Exhibit 99.2
CONSOLIDATED STATEMENTSOF INCOME (UNAUDITED)
For the 3 months ending March 31, 2010 and 2009
| | | | | | | | | | | | |
| | 1st Quarter | | | | |
(in thousands, except per share data) | | 2010 | | | 2009 | | | Change | |
Operating Revenues | | | | | | | | | | | | |
Oil and gas operations | | $ | 237,614 | | | $ | 189,120 | | | $ | 48,494 | |
Natural gas distribution | | | 337,300 | | | | 294,986 | | | | 42,314 | |
| | | | | | | | | | | | |
Total operating revenues | | | 574,914 | | | | 484,106 | | | | 90,808 | |
| | | | | | | | | | | | |
Operating Expenses | | | | | | | | | | | | |
Cost of gas | | | 197,156 | | | | 152,069 | | | | 45,087 | |
Operations and maintenance | | | 91,702 | | | | 88,387 | | | | 3,315 | |
Depreciation, depletion and amortization | | | 61,735 | | | | 54,578 | | | | 7,157 | |
Taxes, other than income taxes | | | 30,637 | | | | 26,460 | | | | 4,177 | |
Accretion expense | | | 1,486 | | | | 1,136 | | | | 350 | |
| | | | | | | | | | | | |
Total operating expenses | | | 382,716 | | | | 322,630 | | | | 60,086 | |
| | | | | | | | | | | | |
Operating Income | | | 192,198 | | | | 161,476 | | | | 30,722 | |
| | | | | | | | | | | | |
Other Income (Expense) | | | | | | | | | | | | |
Interest expense | | | (9,960 | ) | | | (9,781 | ) | | | (179 | ) |
Other income | | | 977 | | | | 401 | | | | 576 | |
Other expense | | | (163 | ) | | | (1,886 | ) | | | 1,723 | |
| | | | | | | | | | | | |
Total other expense | | | (9,146 | ) | | | (11,266 | ) | | | 2,120 | |
| | | | | | | | | | | | |
Income Before Income Taxes | | | 183,052 | | | | 150,210 | | | | 32,842 | |
Income tax expense | | | 66,342 | | | | 54,628 | | | | 11,714 | |
| | | | | | | | | | | | |
Net Income | | $ | 116,710 | | | $ | 95,582 | | | $ | 21,128 | |
| | | | | | | | | | | | |
Diluted Earnings Per Average Common Share | | $ | 1.62 | | | $ | 1.33 | | | $ | 0.29 | |
| | | | | | | | | | | | |
Basic Earnings Per Average Common Share | | $ | 1.63 | | | $ | 1.33 | | | $ | 0.30 | |
| | | �� | | | | | | | | | |
Diluted Avg. Common Shares Outstanding | | | 72,039 | | | | 71,897 | | | | 142 | |
| | | | | | | | | | | | |
Basic Avg. Common Shares Outstanding | | | 71,810 | | | | 71,640 | | | | 170 | |
| | | | | | | | | | | | |
Dividends Per Common Share | | $ | 0.13 | | | $ | 0.125 | | | $ | 0.005 | |
| | | | | | | | | | | | |
1
CONSOLIDATED STATEMENTSOF INCOME (UNAUDITED)
For the 12 months ending March 31, 2010 and 2009
| | | | | | | | | | | | |
| | Trailing 12 Months | | | | |
(in thousands, except per share data) | | 2010 | | | 2009 | | | Change | |
Operating Revenues | | | | | | | | | | | | |
Oil and gas operations | | $ | 871,040 | | | $ | 878,357 | | | $ | (7,317 | ) |
Natural gas distribution | | | 660,188 | | | | 653,013 | | | | 7,175 | |
| | | | | | | | | | | | |
Total operating revenues | | | 1,531,228 | | | | 1,531,370 | | | | (142 | ) |
| | | | | | | | | | | | |
Operating Expenses | | | | | | | | | | | | |
Cost of gas | | | 351,141 | | | | 342,454 | | | | 8,687 | |
Operations and maintenance | | | 383,940 | | | | 356,595 | | | | 27,345 | |
Depreciation, depletion and amortization | | | 242,241 | | | | 200,575 | | | | 41,666 | |
Taxes, other than income taxes | | | 82,506 | | | | 99,160 | | | | (16,654 | ) |
Accretion expense | | | 5,285 | | | | 4,381 | | | | 904 | |
| | | | | | | | | | | | |
Total operating expenses | | | 1,065,113 | | | | 1,003,165 | | | | 61,948 | |
| | | | | | | | | | | | |
Operating Income | | | 466,115 | | | | 528,205 | | | | (62,090 | ) |
| | | | | | | | | | | | |
Other Income (Expense) | | | | | | | | | | | | |
