Attached files
EXHIBIT 99.3
|
|||||||||
FINANCIAL STATEMENTS
|
|||||||||
OF
|
|||||||||
THE SOUTHERN CONNECTICUT GAS COMPANY
|
|||||||||
AS OF JUNE 30, 2011 AND DECEMBER 31, 2010 AND
|
|||||||||
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2011 AND 2010
|
|||||||||
(UNAUDITED)
|
THE SOUTHERN CONNECTICUT GAS COMPANY
|
||||
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 |
THE SOUTHERN CONNECTICUT GAS COMPANY
|
||||||||||||||||
STATEMENT OF INCOME
|
||||||||||||||||
(In Thousands)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Operating Revenues
|
$ | 61,045 | $ | 55,423 | $ | 226,701 | $ | 206,882 | ||||||||
Operating Expenses
|
||||||||||||||||
Operation
|
||||||||||||||||
Natural gas purchased
|
28,842 | 24,375 | 133,987 | 115,107 | ||||||||||||
Operation and maintenance
|
18,846 | 17,454 | 38,709 | 33,097 | ||||||||||||
Depreciation and amortization
|
4,263 | 4,390 | 8,511 | 8,766 | ||||||||||||
Goodwill impairment charge
|
- | 178,885 | - | 178,885 | ||||||||||||
Taxes - other than income taxes
|
3,623 | 3,770 | 11,872 | 12,157 | ||||||||||||
Total Operating Expenses
|
55,574 | 228,874 | 193,079 | 348,012 | ||||||||||||
Operating Income
|
5,471 | (173,451 | ) | 33,622 | (141,130 | ) | ||||||||||
Other Income and (Deductions), net
|
(32 | ) | 9 | (80 | ) | 161 | ||||||||||
Interest Charges, net
|
||||||||||||||||
Interest on long-term debt
|
3,178 | 4,076 | 6,516 | 8,114 | ||||||||||||
Other interest, net
|
634 | 331 | 800 | 431 | ||||||||||||
3,812 | 4,407 | 7,316 | 8,545 | |||||||||||||
Amortization of debt expense and redemption premiums
|
79 | 88 | 159 | 177 | ||||||||||||
Total Interest Charges, net
|
3,891 | 4,495 | 7,475 | 8,722 | ||||||||||||
Income Before Income Taxes, Equity Earnings
|
1,548 | (177,937 | ) | 26,067 | (149,691 | ) | ||||||||||
Income Taxes
|
1,146 | 533 | 10,846 | 12,252 | ||||||||||||
Net Income
|
$ | 402 | $ | (178,470 | ) | $ | 15,221 | $ | (161,943 | ) |
3
THE SOUTHERN CONNECTICUT GAS COMPANY
|
||||||||
BALANCE SHEET
|
||||||||
ASSETS
|
||||||||
(In Thousands)
|
||||||||
(Unaudited)
|
||||||||
June 30,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
Current Assets
|
||||||||
Unrestricted cash and temporary cash investments
|
$ | 6,884 | $ | 11,542 | ||||
Accounts receivable less allowance of $3,600 and $2,102, respectively
|
51,552 | 52,718 | ||||||
Unbilled revenues
|
5,368 | 18,222 | ||||||
Inter-company receivable
|
18,000 | - | ||||||
Current regulatory assets
|
17,312 | 34,195 | ||||||
Deferred income taxes
|
2,244 | 1,919 | ||||||
Natural gas in storage, at average cost
|
35,491 | 48,578 | ||||||
Materials and supplies
|
1,139 | 883 | ||||||
Prepayments
|
455 | 4,418 | ||||||
Derivative assets
|
20 | 4 | ||||||
Total Current Assets
|
138,465 | 172,479 | ||||||
Other investments
|
8,189 | 12,422 | ||||||
Net Property, Plant and Equipment
|
468,945 | 460,560 | ||||||
Regulatory Assets (future amounts due from customers through the ratemaking process)
|
152,067 | 160,505 | ||||||
Deferred Charges and Other Assets
|
||||||||
Unamortized debt issuance expenses
|
4,415 | 5,085 | ||||||
Goodwill
|
133,892 | 132,473 | ||||||
Other
|
1,909 | 1,025 | ||||||
Total Deferred Charges and Other Assets
|
140,216 | 138,583 | ||||||
Total Assets
|
$ | 907,882 | $ | 944,549 |
4
THE SOUTHERN CONNECTICUT GAS COMPANY
|
||||||||
BALANCE SHEET
|
||||||||
LIABILITIES AND CAPITALIZATION
|
||||||||
(In Thousands)
|
||||||||
(Unaudited)
|
||||||||
June 30,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
Current Liabilities
|
||||||||
Line of credit borrowings
|
$ | - | $ | 7,000 | ||||
Current portion of long-term debt
|
32,916 | 33,713 | ||||||
Accounts payable
|
37,667 | 44,486 | ||||||
Accrued liabilities
|
9,266 | 11,863 | ||||||
Current regulatory liabilities
