Exhibit 99.2
CONSOLIDATED STATEMENTSOF INCOME (UNAUDITED)
For the 3 months ending September 30, 2009 and 2008
| | | | | | | | | | | | |
| | 3rd Quarter | | | | |
(in thousands, except per share data) | | 2009 | | | 2008 | | | Change | |
Operating Revenues | | | | | | | | | | | | |
Oil and gas operations | | $ | 218,501 | | | $ | 247,753 | | | $ | (29,252 | ) |
Natural gas distribution | | | 68,788 | | | | 82,452 | | | | (13,664 | ) |
| | | | | | | | | | | | |
Total operating revenues | | | 287,289 | | | | 330,205 | | | | (42,916 | ) |
| | | | | | | | | | | | |
Operating Expenses | | | | | | | | | | | | |
Cost of gas | | | 29,377 | | | | 35,901 | | | | (6,524 | ) |
Operations and maintenance | | | 97,963 | | | | 88,168 | | | | 9,795 | |
Depreciation, depletion and amortization | | | 61,323 | | | | 47,111 | | | | 14,212 | |
Taxes, other than income taxes | | | 15,471 | | | | 27,266 | | | | (11,795 | ) |
Accretion expense | | | 1,306 | | | | 1,081 | | | | 225 | |
| | | | | | | | | | | | |
Total operating expenses | | | 205,440 | | | | 199,527 | | | | 5,913 | |
| | | | | | | | | | | | |
Operating Income | | | 81,849 | | | | 130,678 | | | | (48,829 | ) |
| | | | | | | | | | | | |
Other Income (Expense) | | | | | | | | | | | | |
Interest expense | | | (10,017 | ) | | | (10,319 | ) | | | 302 | |
Other income | | | 2,536 | | | | 725 | | | | 1,811 | |
Other expense | | | (229 | ) | | | (2,009 | ) | | | 1,780 | |
| | | | | | | | | | | | |
Total other expense | | | (7,710 | ) | | | (11,603 | ) | | | 3,893 | |
| | | | | | | | | | | | |
Income Before Income Taxes | | | 74,139 | | | | 119,075 | | | | (44,936 | ) |
Income tax expense | | | 27,018 | | | | 46,011 | | | | (18,993 | ) |
| | | | | | | | | | | | |
Net Income | | $ | 47,121 | | | $ | 73,064 | | | $ | (25,943 | ) |
| | | | | | | | | | | | |
Diluted Earnings Per Average Common Share | | $ | 0.65 | | | $ | 1.01 | | | $ | (0.36 | ) |
| | | | | | | | | | | | |
Basic Earnings Per Average Common Share | | $ | 0.66 | | | $ | 1.02 | | | $ | (0.36 | ) |
| | | | | | | | | | | | |
Diluted Avg. Common Shares Outstanding | | | 71,996 | | | | 72,116 | | | | (120 | ) |
| | | | | | | | | | | | |
Basic Avg. Common Shares Outstanding | | | 71,651 | | | | 71,590 | | | | 61 | |
| | | | | | | | | | | | |
Dividends Per Common Share | | $ | 0.125 | | | $ | 0.12 | | | $ | 0.005 | |
| | | | | | | | | | | | |
14
CONSOLIDATED STATEMENTSOF INCOME (UNAUDITED)
For the 9 months ending September 30, 2009 and 2008
| | | | | | | | | | | | |
| | Year-to-date | | | | |
(in thousands, except per share data) | | 2009 | | | 2008 | | | Change | |
Operating Revenues | | | | | | | | | | | | |
Oil and gas operations | | $ | 606,158 | | | $ | 704,428 | | | $ | (98,270 | ) |
Natural gas distribution | | | 471,457 | | | | 488,689 | | | | (17,232 | ) |
| | | | | | | | | | | | |
Total operating revenues | | | 1,077,615 | | | | 1,193,117 | | | | (115,502 | ) |
| | | | | | | | | | | | |
Operating Expenses | | | | | | | | | | | | |
Cost of gas | | | 232,283 | | | | 253,159 | | | | (20,876 | ) |
Operations and maintenance | | | 274,850 | | | | 268,147 | | | | 6,703 | |
Depreciation, depletion and amortization | | | 172,308 | | | | 133,641 | | | | 38,667 | |
Taxes, other than income taxes | | | 57,099 | | | | 92,039 | | | | (34,940 | ) |
