | | | | (7,560 | ) |
| | | | | | | | | | | | |
Income from Continuing Operations | | | 288,932 | | | | 320,994 | | | | (32,062 | ) |
| | | | | | | | | | | | |
Discontinued Operations, Net of Taxes | | | | | | | | | | | | |
Income from discontinued operations | | | — | | | | 2 | | | | (2 | ) |
Gain on disposal of discontinued operations | | | — | | | | 18 | | | | (18 | ) |
| | | | | | | | | | | | |
Income from Discontinued Operations | | | — | | | | 20 | | | | (20 | ) |
| | | | | | | | | | | | |
Net Income | | $ | 288,932 | | | $ | 321,014 | | | $ | (32,082 | ) |
| | | | | | | | | | | | |
Diluted Earnings Per Average Common Share | | | | | | | | | | | | |
Continuing operations | | $ | 4.02 | | | $ | 4.46 | | | $ | (0.44 | ) |
Discontinued operations | | | — | | | | — | | | | — | |
| | | | | | | | | | | | |
Net Income | | $ | 4.02 | | | $ | 4.46 | | | $ | (0.44 | ) |
| | | | | | | | | | | | |
Basic Earnings Per Average Common Share | | | | | | | | | | | | |
Continuing operations | | $ | 4.03 | | | $ | 4.48 | | | $ | (0.45 | ) |
Discontinued operations | | | — | | | | — | | | | — | |
| | | | | | | | | | | | |
Net Income | | $ | 4.03 | | | $ | 4.48 | | | $ | (0.45 | ) |
| | | | | | | | | | | | |
Diluted Avg. Common Shares Outstanding | | | 71,961 | | | | 72,044 | | | | (83 | ) |
| | | | | | | | | | | | |
Basic Avg. Common Shares Outstanding | | | 71,641 | | | | 71,641 | | | | — | |
| | | | | | | | | | | | |
Dividends Per Common Share | | $ | 0.49 | | | $ | 0.47 | | | $ | 0.02 | |
| | | | | | | | | | | | |
14
SELECTED BUSINESS SEGMENT DATA (UNAUDITED)
For the 3 months ending June 30, 2009 and 2008
| | | | | | | | | | | |
| | 2nd Quarter | | | | |
(in thousands, except sales price data) | | 2009 | | 2008 | | | Change | |
Oil and Gas Operations | | | | | | | | | | | |
Operating revenues | | | | | | | | | | | |
Natural gas | | $ | 112,822 | | $ | 135,216 | | | $ | (22,394 | ) |
Oil | | | 66,620 | | | 74,928 | | | | (8,308 | ) |
Natural gas liquids | | | 16,194 | | | 20,065 | | | | (3,871 | ) |
Other | | | 2,901 | | | 1,571 | | | | 1,330 | |
| | | | | | | | | | | |
Total | | $ | 198,537 | | $ | 231,780 | | | $ | (33,243 | ) |
| | | | | | | | | | | |
Production volumes | | | | | | | | | | | |
Natural gas (MMcf) | | | 18,001 | | | 16,396 | | | | 1,605 | |
Oil (MBbl) | | | 1,113 | | | 1,006 | | | | 107 | |
Natural gas liquids (MMgal) | | | 18.4 | | | 18.1 | | | | 0.30 | |
Total production volumes (MMcfe) | | | 27,314 | | | 25,022 | | | | 2,292 | |
Revenue per unit of production including effects of all derivative instruments | | | | | | | | | | | |
Natural gas (Mcf) | | $ | 6.27 | | $ | 8.25 | | | $ | (1.98 | ) |
Oil (barrel) | | $ | 59.85 | | $ | 74.51 | | | $ | (14.66 | ) |
Natural gas liquids (gallon) | | $ | 0.88 | | $ | 1.11 | | | $ | (0.23 | ) |
Other data | | | | | | | | | | | |
Lease operating expense (LOE) | | | | | | | | | | | |
LOE and other | | $ | 43,371 | | $ | 41,602 | | | $ | 1,769 | |
Production taxes | | | 7,269 | | | 21,553 | | | | (14,284 | ) |
| | | | | | | | | | | |
Total | | $ | 50,640 | | $ | 63,155 | | | $ | (12,515 | ) |
| | | | | | | | | | | |
Depreciation, depletion and amortization | | $ | 43,753 | | $ | 31,995 | | | $ | 11,758 | |
General and administrative expense | | $ | 11,428 | | $ | 13,528 | | | $ | (2,100 | ) |
Capital expenditures | | $ | 241,213 | | $ | 98,513 | | | $ | 142,700 | |
Exploration expenditures | | $ | 104 | | $ | 2,960 | | | $ | (2,856 | ) |
Operating income | | $ | 91,449 | | $ | 119,087 | | | $ | (27,638 | ) |
| | | | | | | | | | | |
Natural Gas Distribution | | | | | | | | | | | |