Interest expense | | | (39,556 | ) | | | (40,640 | ) | | | 1,084 | |
Other income | | | 7,242 | | | | 2,042 | | | | 5,200 | |
Other expense | | | (663 | ) | | | (8,304 | ) | | | 7,641 | |
| | | | | | | | | | | | |
Total other expense | | | (32,977 | ) | | | (46,902 | ) | | | 13,925 | |
| | | | | | | | | | | | |
Income Before Income Taxes | | | 433,138 | | | | 481,303 | | | | (48,165 | ) |
Income tax expense | | | 155,685 | | | | 180,494 | | | | (24,809 | ) |
| | | | | | | | | | | | |
Net Income | | $ | 277,453 | | | $ | 300,809 | | | $ | (23,356 | ) |
| | | | | | | | | | | | |
Diluted Earnings Per Average Common Share | | $ | 3.86 | | | $ | 4.17 | | | $ | (0.31 | ) |
| | | | | | | | | | | | |
Basic Earnings Per Average Common Share | | $ | 3.87 | | | $ | 4.20 | | | $ | (0.33 | ) |
| | | | | | | | | | | | |
Diluted Avg. Common Shares Outstanding | | | 71,869 | | | | 72,146 | | | | (277 | ) |
| | | | | | | | | | | | |
Basic Avg. Common Shares Outstanding | | | 71,728 | | | | 71,639 | | | | 89 | |
| | | | | | | | | | | | |
Dividends Per Common Share | | $ | 0.505 | | | $ | 0.485 | | | $ | 0.02 | |
| | | | | | | | | | | | |
2
SELECTED BUSINESS SEGMENT DATA (UNAUDITED)
For the 3 months ending March 31, 2010 and 2009
| | | | | | | | | | | |
| | 1st Quarter | | | |
(in thousands, except sales price data) | | 2010 | | | 2009 | | Change | |
Oil and Gas Operations | | | | | | | | | | | |
Operating revenues | | | | | | | | | | | |
Natural gas | | $ | 125,427 | | | $ | 115,635 | | $ | 9,792 | |
Oil | | | 93,975 | | | | 57,742 | | | 36,233 | |
Natural gas liquids | | | 16,536 | | | | 14,522 | | | 2,014 | |
Other | | | 1,676 | | | | 1,221 | | | 455 | |
| | | | | | | | | | | |
Total | | $ | 237,614 | | | $ | 189,120 | | $ | 48,494 | |
| | | | | | | | | | | |
Production volumes | | | | | | | | | | | |
Natural gas (MMcf) | | | 17,412 | | | | 17,650 | | | (238 | ) |
Oil (MBbl) | | | 1,186 | | | | 1,090 | | | 96 | |
Natural gas liquids (MMgal) | | | 18.8 | | | | 17.5 | | | 1.3 | |
Total production volumes (MMcfe) | | | 27,209 | | | | 26,692 | | | 517 | |
Revenue per unit of production including effects of all derivative instruments | | | | | | | | | | | |
Natural gas (Mcf) | | $ | 7.20 | | | $ | 6.55 | | $ | 0.65 | |
Oil (barrel) | | $ | 79.23 | | | $ | 52.97 | | $ | 26.26 | |
Natural gas liquids (gallon) | | $ | 0.88 | | | $ | 0.83 | | $ | 0.05 | |
Other data | | | | | | | | | | | |
Lease operating expense (LOE) | | | | | | | | | | | |
LOE and other | | $ | 43,839 | | | $ | 45,872 | | $ | (2,033 | ) |
Production taxes | | | 9,941 | | | | 7,841 | | | 2,100 | |
| | | | | | | | | | | |
Total | | $ | 53,780 | | | $ | 53,713 | | $ | 67 | |
| | | | | | | | | | | |
Depreciation, depletion and amortization | | $ | 48,696 | | | $ | 41,963 | | $ | 6,733 | |
General and administrative expense | | $ | 15,183 | | | $ | 11,012 | | $ | 4,171 | |
Capital expenditures | | $ | 38,563 | | | $ | 74,615 | | $ | (36,052 | ) |
Exploration expenditures | | $ | 1,184 | | | $ | 150 | | $ | 1,034 | |
Operating income | | $ | 117,285 | | | $ | 81,146 | | $ | 36,139 | |
| | | | | | | | | | | |
Natural Gas Distribution | | | | | | | | | | | |
Operating revenues | | | | | | | | | | | |
Residential | | $ | 241,406 | | | $ | 204,528 | | $ | 36,878 | |
Commercial and industrial | | | 84,290 | | | | 75,376 | | | 8,914 | |
Transportation | | | 17,833 | | | | 15,016 | | | 2,817 | |
Other | | | (6,229 | ) | | | 66 | | | (6,295 | ) |
| | | | | | | | | | | |
Total | | $ | 337,300 | | | $ | 294,986 | | $ | 42,314 | |
| | | | | | | | | | | |
Gas delivery volumes (MMcf) | | | | | | | | | | | |
Residential | | | 14,962 | | | | 11,191 | | | 3,771 | |