Accretion expense | | | 3,605 | | | | 3,181 | | | | 424 | |
| | | | | | | | | | | | |
Total operating expenses | | | 740,145 | | | | 750,167 | | | | (10,022 | ) |
| | | | | | | | | | | | |
Operating Income | | | 337,470 | | | | 442,950 | | | | (105,480 | ) |
| | | | | | | | | | | | |
Other Income (Expense) | | | | | | | | | | | | |
Interest expense | | | (29,586 | ) | | | (31,699 | ) | | | 2,113 | |
Other income | | | 4,058 | | | | 1,455 | | | | 2,603 | |
Other expense | | | (589 | ) | | | (3,057 | ) | | | 2,468 | |
| | | | | | | | | | | | |
Total other expense | | | (26,117 | ) | | | (33,301 | ) | | | 7,184 | |
| | | | | | | | | | | | |
Income Before Income Taxes | | | 311,353 | | | | 409,649 | | | | (98,296 | ) |
Income tax expense | | | 113,649 | | | | 153,019 | | | | (39,370 | ) |
| | | | | | | | | | | | |
Net Income | | $ | 197,704 | | | $ | 256,630 | | | $ | (58,926 | ) |
| | | | | | | | | | | | |
Diluted Earnings Per Average Common Share | | $ | 2.75 | | | $ | 3.56 | | | $ | (0.81 | ) |
| | | | | | | | | | | | |
Basic Earnings Per Average Common Share | | $ | 2.76 | | | $ | 3.58 | | | $ | (0.82 | ) |
| | | | | | | | | | | | |
Diluted Avg. Common Shares Outstanding | | | 71,878 | | | | 72,129 | | | | (251 | ) |
| | | | | | | | | | | | |
Basic Avg. Common Shares Outstanding | | | 71,641 | | | | 71,604 | | | | 37 | |
| | | | | | | | | | | | |
Dividends Per Common Share | | $ | 0.375 | | | $ | 0.36 | | | $ | 0.015 | |
| | | | | | | | | | | | |
15
CONSOLIDATED STATEMENTSOF INCOME (UNAUDITED)
For the 12 months ending September 30, 2009 and 2008
| | | | | | | | | | | | |
| | Trailing 12 Months | | | | |
(in thousands, except per share data) | | 2009 | | | 2008 | | | Change | |
Operating Revenues | | | | | | | | | | | | |
Oil and gas operations | | $ | 815,862 | | | $ | 924,208 | | | $ | (108,346 | ) |
Natural gas distribution | | | 637,546 | | | | 620,364 | | | | 17,182 | |
| | | | | | | | | | | | |
Total operating revenues | | | 1,453,408 | | | | 1,544,572 | | | | (91,164 | ) |
| | | | | | | | | | | | |
Operating Expenses | | | | | | | | | | | | |
Cost of gas | | | 330,898 | | | | 319,004 | | | | 11,894 | |
Operations and maintenance | | | 361,463 | | | | 350,579 | | | | 10,884 | |
Depreciation, depletion and amortization | | | 227,080 | | | | 176,834 | | | | 50,246 | |
Taxes, other than income taxes | | | 72,665 | | | | 116,700 | | | | (44,035 | ) |
Accretion expense | | | 4,714 | | | | 4,208 | | | | 506 | |
| | | | | | | | | | | | |
Total operating expenses | | | 996,820 | | | | 967,325 | | | | 29,495 | |
| | | | | | | | | | | | |
Operating Income | | | 456,588 | | | | 577,247 | | | | (120,659 | ) |
| | | | | | | | | | | | |
Other Income (Expense) | | | | | | | | | | | | |
Interest expense | | | (39,866 | ) | | | (43,144 | ) | | | 3,278 | |
Other income | | | 2,394 | | | | 1,727 | | | | 667 | |
Other expense | | | (2,454 | ) | | | (3,390 | ) | | | 936 | |
| | | | | | | | | | | | |
Total other expense | | | (39,926 | ) | | | (44,807 | ) | | | 4,881 | |
| | | | | | | | | | | | |
Income Before Income Taxes | | | 416,662 | | | | 532,440 | | | | (115,778 | ) |
Income tax expense | | | 153,673 | | | | 196,396 | | | | (42,723 | ) |
| | | | | | | | | | | | |
