Attached files
EXHIBIT 99.2
|
|||||||||
FINANCIAL STATEMENTS
|
|||||||||
OF
|
|||||||||
CONNECTICUT NATURAL GAS CORPORATION
|
|||||||||
AS OF JUNE 30, 2011 AND DECEMBER 31, 2010 AND
|
|||||||||
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2011 AND 2010
|
|||||||||
(UNAUDITED)
|
CONNECTICUT NATURAL GAS CORPORATION
|
||||
TABLE OF CONTENTS
|
||||
Page
|
||||
Number
|
||||
Financial Statements:
|
||||
Statement of Income for the three and six months ended June 30, 2011 and 2010
|
3 | |||
Balance Sheet as of June 30, 2011 and December 31, 2010
|
4 | |||
Statement of Cash Flows for the six months ended June 30, 2011 and 2010
|
6 | |||
Statement of Changes in Shareholder's Equity
|
7 |
CONNECTICUT NATURAL GAS CORPORATION
|
||||||||||||||||
STATEMENT OF INCOME
|
||||||||||||||||
(In Thousands)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Operating Revenues
|
$ | 56,672 | $ | 51,297 | $ | 222,925 | $ | 205,583 | ||||||||
Operating Expenses
|
||||||||||||||||
Operation
|
||||||||||||||||
Natural gas purchased
|
27,874 | 25,580 | 136,530 | 125,893 | ||||||||||||
Operation and maintenance
|
18,104 | 15,007 | 33,524 | 31,724 | ||||||||||||
Depreciation and amortization
|
5,888 | 5,718 | 11,735 | 11,383 | ||||||||||||
Goodwill impairment charge
|
- | 90,923 | - | 90,923 | ||||||||||||
Taxes - other than income taxes
|
4,123 | 3,901 | 12,447 | 12,203 | ||||||||||||
Total Operating Expenses
|
55,989 | 141,129 | 194,236 | 272,126 | ||||||||||||
Operating Income
|
683 | (89,832 | ) | 28,689 | (66,543 | ) | ||||||||||
Other Income and (Deductions), net
|
296 | 797 | (818 | ) | 3,851 | |||||||||||
Interest Charges, net
|
||||||||||||||||
Interest on long-term debt
|
2,586 | 2,648 | 5,261 | 5,278 | ||||||||||||
Other interest, net
|
439 | 371 | 685 | 712 | ||||||||||||
3,025 | 3,019 | 5,946 | 5,990 | |||||||||||||
Amortization of debt expense and redemption premiums
|
44 | 44 | 88 | 88 | ||||||||||||
Total Interest Charges, net
|
3,069 | 3,063 | 6,034 | 6,078 | ||||||||||||
Income Before Income Taxes, Equity Earnings
|
(2,090 | ) | (92,098 | ) | 21,837 | (68,770 | ) | |||||||||
Income Taxes
|
(375 | ) | (830 | ) | 7,216 | 8,656 | ||||||||||
Net Income
|
(1,715 | ) | (91,268 | ) | 14,621 | (77,426 | ) | |||||||||
Less:
|
||||||||||||||||
Preferred Stock Dividends of
|
||||||||||||||||
Subsidiary, Noncontrolling Interests
|
13 | 13 | 26 | 26 | ||||||||||||
Net Income attributable to Connecticut Natural Gas Corporation
|
$ | (1,728 | ) | $ | (91,281 | ) | $ | 14,595 | $ | (77,452 | ) |
3
CONNECTICUT NATURAL GAS CORPORATION
|
||||||||
BALANCE SHEET
|
||||||||
ASSETS
|
||||||||
(In Thousands)
|
||||||||
(Unaudited)
|
||||||||
June 30,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
Current Assets
|
||||||||
Unrestricted cash and temporary cash investments
|
$ | 2,712 | $ | 49,521 | ||||
Accounts receivable less allowance of $5,100 and $3,609, respectively
|
44,489 | 53,310 | ||||||
Unbilled revenues
|
6,352 | 18,534 | ||||||
Inter-company receivable
|
40,000 | - | ||||||
Current regulatory assets
|
17,271 | 19,192 | ||||||
Deferred income taxes
|
2,288 | 1,625 | ||||||
Natural gas in storage, at average cost
|
41,471 | 54,630 | ||||||
Materials and supplies
|
872 | 745 | ||||||
Prepayments
|
501 | 5,366 | ||||||
Derivative assets
|
20 | 353 | ||||||
Total Current Assets
|
155,976 | 203,276 | ||||||
Other investments
|
1,922 | 1,920 | ||||||
Net Property, Plant and Equipment
|
417,969 | 418,023 | ||||||
Regulatory Assets (future amounts due from customers through the ratemaking process)
|
127,193 | 135,300 | ||||||
Deferred Charges and Other Assets
|
||||||||
Unamortized debt issuance expenses
|
1,297 | 1,868 | ||||||
Goodwill
|
115,767 | 115,068 | ||||||
Other
|
1,608 | 882 | ||||||
Total Deferred Charges and Other Assets
|
118,672 | 117,818 | ||||||
Total Assets
|
$ | 821,732 | $ | 876,337 |
4
CONNECTICUT NATURAL GAS CORPORATION
|
||||||||
BALANCE SHEET
|
||||||||
LIABILITIES AND CAPITALIZATION
|
||||||||
(In Thousands)
|
||||||||
(Unaudited)
|
||||||||
June 30,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
Current Liabilities
|
||||||||
Current portion of long-term debt
|
$ | 3,915 | $ | 3,915 | ||||
Accounts payable
|
34,930 | 40,036 | ||||||
Accrued liabilities
|
12,445 | 12,781 | ||||||
Current regulatory liabilities
|
13,419 | 10,073 | ||||||