Commercial and industrial | | | 5,727 | | | | 4,568 | | | 1,159 | |
Transportation | | | 12,682 | | | | 10,969 | | | 1,713 | |
| | | | | | | | | | | |
Total | | | 33,371 | | | | 26,728 | | | 6,643 | |
| | | | | | | | | | | |
Other data | | | | | | | | | | | |
Depreciation and amortization | | $ | 13,039 | | | $ | 12,615 | | $ | 424 | |
Capital expenditures | | $ | 16,360 | | | $ | 16,110 | | $ | 250 | |
Operating income | | $ | 75,255 | | | $ | 80,839 | | $ | (5,584 | ) |
| | | | | | | | | | | |
3
SELECTED BUSINESS SEGMENT DATA (UNAUDITED)
For the 12 months ending March 31, 2010 and 2009
| | | | | | | | | | | |
| | Trailing 12 Months | | | |
(in thousands, except sales price data) | | 2010 | | | 2009 | | Change | |
Oil and Gas Operations | | | | | | | | | | | |
Operating revenues | | | | | | | | | | | |
Natural gas | | $ | 470,162 | | | $ | 520,964 | | $ | (50,802 | ) |
Oil | | | 320,983 | | | | 286,551 | | | 34,432 | |
Natural gas liquids | | | 69,268 | | | | 65,292 | | | 3,976 | |
Other | | | 10,627 | | | | 5,550 | | | 5,077 | |
| | | | | | | | | | | |
Total | | $ | 871,040 | | | $ | 878,357 | | $ | (7,317 | ) |
| | | | | | | | | | | |
Production volumes | | | | | | | | | | | |
Natural gas (MMcf) | | | 72,099 | | | | 68,796 | | | 3,303 | |
Oil (MBbl) | | | 4,786 | | | | 4,260 | | | 526 | |
Natural gas liquids (MMgal) | | | 76.5 | | | | 71.5 | | | 5.0 | |
Total production volumes (MMcfe) | | | 111,741 | | | | 104,563 | | | 7,178 | |
Revenue per unit of production including effects of all derivative instruments | | | | | | | | | | | |
Natural gas (Mcf) | | $ | 6.52 | | | $ | 7.57 | | $ | (1.05 | ) |
Oil (barrel) | | $ | 67.07 | | | $ | 67.27 | | $ | (0.20 | ) |
Natural gas liquids (gallon) | | $ | 0.91 | | | $ | 0.91 | | $ | –– | |
Other data | | | | | | | | | | | |
Lease operating expense (LOE) | | | | | | | | | | | |
LOE and other | | $ | 179,744 | | | $ | 176,864 | | $ | 2,880 | |
Production taxes | | | 37,752 | | | | 53,817 | | | (16,065 | ) |
| | | | | | | | | | | |
Total | | $ | 217,496 | | | $ | 230,681 | | $ | (13,185 | ) |
| | | | | | | | | | | |
Depreciation, depletion and amortization | | $ | 190,822 | | | $ | 151,106 | | $ | 39,716 | |
General and administrative expense | | $ | 56,385 | | | $ | 40,853 | | $ | 15,532 | |
Capital expenditures | | $ | 391,347 | | | $ | 449,789 | | $ | (58,442 | ) |
Exploration expenditures | | $ | 11,268 | | | $ | 9,097 | | $ | 2,171 | |
Operating income | | $ | 389,784 | | | $ | 442,239 | | $ | (52,455 | ) |
| | | | | | | | | | | |
Natural Gas Distribution | | | | | | | | | | | |
Operating revenues | | | | | | | | | | | |
Residential | | $ | 436,638 | | | $ | 413,233 | | $ | 23,405 | |
Commercial and industrial | | | 171,055 | | | | 175,590 | | | (4,535 | ) |
Transportation | | | 57,129 | | | | 50,629 | | | 6,500 | |
Other | | | (4,634 | ) | | | 13,561 | | | (18,195 | ) |
| | | | | | | | | | | |
Total | | $ | 660,188 | | | $ | 653,013 | | $ | 7,175 | |
| | | | | | | | | | | |
Gas delivery volumes (MMcf) | | | | | | | | | | | |
Residential | | | 24,692 | | | | 21,292 | | | 3,400 | |
Commercial and industrial | | | 11,092 | | | | 10,526 | | | 566 | |
Transportation | | | 42,617 | | | | 43,461 | | | (844 | ) |
| | | | | | | | | | | |
Total | | | 78,401 | | | | 75,279 | | | 3,122 | |
| | | | | | | | | | | |
Other data | | | | | | | | | | | |
Depreciation and amortization | | $ | 51,419 | | | $ | 49,469 | | $ | 1,950 | |
Capital expenditures | | $ | 78,059 | | | $ | 66,360 | | $ | 11,699 | |
Operating income | | $ | 78,400 | | | $ | 88,307 | | $ | (9,907 | ) |
| | | | | | | | | | | |
4