Net Income | | $ | 262,989 | | | $ | 336,044 | | | $ | (73,055 | ) |
| | | | | | | | | | | | |
Diluted Earnings Per Average Common Share | | $ | 3.66 | | | $ | 4.66 | | | $ | (1.00 | ) |
| | | | | | | | | | | | |
Basic Earnings Per Average Common Share | | $ | 3.67 | | | $ | 4.69 | | | $ | (1.02 | ) |
| | | | | | | | | | | | |
Diluted Avg. Common Shares Outstanding | | | 71,874 | | | | 72,141 | | | | (267 | ) |
| | | | | | | | | | | | |
Basic Avg. Common Shares Outstanding | | | 71,640 | | | | 71,626 | | | | 14 | |
| | | | | | | | | | | | |
Dividends Per Common Share | | $ | 0.495 | | | $ | 0.475 | | | $ | 0.02 | |
| | | | | | | | | | | | |
16
SELECTED BUSINESS SEGMENT DATA (UNAUDITED)
For the 3 months ending September 30, 2009 and 2008
| | | | | | | | | | | | |
| | 3rd Quarter | | | | |
(in thousands, except sales price data) | | 2009 | | | 2008 | | | Change | |
Oil and Gas Operations | | | | | | | | | | | | |
Operating revenues | | | | | | | | | | | | |
Natural gas | | $ | 115,227 | | | $ | 145,283 | | | $ | (30,056 | ) |
Oil | | | 80,225 | | | | 82,375 | | | | (2,150 | ) |
Natural gas liquids | | | 17,496 | | | | 18,404 | | | | (908 | ) |
Other | | | 5,553 | | | | 1,691 | | | | 3,862 | |
| | | | | | | | | | | | |
Total | | $ | 218,501 | | | $ | 247,753 | | | $ | (29,252 | ) |
| | | | | | | | | | | | |
Production volumes | | | | | | | | | | | | |
Natural gas (MMcf) | | | 18,881 | | | | 17,258 | | | | 1,623 | |
Oil (MBbl) | | | 1,253 | | | | 1,055 | | | | 198 | |
Natural gas liquids (MMgal) | | | 20.0 | | | | 17.8 | | | | 2.2 | |
Total production volumes (MMcfe) | | | 29,253 | | | | 26,134 | | | | 3,119 | |
Revenue per unit of production including effects of all derivative instruments | | | | | | | | | | | | |
Natural gas (Mcf) | | $ | 6.10 | | | $ | 8.42 | | | $ | (2.32 | ) |
Oil (barrel) | | $ | 64.03 | | | $ | 78.08 | | | $ | (14.05 | ) |
Natural gas liquids (gallon) | | $ | 0.88 | | | $ | 1.03 | | | $ | (0.15 | ) |
Other data | | | | | | | | | | | | |
Lease operating expense (LOE) | | | | | | | | | | | | |
LOE and other | | $ | 45,480 | | | $ | 43,890 | | | $ | 1,590 | |
Production taxes | | | 9,050 | | | | 20,610 | | | | (11,560 | ) |
| | | | | | | | | | | | |
Total | | $ | 54,530 | | | $ | 64,500 | | | $ | (9,970 | ) |
| | | | | | | | | | | | |
Depreciation, depletion and amortization | | $ | 48,473 | | | $ | 34,849 | | | $ | 13,624 | |
General and administrative expense | | $ | 15,390 | | | $ | 9,147 | | | $ | 6,243 | |
Capital expenditures | | $ | 37,596 | | | $ | 122,597 | | | $ | (85,001 | ) |
Exploration expenditures | | $ | 1,120 | | | $ | 906 | | | $ | 214 | |
Operating income | | $ | 97,682 | | | $ | 137,270 | | | $ | (39,588 | ) |
| | | | | | | | | | | | |
Natural Gas Distribution | | | | | | | | | | | | |
Operating revenues | | | | | | | | | | | | |
Residential | | $ | 36,371 | | | $ | 38,347 | | | $ | (1,976 | ) |
Commercial and industrial | | | 20,834 | | | | 24,121 | | | | (3,287 | ) |
Transportation | | | 12,043 | | | | 10,816 | | | | 1,227 | |
Other | | | (460 | ) | | | 9,168 | | | | (9,628 | ) |
| | | | | | | | | | | | |
Total | | $ | 68,788 | | | $ | 82,452 | | | $ | (13,664 | ) |
| | | | | | | | | | | | |
Gas delivery volumes (MMcf) | | | | | | | | | | | | |
Residential | | | 1,498 | | | | 1,505 | | | | (7 | ) |
