Attached files
| file | filename |
|---|---|
| 8-K - UIL HOLDINGS CORP 8-K 11-14-2012 - UIL HOLDINGS CORP | form8k.htm |
| EX-99.3 - EXHIBIT 99.3 - UIL HOLDINGS CORP | ex99_3.htm |
| EX-99.1 - EXHIBIT 99.1 - UIL HOLDINGS CORP | ex99_1.htm |
| EX-99.4 - EXHIBIT 99.4 - UIL HOLDINGS CORP | ex99_4.htm |
Exhibit 99.2
FINANCIAL STATEMENTS
OF
CONNECTICUT NATURAL GAS CORPORATION
AS OF SEPTEMBER 30, 2012 AND DECEMBER 31, 2011 AND
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2012 AND 2011
(UNAUDITED)
CONNECTICUT NATURAL GAS CORPORATION
TABLE OF CONTENTS
|
Page
|
|
|
Number
|
|
|
Financial Statements:
|
|
|
Statement of Income for the three and nine months ended September 30, 2012 and 2011
|
3
|
|
Balance Sheet as of September 30, 2012 and December 31, 2011
|
4
|
|
Statement of Cash Flows for the nine months ended September 30, 2012 and 2011
|
6
|
|
Statement of Changes in Shareholder's Equity
|
7
|
CONNECTICUT NATURAL GAS CORPORATION
STATEMENT OF INCOME
(In Thousands)
(Unaudited)
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
Operating Revenues
|
$ | 47,884 | $ | 44,747 | $ | 217,714 | $ | 267,672 | ||||||||
|
Operating Expenses
|
||||||||||||||||
|
Operation
|
||||||||||||||||
|
Natural gas purchased
|
24,339 | 22,500 | 116,461 | 159,030 | ||||||||||||
|
Operation and maintenance
|
15,242 | 14,803 | 45,019 | 45,054 | ||||||||||||
|
Depreciation and amortization
|
7,824 | 7,311 | 24,784 | 22,319 | ||||||||||||
|
Taxes - other than income taxes
|
3,739 | 3,316 | 14,299 | 15,763 | ||||||||||||
|
Total Operating Expenses
|
51,144 | 47,930 | 200,563 | 242,166 | ||||||||||||
|
Operating Income (Loss)
|
(3,260 | ) | (3,183 | ) | 17,151 | 25,506 | ||||||||||
|
Other Income and (Deductions), net
|
22 | 948 | 1,436 | 130 | ||||||||||||
|
Interest Charges, net
|
||||||||||||||||
|
Interest on long-term debt
|
2,630 | 2,631 | 7,892 | 7,892 | ||||||||||||
|
Other interest, net
|
93 | 191 | 349 | 876 | ||||||||||||
| 2,723 | 2,822 | 8,241 | 8,768 | |||||||||||||
|
Amortization of debt expense and redemption premiums
|
44 | 44 | 132 | 132 | ||||||||||||
|
Total Interest Charges, net
|
2,767 | 2,866 | 8,373 | 8,900 | ||||||||||||
|
Income Before Income Taxes, Equity Earnings
|
(6,005 | ) | (5,101 | ) | 10,214 | 16,736 | ||||||||||
|
Income Taxes
|
(1,992 | ) | (1,959 | ) | 4,349 | 5,257 | ||||||||||
|
Net Income (Loss)
|
(4,013 | ) | (3,142 | ) | 5,865 | 11,479 | ||||||||||
|
Less:
|
||||||||||||||||
|
Preferred Stock Dividends of Subsidiary, Noncontrolling Interests
|
26 | 13 | 65 | 39 | ||||||||||||
|
Net Income (Loss) attributable to Connecticut Natural Gas Corporation
|
$ | (4,039 | ) | $ | (3,155 | ) | $ | 5,800 | $ | 11,440 | ||||||
CONNECTICUT NATURAL GAS CORPORATION
STATEMENT OF COMPREHENSIVE INCOME
(Thousands of Dollars)
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2012
|
2011
|
2012
|
2011
|
|||||||||||||
|
Net Income (Loss)
|
$ | (4,013 | ) | $ | (3,142 | ) | $ | 5,865 | $ | 11,479 | ||||||
|
Other Comprehensive Income (Loss), net
|
- | (12 | ) | (89 | ) | (17 | ) | |||||||||
|
Less:
|
||||||||||||||||
|
Preferred Stock Dividends of Subsidiary, Noncontrolling Interests