|
16,080 | 8,401 | ||||||
Interest accrued
|
1,779 | 1,788 | ||||||
Taxes accrued
|
6,003 | 6,337 | ||||||
Total Current Liabilities
|
103,711 | 113,588 | ||||||
Noncurrent Liabilities
|
||||||||
Pension accrued
|
34,156 | 41,048 | ||||||
Other post-retirement benefits accrued
|
20,660 | 20,284 | ||||||
Other
|
24,191 | 23,750 | ||||||
Total Noncurrent Liabilities
|
79,007 | 85,082 | ||||||
Deferred Income Taxes (future tax liabilities owed to taxing authorities)
|
12,543 | 5,664 | ||||||
Regulatory Liabilities (future amounts owed to customers through the ratemaking process)
|
120,105 | 128,670 | ||||||
Commitments and Contingencies
|
||||||||
Capitalization
|
||||||||
Long-term debt
|
189,490 | 190,751 | ||||||
Common Stock Equity
|
||||||||
Common stock
|
18,761 | 18,761 | ||||||
Paid-in capital
|
396,937 | 396,071 | ||||||
Retained earnings
|
(12,973 | ) | 5,806 | |||||
Accumulated other comprehensive income
|
301 | 156 | ||||||
Net Common Stock Equity
|
403,026 | 420,794 | ||||||
Total Capitalization
|
592,516 | 611,545 | ||||||
Total Liabilities and Capitalization
|
$ | 907,882 | $ | 944,549 |
5
THE SOUTHERN CONNECTICUT GAS COMPANY
|
||||||||
STATEMENT OF CASH FLOWS
|
||||||||
(In Thousands)
|
||||||||
(Unaudited)
|
||||||||
Six Months Ended
|
||||||||
June 30,
|
||||||||
2011
|
2010
|
|||||||
Cash Flows From Operating Activities
|
||||||||
Net income
|
$ | 15,221 | $ | (161,943 | ) | |||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
8,670 | 8,766 | ||||||
Deferred income taxes
|
(1,743 | ) | (4,737 | ) | ||||
Pension expense
|
3,029 | 2,060 | ||||||
Goodwill impairment charge
|
- | 178,885 | ||||||
Deferred purchased gas
|
21,372 | 19,261 | ||||||
Other non-cash items, net
|
6,829 | (5,946 | ) | |||||
Changes in:
|
||||||||
Accounts receivable, net
|
(334 | ) | (4,061 | ) | ||||
Unbilled revenues
|
12,855 | 9,348 | ||||||
Prepayments
|
3,963 | 5,281 | ||||||
Natural gas in storage
|
13,088 | 19,002 | ||||||
Accounts payable
|
(7,988 | ) | (12,580 | ) | ||||
Interest accrued
|
(8 | ) | (1,144 | ) | ||||
Taxes accrued
|
(334 | ) | 14,064 | |||||
Accrued liabilities
|
(2,598 | ) | (846 | ) | ||||
Accrued pension
|
(9,545 | ) | 265 | |||||
Other assets
|
(484 | ) | (2,103 | ) | ||||
Other liabilities
|
579 | 657 | ||||||
Total Adjustments
|
47,351 | 226,172 | ||||||
Net Cash provided by Operating Activities
|
62,572 | 64,229 | ||||||
Cash Flows from Investing Activities
|
||||||||
Inter-company receivable
|
(18,000 | ) | - | |||||
Plant expenditures including AFUDC debt
|
(7,895 | ) | (8,541 | ) | ||||
Other
|
(335 | ) | 296 | |||||
Net Cash (used in) Investing Activities
|
(26,230 | ) | (8,245 | ) | ||||
Cash Flows from Financing Activities
|
||||||||
Line of credit borrowings (repayments)
|
(7,000 | ) | - | |||||
Payment of common stock dividend
|
(34,000 | ) | (14,000 | ) | ||||
Net Cash provided by Financing Activities
|
(41,000 | ) | (14,000 | ) | ||||
Unrestricted Cash and Temporary Cash Investments:
|
||||||||
Net change for the period
|
(4,658 | ) | 41,984 | |||||
Balance at beginning of period
|
11,542 | 17,065 | ||||||
Balance at end of period
|
$ | 6,884 | $ | 59,049 |
6
THE SOUTHERN CONNECTICUT GAS COMPANY
|
||||||||||||||||||||||||
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
|
1,407,072 | $ | 18,761 | $ | 396,071 | $ | 5,806 | $ | 156 | $ | 420,794 | |||||||||||||
Net income
|
15,221 | 15,221 | ||||||||||||||||||||||
Adjustment to goodwill
|
866 | 866 | ||||||||||||||||||||||
Other comprehensive income, net of tax
|
145 | 145 | ||||||||||||||||||||||
Payment of common stock dividend
|
(34,000 | ) | (34,000 | ) | ||||||||||||||||||||
Balance as of June 30, 2011
|
1,407,072 | $ | 18,761 | $ | 396,937 | $ | (12,973 | ) | $ | 301 | $ | 403,026 |
7