Commercial and industrial | | | 1,235 | | | | 1,390 | | | | (155 | ) |
Transportation | | | 10,504 | | | | 10,706 | | | | (202 | ) |
| | | | | | | | | | | | |
Total | | | 13,237 | | | | 13,601 | | | | (364 | ) |
| | | | | | | | | | | | |
Other data | | | | | | | | | | | | |
Depreciation and amortization | | $ | 12,850 | | | $ | 12,262 | | | $ | 588 | |
Capital expenditures | | $ | 21,133 | | | $ | 15,959 | | | $ | 5,174 | |
Operating loss | | $ | (15,237 | ) | | $ | (5,891 | ) | | $ | (9,346 | ) |
| | | | | | | | | | | | |
17
SELECTED BUSINESS SEGMENT DATA (UNAUDITED)
For the 9 months ending September 30, 2009 and 2008
| | | | | | | | | | |
| | Year-to-date | | | |
(in thousands, except sales price data) | | 2009 | | 2008 | | Change | |
Oil and Gas Operations | | | | | | | | | | |
Operating revenues | | | | | | | | | | |
Natural gas | | $ | 343,684 | | $ | 411,453 | | $ | (67,769 | ) |
Oil | | | 204,587 | | | 221,402 | | | (16,815 | ) |
Natural gas liquids | | | 48,212 | | | 55,915 | | | (7,703 | ) |
Other | | | 9,675 | | | 15,658 | | | (5,983 | ) |
| | | | | | | | | | |
Total | | $ | 606,158 | | $ | 704,428 | | $ | (98,270 | ) |
| | | | | | | | | | |
Production volumes | | | | | | | | | | |
Natural gas (MMcf) | | | 54,532 | | | 50,081 | | | 4,451 | |
Oil (MBbl) | | | 3,456 | | | 3,005 | | | 451 | |
Natural gas liquids (MMgal) | | | 55.9 | | | 52.7 | | | 3.2 | |
Total production volumes (MMcfe) | | | 83,259 | | | 75,639 | | | 7,620 | |
Revenue per unit of production including effects of all derivative instruments | | | | | | | | | | |
Natural gas (Mcf) | | $ | 6.30 | | $ | 8.22 | | $ | (1.92 | ) |
Oil (barrel) | | $ | 59.19 | | $ | 73.69 | | $ | (14.5 | ) |
Natural gas liquids (gallon) | | $ | 0.86 | | $ | 1.06 | | $ | (0.20 | ) |
Other data | | | | | | | | | | |
Lease operating expense (LOE) | | | | | | | | | | |
LOE and other | | $ | 134,723 | | $ | 128,627 | | $ | 6,096 | |
Production taxes | | | 24,160 | | | 58,739 | | | (34,579 | ) |
| | | | | | | | | | |
Total | | $ | 158,883 | | $ | 187,366 | | $ | (28,483 | ) |
| | | | | | | | | | |
Depreciation, depletion and amortization | | $ | 134,189 | | $ | 97,240 | | $ | 36,949 | |
General and administrative expense | | $ | 37,830 | | $ | 34,574 | | $ | 3,256 | |
Capital expenditures | | $ | 353,424 | | $ | 295,507 | | $ | 57,917 | |
Exploration expenditures | | $ | 1,374 | | $ | 4,215 | | $ | (2,841 | ) |
Operating income | | $ | 270,277 | | $ | 377,852 | | $ | (107,575 | ) |
| | | | | | | | | | |
Natural Gas Distribution | | | | | | | | | | |
Operating revenues | | | | | | | | | | |
Residential | | $ | 305,663 | | $ | 301,633 | | $ | 4,030 | |
Commercial and industrial | | | 126,128 | | | 133,004 | | | (6,876 | ) |
Transportation | | | 39,268 | | | 37,825 | | | 1,443 | |
Other | | | 398 | | | 16,227 | | | (15,829 | ) |
| | | | | | | | | | |
Total | | $ | 471,457 | | $ | 488,689 | | $ | (17,232 | ) |
| | | | | | | | | | |
Gas delivery volumes (MMcf) | | | | | | | | | | |
Residential | | | 15,784 | | | 16,247 | | | (463 | ) |
Commercial and industrial | | | 7,613 | | | 8,349 | | | (736 | ) |
Transportation | | | 29,775 | | | 36,267 | | | (6,492 | ) |
| | | | | | | | | | |
Total | | | 53,172 | | | 60,863 | | | (7,691 | ) |
| | | | | | | | | | |