Interest accrued
|
2,652 | 2,738 | ||||||
Taxes accrued
|
2,938 | 9,462 | ||||||
Total Current Liabilities
|
70,299 | 79,005 | ||||||
Noncurrent Liabilities
|
||||||||
Pension accrued
|
53,688 | 60,371 | ||||||
Other post-retirement benefits accrued
|
18,068 | 17,515 | ||||||
Other
|
10,493 | 11,631 | ||||||
Total Noncurrent Liabilities
|
82,249 | 89,517 | ||||||
Deferred Income Taxes (future tax liabilities owed to taxing authorities)
|
18,530 | 13,863 | ||||||
Regulatory Liabilities (future amounts owed to customers through the ratemaking process)
|
142,802 | 139,452 | ||||||
Commitments and Contingencies
|
||||||||
Capitalization
|
||||||||
Long-term debt
|
161,849 | 163,805 | ||||||
Preferred Stock of Subsidiary
|
||||||||
Redeemable preferred stock, noncontrolling interests
|
750 | 750 | ||||||
Common Stock Equity
|
||||||||
Common stock
|
33,233 | 33,233 | ||||||
Paid-in capital
|
351,545 | 350,827 | ||||||
Retained earnings
|
(39,537 | ) | 5,868 | |||||
Accumulated other comprehensive income
|
12 | 17 | ||||||
Net Common Stock Equity
|
345,253 | 389,945 | ||||||
Total Capitalization
|
507,852 | 554,500 | ||||||
Total Liabilities and Capitalization
|
$ | 821,732 | $ | 876,337 |
5
CONNECTICUT NATURAL GAS CORPORATION
|
||||||||
STATEMENT OF CASH FLOWS
|
||||||||
(In Thousands)
|
||||||||
(Unaudited)
|
||||||||
Six Months Ended
|
||||||||
June 30,
|
||||||||
2011
|
2010
|
|||||||
Cash Flows From Operating Activities
|
||||||||
Net income attributable to Connecticut Natural Gas Corporation
|
$ | 14,595 | $ | (77,452 | ) | |||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
11,822 | 11,383 | ||||||
Deferred income taxes
|
4,424 | (4,820 | ) | |||||
Pension expense
|
3,328 | 3,272 | ||||||
Goodwill impairment charge
|
- | 90,923 | ||||||
Deferred purchased gas
|
11,404 | 14,161 | ||||||
Other non-cash items, net
|
886 | (11,756 | ) | |||||
Changes in:
|
||||||||
Accounts receivable, net
|
7,321 | 5,147 | ||||||
Unbilled revenues
|
12,182 | 12,193 | ||||||
Prepayments
|
4,865 | 2,950 | ||||||
Natural gas in storage
|
13,159 | 19,512 | ||||||
Accounts payable
|
(5,528 | ) | (14,253 | ) | ||||
Interest accrued
|
(86 | ) | 16 | |||||
Taxes accrued
|
(6,524 | ) | 24,357 | |||||
Accrued liabilities
|
(336 | ) | (1,915 | ) | ||||
Accrued pension
|
(9,458 | ) | 828 | |||||
Other assets
|
(347 | ) | 2,794 | |||||
Other liabilities
|
(887 | ) | 2,971 | |||||
Total Adjustments
|
46,225 | 157,763 | ||||||
Net Cash provided by Operating Activities
|
60,820 | 80,311 | ||||||
Cash Flows from Investing Activities
|
||||||||
Inter-company receivable
|
(40,000 | ) | - | |||||
Plant expenditures including AFUDC debt
|
(7,599 | ) | (6,837 | ) | ||||
Other
|
(2 | ) | 4,149 | |||||
Net Cash (used in) Investing Activities
|
(47,601 | ) | (2,688 | ) | ||||
Cash Flows from Financing Activities
|
||||||||
Payment of common stock dividend
|
(60,000 | ) | (11,000 | ) | ||||
Other
|
(28 | ) | (26 | ) | ||||
Net Cash provided by Financing Activities
|
(60,028 | ) | (11,026 | ) | ||||
Unrestricted Cash and Temporary Cash Investments:
|
||||||||
Net change for the period
|
(46,809 | ) | 66,597 | |||||
Balance at beginning of period
|
49,521 | 1,747 | ||||||
Balance at end of period
|
$ | 2,712 | $ | 68,344 |
6
CONNECTICUT NATURAL GAS CORPORATION
|
||||||||||||||||||||||||
STATEMENT OF CHANGES IN SHAREHOLDER'S EQUITY
|
||||||||||||||||||||||||
June 30, 2011
|
||||||||||||||||||||||||
(Thousands of Dollars)
|
||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||
Accumulated
|
||||||||||||||||||||||||
Other
|
||||||||||||||||||||||||
Common Stock
|
Paid-in
|
Retained
|
Comprehensive
|
|||||||||||||||||||||
Shares
|
Amount
|
Capital
|
Earnings
|
Income
|
Total
|
|||||||||||||||||||
Balance as of December 31, 2010
|
10,634,436 | $ | 33,233 | $ | 350,827 | $ | 5,868 | $ | 17 | $ | 389,945 | |||||||||||||
Net income
|
14,621 | 14,621 | ||||||||||||||||||||||
Adjustment to goodwill
|
718 | 718 | ||||||||||||||||||||||
Other comprehensive income, net of tax
|
(5 | ) | (5 | ) | ||||||||||||||||||||
Payment of common stock dividend
|
(60,000 | ) | (60,000 | ) | ||||||||||||||||||||
Payment of preferred stock dividend
|
(26 | ) | (26 | ) | ||||||||||||||||||||
Balance as of June 30, 2011
|
10,634,436 | $ | 33,233 | $ | 351,545 | $ | (39,537 | ) | $ | 12 | $ | 345,253 |
7