|
26 | 13 | 65 | 39 | ||||||||||||
|
Comprehensive Income (Loss)
|
$ | (4,039 | ) | $ | (3,167 | ) | $ | 5,711 | $ | 11,423 | ||||||
3
CONNECTICUT NATURAL GAS CORPORATION
BALANCE SHEET
ASSETS
(In Thousands)
(Unaudited)
|
September 30,
|
December 31,
|
|||||||
|
2012
|
2011
|
|||||||
|
Current Assets
|
||||||||
|
Unrestricted cash and temporary cash investments
|
$ | 1,555 | $ | 5,612 | ||||
|
Accounts receivable less allowance of $4,500 and $3,300, respectively
|
48,946 | 41,675 | ||||||
|
Loan receivable
|
3,000 | - | ||||||
|
Unbilled revenues
|
6,376 | 17,793 | ||||||
|
Current regulatory assets
|
19,883 | 27,910 | ||||||
|
Deferred income taxes
|
451 | 1,535 | ||||||
|
Natural gas in storage, at average cost
|
48,471 | 57,654 | ||||||
|
Materials and supplies, at average cost
|
2,344 | 1,904 | ||||||
|
Refundable taxes
|
3,884 | 3,663 | ||||||
|
Prepayments
|
3,373 | 3,888 | ||||||
|
Current portion of derivative assets
|
- | 1,487 | ||||||
|
Total Current Assets
|
138,283 | 163,121 | ||||||
|
Other investments
|
1,501 | 1,872 | ||||||
|
Net Property, Plant and Equipment
|
432,719 | 422,146 | ||||||
|
Regulatory Assets (future amounts owed from customers through the ratemaking process)
|
114,926 | 132,097 | ||||||
|
Deferred Charges and Other Assets
|
||||||||
|
Unamortized debt issuance expenses
|
1,300 | 1,415 | ||||||
|
Deferred income taxes
|
6,083 | 17,109 | ||||||
|
Goodwill
|
79,341 | 79,341 | ||||||
|
Other
|
407 | 563 | ||||||
|
Total Deferred Charges and Other Assets
|
87,131 | 98,428 | ||||||
|
Total Assets
|
$ | 774,560 | $ | 817,664 | ||||
4
CONNECTICUT NATURAL GAS CORPORATION
BALANCE SHEET
LIABILITIES AND CAPITALIZATION
(In Thousands)
(Unaudited)
|
September 30,
|
December 31,
|
|||||||
|
2012
|
2011
|
|||||||
|
Current Liabilities
|
||||||||
|
Current portion of long-term debt
|
$ | 23,449 | $ | 8,802 | ||||
|
Accounts payable
|
27,895 | 44,686 | ||||||
|
Accrued liabilities
|
16,803 | 15,233 | ||||||
|
Current regulatory liabilities
|
3,118 | 3,932 | ||||||
|
Interest accrued
|
3,142 | 2,647 | ||||||
|
Taxes accrued
|
2,180 | 5,527 | ||||||
|
Total Current Liabilities
|
76,587 | 80,827 | ||||||
|
Noncurrent Liabilities
|
||||||||
|
Pension accrued
|
40,214 | 53,046 | ||||||
|
Other post-retirement benefits accrued
|
16,944 | 17,264 | ||||||
|
Other
|
9,511 | 9,779 | ||||||
|
Total Noncurrent Liabilities
|
66,669 | 80,089 | ||||||
|
Regulatory Liabilities (future amounts owed to customers through the ratemaking process)
|
152,415 | 151,465 | ||||||
|
Commitments and Contingencies
|
||||||||
|
Capitalization
|
||||||||
|
Long-term debt
|
132,501 | 155,006 | ||||||
|
Preferred Stock
|
||||||||
|
Redeemable preferred stock, noncontrolling interests
|
750 | 750 | ||||||
|
Common Stock Equity
|
||||||||
|
Common stock
|
33,233 | 33,233 | ||||||
|
Paid-in capital
|
351,546 | 351,546 | ||||||
|
Retained earnings (accumulated deficit)
|
(39,276 | ) | (35,476 | ) | ||||
|
Accumulated other comprehensive income
|
135 | 224 | ||||||
|
Net Common Stock Equity
|
345,638 | 349,527 | ||||||
|
Total Capitalization
|
478,889 | 505,283 | ||||||
|
Total Liabilities and Capitalization