Other data | | | | | | | | | | |
Depreciation and amortization | | $ | 38,119 | | $ | 36,401 | | $ | 1,718 | |
Capital expenditures | | $ | 57,107 | | $ | 44,955 | | $ | 12,152 | |
Operating income | | $ | 68,844 | | $ | 67,125 | | $ | 1,719 | |
| | | | | | | | | | |
18
SELECTED BUSINESS SEGMENT DATA (UNAUDITED)
For the 12 months ending September 30, 2009 and 2008
| | | | | | | | | | |
| | Trailing 12 Months | | | |
(in thousands, except sales price data) | | 2009 | | 2008 | | Change | |
Oil and Gas Operations | | | | | | | | | | |
Operating revenues | | | | | | | | | | |
Natural gas | | $ | 468,514 | | $ | 539,423 | | $ | (70,909 | ) |
Oil | | | 276,093 | | | 291,511 | | | (15,418 | ) |
Natural gas liquids | | | 60,513 | | | 75,462 | | | (14,949 | ) |
Other | | | 10,742 | | | 17,812 | | | (7,070 | ) |
| | | | | | | | | | |
Total | | $ | 815,862 | | $ | 924,208 | | $ | (108,346 | ) |
| | | | | | | | | | |
Production volumes | | | | | | | | | | |
Natural gas (MMcf) | | | 72,024 | | | 66,649 | | | 5,375 | |
Oil (MBbl) | | | 4,565 | | | 3,986 | | | 579 | |
Natural gas liquids (MMgal) | | | 73.9 | | | 72.3 | | | 1.6 | |
Total production volumes (MMcfe) | | | 109,974 | | | 100,895 | | | 9,079 | |
Revenue per unit of production including effects of all derivative instruments | | | | | | | | | | |
Natural gas (Mcf) | | $ | 6.50 | | $ | 8.09 | | $ | (1.59 | ) |
Oil (barrel) | | $ | 60.48 | | $ | 73.14 | | $ | (12.66 | ) |
Natural gas liquids (gallon) | | $ | 0.82 | | $ | 1.04 | | $ | (0.22 | ) |
Other data | | | | | | | | | | |
Lease operating expense (LOE) | | | | | | | | | | |
LOE and other | | $ | 180,223 | | $ | 163,671 | | $ | 16,552 | |
Production taxes | | | 27,973 | | | 73,969 | | | (45,996 | ) |
| | | | | | | | | | |
Total | | $ | 208,196 | | $ | 237,640 | | $ | (29,444 | ) |
| | | | | | | | | | |
Depreciation, depletion and amortization | | $ | 176,488 | | $ | 128,398 | | $ | 48,090 | |
General and administrative expense | | $ | 44,996 | | $ | 48,777 | | $ | (3,781 | ) |
Capital expenditures | | $ | 507,488 | | $ | 420,191 | | $ | 87,297 | |
Exploration expenditures | | $ | 6,455 | | $ | 5,438 | | $ | 1,017 | |
Operating income | | $ | 375,013 | | $ | 499,747 | | $ | (124,734 | ) |
| | | | | | | | | | |
Natural Gas Distribution | | | | | | | | | | |
Operating revenues | | | | | | | | | | |
Residential | | $ | 412,310 | | $ | 383,613 | | $ | 28,697 | |
Commercial and industrial | | | 170,843 | | | 167,629 | | | 3,214 | |
Transportation | | | 52,559 | | | 50,571 | | | 1,988 | |
Other | | | 1,834 | | | 18,551 | | | (16,717 | ) |
| | | | | | | | | | |
Total | | $ | 637,546 | | $ | 620,364 | | $ | 17,182 | |
| | | | | | | | | | |
Gas delivery volumes (MMcf) | | | | | | | | | | |
Residential | | | 21,169 | | | 20,609 | | | 560 | |
Commercial and industrial | | | 10,198 | | | 10,569 | | | (371 | ) |
Transportation | | | 40,297 | | | 49,318 | | | (9,021 | ) |
| | | | | | | | | | |
Total | | | 71,664 | | | 80,496 | | | (8,832 | ) |
| | | | | | | | | | |
Other data | | | | | | | | | | |
Depreciation and amortization | | $ | 50,592 | | $ | 48,436 | | $ | 2,156 | |
Capital expenditures | | $ | 75,472 | | $ | 58,221 | | $ | 17,251 | |
Operating income | | $ | 83,675 | | $ | 80,133 | | $ | 3,542 | |
| | | | | | | | | | |
19