Operating revenues | | | | | | | | | | | |
Residential | | $ | 64,764 | | $ | 63,711 | | | $ | 1,053 | |
Commercial and industrial | | | 29,918 | | | 31,378 | | | | (1,460 | ) |
Transportation | | | 12,209 | | | 11,506 | | | | 703 | |
Other | | | 792 | | | 2,891 | | | | (2,099 | ) |
| | | | | | | | | | | |
Total | | $ | 107,683 | | $ | 109,486 | | | $ | (1,803 | ) |
| | | | | | | | | | | |
Gas delivery volumes (MMcf) | | | | | | | | | | | |
Residential | | | 3,095 | | | 3,211 | | | | (116 | ) |
Commercial and industrial | | | 1,810 | | | 1,983 | | | | (173 | ) |
Transportation | | | 8,302 | | | 11,264 | | | | (2,962 | ) |
| | | | | | | | | | | |
Total | | | 13,207 | | | 16,458 | | | | (3,251 | ) |
| | | | | | | | | | | |
Other data | | | | | | | | | | | |
Depreciation and amortization | | $ | 12,654 | | $ | 12,119 | | | $ | 535 | |
Capital expenditures | | $ | 19,864 | | $ | 15,926 | | | $ | 3,938 | |
Operating income | | $ | 3,242 | | $ | (1,472 | ) | | $ | 4,714 | |
| | | | | | | | | | | |
15
SELECTED BUSINESS SEGMENT DATA (UNAUDITED)
For the 6 months ending June 30, 2009 and 2008
| | | | | | | | | | |
| | Year-to-date | | | |
(in thousands, except sales price data) | | 2009 | | 2008 | | Change | |
Oil and Gas Operations | | | | | | | | | | |
Operating revenues | | | | | | | | | | |
Natural gas | | $ | 228,457 | | $ | 266,170 | | $ | (37,713 | ) |
Oil | | | 124,362 | | | 139,027 | | | (14,665 | ) |
Natural gas liquids | | | 30,716 | | | 37,511 | | | (6,795 | ) |
Other | | | 4,122 | | | 13,967 | | | (9,845 | ) |
| | | | | | | | | | |
Total | | $ | 387,657 | | $ | 456,675 | | $ | (69,018 | ) |
| | | | | | | | | | |
Production volumes | | | | | | | | | | |
Natural gas (MMcf) | | | 35,651 | | | 32,823 | | | 2,828 | |
Oil (MBbl) | | | 2,203 | | | 1,950 | | | 253 | |
Natural gas liquids (MMgal) | | | 35.9 | | | 34.9 | | | 1.00 | |
Total production volumes (MMcfe) | | | 54,006 | | | 49,505 | | | 4,501 | |
Revenue per unit of production including effects of all derivative instruments | | | | | | | | | | |
Natural gas (Mcf) | | $ | 6.41 | | $ | 8.11 | | $ | (1.70 | ) |
Oil (barrel) | | $ | 56.44 | | $ | 71.31 | | $ | (14.87 | ) |
Natural gas liquids (gallon) | | $ | 0.85 | | $ | 1.08 | | $ | (0.23 | ) |
Other data | | | | | | | | | | |
Lease operating expense (LOE) | | | | | | | | | | |
LOE and other | | $ | 89,243 | | $ | 84,737 | | $ | 4,506 | |
Production taxes | | | 15,110 | | | 38,129 | | | (23,019 | ) |
| | | | | | | | | | |
Total | | $ | 104,353 | | $ | 122,866 | | $ | (18,513 | ) |
| | | | | | | | | | |
Depreciation, depletion and amortization | | $ | 85,716 | | $ | 62,391 | | $ | 23,325 | |
General and administrative expense | | $ | 22,440 | | $ | 25,427 | | $ | (2,987 | ) |
Capital expenditures | | $ | 315,828 | | $ | 172,910 | | $ | 142,918 | |
Exploration expenditures | | $ | 254 | | $ | 3,309 | | $ | (3,055 | ) |
Operating income | | $ | 172,595 | | $ | 240,582 | | $ | (67,987 | ) |
| | | | | | | | | | |
Natural Gas Distribution | | | | | | | | | | |
Operating revenues | | | | | | | | | | |
Residential | | $ | 269,292 | | $ | 263,286 | | $ | 6,006 | |
Commercial and industrial | | | 105,294 | | | 108,883 | | | (3,589 | ) |
Transportation | | | 27,225 | | | 27,009 | | | 216 | |
Other | | | 858 | | | 7,059 | | | (6,201 | ) |
| | | | | | | | | | |
Total | | $ | 402,669 | | $ | 406,237 | | $ | (3,568 | ) |
| | | | | | | | | | |
Gas delivery volumes (MMcf) | | | | | | | | | | |
Residential | | | 14,286 | | | 14,742 | | | (456 | ) |
Commercial and industrial | | | 6,378 | | | 6,959 | | | (581 | ) |