|
$ | 774,560 | $ | 817,664 | ||||
5
CONNECTICUT NATURAL GAS CORPORATION
STATEMENT OF CASH FLOWS
(In Thousands)
(Unaudited)
|
Nine Months Ended
|
||||||||
|
September 30,
|
||||||||
|
2012
|
2011
|
|||||||
|
Cash Flows From Operating Activities
|
||||||||
|
Net Income
|
$ | 5,865 | $ | 11,479 | ||||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
24,916 | 22,451 | ||||||
|
Deferred income taxes
|
4,210 | 7,959 | ||||||
|
Pension expense
|
4,881 | 5,293 | ||||||
|
Deferred purchased gas
|
10,513 | 9,085 | ||||||
|
Other non-cash items, net
|
5,574 | (8,314 | ) | |||||
|
Changes in:
|
||||||||
|
Accounts receivable, net
|
(8,472 | ) | 11,405 | |||||
|
Unbilled revenues
|
11,417 | 12,414 | ||||||
|
Prepayments
|
515 | 56 | ||||||
|
Natural gas in storage
|
9,183 | (114 | ) | |||||
|
Accounts payable
|
(17,215 | ) | (15,850 | ) | ||||
|
Accrued pension
|
(16,977 | ) | (12,258 | ) | ||||
|
Taxes accrued/refundable, net
|
(3,569 | ) | (7,303 | ) | ||||
|
Accrued liabilities
|
1,573 | 4,364 | ||||||
|
Other assets
|
2,699 | (102 | ) | |||||
|
Other liabilities
|
(719 | ) | (3,226 | ) | ||||
|
Total Adjustments
|
28,529 | 25,860 | ||||||
|
Net Cash provided by Operating Activities
|
34,394 | 37,339 | ||||||
|
Cash Flows from Investing Activities
|
||||||||
|
Plant expenditures including AFUDC debt
|
(21,065 | ) | (17,853 | ) | ||||
|
Loan receivable
|
(3,000 | ) | (8,000 | ) | ||||
|
Other
|
279 | (2 | ) | |||||
|
Net Cash (used in) Investing Activities
|
(23,786 | ) | (25,855 | ) | ||||
|
Cash Flows from Financing Activities
|
||||||||
|
Payment of common stock dividend
|
(9,600 | ) | (60,000 | ) | ||||
|
Payments on long-term debt
|
(5,000 | ) | - | |||||
|
Other
|
(65 | ) | (67 | ) | ||||
|
Net Cash (used in) Financing Activities
|
(14,665 | ) | (60,067 | ) | ||||
|
Unrestricted Cash and Temporary Cash Investments:
|
||||||||
|
Net change for the period
|
(4,057 | ) | (48,583 | ) | ||||
|
Balance at beginning of period
|
5,612 | 49,521 | ||||||
|
Balance at end of period
|
$ | 1,555 | $ | 938 | ||||
|
Non-cash investing activity:
|
||||||||
|
Plant expenditures included in ending accounts payable
|
$ | 1,871 | $ | 2,500 | ||||
6
CONNECTICUT NATURAL GAS CORPORATION
STATEMENT OF CHANGES IN SHAREHOLDER'S EQUITY
September 30, 2012
(Thousands of Dollars)
(Unaudited)
|
Retained
|
Accumulated
|
|||||||||||||||||||||||
|
Earnings
|
Other
|
|||||||||||||||||||||||
|
Common Stock
|
Paid-in
|
(Accumulated
|
Comprehensive
|
|||||||||||||||||||||
|
Shares
|
Amount
|
Capital
|
Deficit)
|
Income (Loss)
|
Total
|
|||||||||||||||||||
|
Balance as of December 31, 2011
|
10,634,436 | $ | 33,233 | $ | 351,546 | $ | (35,476 | ) | $ | 224 | $ | 349,527 | ||||||||||||
|
Net income
|
5,865 | 5,865 | ||||||||||||||||||||||
|
Other comprehensive income, net of tax
|
(89 | ) | (89 | ) | ||||||||||||||||||||
|
Payment of common stock dividend
|
(9,600 | ) | (9,600 | ) | ||||||||||||||||||||
|
Payment of preferred stock dividend
|
(65 | ) | (65 | ) | ||||||||||||||||||||
|
Balance as of September 30, 2012
|
10,634,436 | $ | 33,233 | $ | 351,546 | $ | (39,276 | ) | $ | 135 | $ | 345,638 | ||||||||||||
7