Transportation | | | 19,271 | | | 25,561 | | | (6,290 | ) |
| | | | | | | | | | |
Total | | | 39,935 | | | 47,262 | | | (7,327 | ) |
| | | | | | | | | | |
Other data | | | | | | | | | | |
Depreciation and amortization | | $ | 25,269 | | $ | 24,139 | | $ | 1,130 | |
Capital expenditures | | $ | 35,974 | | $ | 28,996 | | $ | 6,978 | |
Operating income | | $ | 84,081 | | $ | 73,016 | | $ | 11,065 | |
| | | | | | | | | | |
16
SELECTED BUSINESS SEGMENT DATA (UNAUDITED)
For the 12 months ending June 30, 2009 and 2008
| | | | | | | | | | |
| | Trailing 12 Months | | | |
(in thousands, except sales price data) | | 2009 | | 2008 | | Change | |
Oil and Gas Operations | | | | | | | | | | |
Operating revenues from continuing operations | | | | | | | | | | |
Natural gas | | $ | 498,570 | | $ | 517,639 | | $ | (19,069 | ) |
Oil | | | 278,243 | | | 275,825 | | | 2,418 | |
Natural gas liquids | | | 61,421 | | | 74,544 | | | (13,123 | ) |
Other | | | 6,880 | | | 16,870 | | | (9,990 | ) |
| | | | | | | | | | |
Total | | $ | 845,114 | | $ | 884,878 | | $ | (39,764 | ) |
| | | | | | | | | | |
Production volumes from continuing operations | | | | | | | | | | |
Natural gas (MMcf) | | | 70,401 | | | 65,886 | | | 4,515 | |
Oil (MBbl) | | | 4,367 | | | 3,956 | | | 411 | |
Natural gas liquids (MMgal) | | | 71.8 | | | 74.1 | | | (2.30 | ) |
Production volumes from continuing ops. (MMcfe) | | | 106,855 | | | 100,206 | | | 6,649 | |
Total production volumes (MMcfe) | | | 106,855 | | | 100,206 | | | 6,649 | |
Revenue per unit of production including effects of all derivative instruments | | | | | | | | | | |
Natural gas (Mcf) | | $ | 7.08 | | $ | 7.86 | | $ | (0.78 | ) |
Oil (barrel) | | $ | 63.71 | | $ | 69.73 | | $ | (6.02 | ) |
Natural gas liquids (gallon) | | $ | 0.86 | | $ | 1.01 | | $ | (0.15 | ) |
Other data from continuing operations | | | | | | | | | | |
Lease operating expense (LOE) | | | | | | | | | | |
LOE and other | | $ | 178,633 | | $ | 158,487 | | $ | 20,146 | |
Production taxes | | | 39,533 | | | 66,327 | | | (26,794 | ) |
| | | | | | | | | | |
Total | | $ | 218,166 | | $ | 224,814 | | $ | (6,648 | ) |
| | | | | | | | | | |
Depreciation, depletion and amortization | | $ | 162,864 | | $ | 123,159 | | $ | 39,705 | |
General and administrative expense | | $ | 38,753 | | $ | 51,474 | | $ | (12,721 | ) |
Capital expenditures | | $ | 592,489 | | $ | 391,868 | | $ | 200,621 | |
Exploration expenditures | | $ | 6,241 | | $ | 5,928 | | $ | 313 | |
Operating income | | $ | 414,601 | | $ | 475,376 | | $ | (60,775 | ) |
| | | | | | | | | | |
Natural Gas Distribution | | | | | | | | | | |
Operating revenues | | | | | | | | | | |
Residential | | $ | 414,286 | | $ | 380,951 | | $ | 33,335 | |
Commercial and industrial | | | 174,130 | | | 164,892 | | | 9,238 | |
Transportation | | | 51,332 | | | 50,330 | | | 1,002 | |
Other | | | 11,462 | | | 9,338 | | | 2,124 | |
| | | | | | | | | | |
Total | | $ | 651,210 | | $ | 605,511 | | $ | 45,699 | |
| | | | | | | | | | |
Gas delivery volumes (MMcf) | | | | | | | | | | |
Residential | | | 21,176 | | | 20,641 | | | 535 | |
Commercial and industrial | | | 10,353 | | | 10,699 | | | (346 | ) |
Transportation | | | 40,499 | | | 51,391 | | | (10,892 | ) |
| | | | | | | | | | |
Total | | | 72,028 | | | 82,731 | | | (10,703 | ) |
| | | | | | | | | | |
Other data | | | | | | | | | | |
Depreciation and amortization | | $ | 50,004 | | $ | 48,021 | | $ | 1,983 | |
Capital expenditures | | $ | 70,298 | | $ | 56,285 | | $ | 14,013 | |
Operating income | | $ | 93,021 | | $ | 72,351 | | $ | 20,670 | |
| | | | | | | | | | |
17