UNITED STATES
|
||
SECURITIES AND EXCHANGE COMMISSION
|
||
Washington, D.C. 20549
|
||
FORM 8-K
|
||
CURRENT REPORT
|
||
PURSUANT TO SECTION 13 OR 15(d) OF
|
||
THE SECURITIES EXCHANGE ACT OF 1934
|
||
Date of Report (Date of earliest event reported): December 7, 2011
|
||
AGL RESOURCES INC.
|
||
(Exact name of registrant as specified in its charter)
|
||
Georgia
|
1-14174
|
58-2210952
|
(State or other jurisdiction of incorporation)
|
(Commission File No.)
|
(I.R.S. Employer Identification No.)
|
Ten Peachtree Place NE, Atlanta, Georgia 30309
|
||
(Address and zip code of principal executive offices)
|
||
404-584-4000
|
||
(Registrant's telephone number, including area code)
|
||
Not Applicable
|
||
(Former name or former address, if changed since last report)
|
||
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
|
||
¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
||
¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
||
¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
||
¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
(a)
|
Financial Statements of Businesses Acquired.
|
(b)
|
Pro Forma Financial Information.
|
Exhibit No.
|
Description
|
|
3.1 | Amended and Restated Articles of Incorporation of AGL Resources Inc., filed December 9, 2011 with the Secretary of State of the state of Georgia. | |
3.2 | Bylaws of AGL Resources Inc., as amended on December 9, 2011. | |
23.1
|
Consent of Deloitte & Touche LLP, independent registered public accounting firm.
|
|
99.1
|
Press release dated December 7, 2011.
|
|
99.2
|
Audited consolidated balance sheets of Nicor Inc. as of December 31, 2010 and 2009, and the audited consolidated statements of income, cash flows, common equity, and comprehensive income for each of the three years in the period ended December 31, 2010.
|
|
99.3
|
Unaudited condensed consolidated financial statements, and explanatory notes, of Nicor Inc. as of September 30, 2011 and 2010.
|
|
99.4
|
Unaudited pro forma condensed combined consolidated financial statements and explanatory notes.
|
AGL RESOURCES INC.
|
|
(Registrant)
|
|
Date: December 13, 2011
|
/s/Andrew W. Evans
|
Andrew W. Evans
Executive Vice President and Chief Financial Officer
|
Exhibit No.
|
Description
|
3.1 | Amended and Restated Articles of Incorporation of AGL Resources Inc., filed December 9, 2011 with the Secretary of State of the state of Georgia. |
3.2 | Bylaws of AGL Resources Inc., as amended on December 9, 2011. |
23.1
|
Consent of Deloitte & Touche LLP, independent registered public accounting firm.
|
99.1
|
Press release dated December 7, 2011.
|
99.2
|
Audited consolidated balance sheets of Nicor Inc. as of December 31, 2010 and 2009, and the audited consolidated statements of income, cash flows, common equity, and comprehensive income for each of the three years in the period ended December 31, 2010.
|
99.3
|
Unaudited condensed consolidated financial statements, and explanatory notes, of Nicor Inc. as of September 30, 2011 and 2010.
|
99.4
|
Unaudited pro forma condensed combined consolidated financial statements and explanatory notes.
|
1.
|
The attached Amended and Restated Articles of Incorporation of the Corporation contain
|
2.
|
The Amendment was duly approved by the shareholders of the Corporation on June 14, 2011 in accordance with the provisions of Section 14-2-1003 of the Code.
|
3.
|
The attached Amended and Restated Articles of Incorporation of the Corporation supersede the previously existing Amended and Restated Articles of Incorporation of the Corporation, as amended.
|
ARTICLE I
|
SHAREHOLDERS
|
1
|
|
SECTION 1.1.
|
Date, Time and Place of Meetings
|
1
|
|
SECTION 1.2.
|
Annual Meetings
|
1
|
|
SECTION 1.3.
|
Special Meetings
|
2
|
|
SECTION 1.4.
|
Determination of Validity of Notice of Shareholder
|
||
Proposal for Business
|
3
|
||
SECTION 1.5.
|
Notice of Meetings
|
3
|
|
SECTION 1.6.
|
Record Date
|
3
|
|
SECTION 1.7.
|
Shareholders' List for Meeting
|
4
|
|
SECTION 1.8.
|
Quorum
|
4
|
|
SECTION 1.9.
|
Adjournment of Meetings
|
4
|
|
SECTION 1.10.
|
Vote Required
|
4
|
|
SECTION 1.11.
|
Voting Entitlement of Shares; Proxies
|
4
|
|
SECTION 1.12.
|
Inspectors of Election
|
5
|
|
ARTICLE II
|
BOARD OF DIRECTORS
|
5
|
|
SECTION 2.1.
|
General Powers
|
5
|
|
SECTION 2.2.
|
Number and Tenure
|
5
|
|
SECTION 2.3.
|
Qualifications of Directors
|
6
|
|
SECTION 2.3.1.
|
Vote Required in Uncontested Elections
|
6
|
|
SECTION 2.3.2.
|
Re election after Termination of Principal Employment
|
7
|
|
SECTION 2.3.3.
|
Terminating Events
|
7
|
|
SECTION 2.4.
|
Vacancies
|
8
|
|
SECTION 2.5.
|
Meetings
|
8
|
|
SECTION 2.6.
|
Quorum and Voting
|
8
|
|
SECTION 2.7.
|
Action Without Meeting
|
9
|
|
SECTION 2.8.
|
Remote Participation in a Meeting
|
9
|
|
SECTION 2.9.
|
Compensation of Directors
|
9
|
|
SECTION 2.10.
|
Removal of Directors by Shareholders
|
9
|
|
SECTION 2.11.
|
Nomination of Directors
|
9
|
|
SECTION 2.15.
|
Indemnification
|
10
|
|
SECTION 2.15.1.
|
Determination of Eligibility for Indemnification
|
10
|
|
SECTION 2.15.2.
|
Rights Not Exclusive
|
10
|
|
SECTION 2.15.3.
|
Insurance
|
11
|
|
SECTION 2.15.4.
|
Reports to Shareholders
|
11
|
|
ARTICLE III
|
|
COMMITTEES
|
11
|
SECTION 3.1.
|
Committees
|
11
|
|
SECTION 3.2.
|
Meetings of Committees
|
12
|
|
ARTICLE IV
|
|
NOTICES
|
12
|
SECTION 4.1.
|
Notice
|
12
|
|
SECTION 4.2.
|
Waiver of Notice
|
13
|
ARTICLE V
|
OFFICERS
|
13
|
|
SECTION 5.1.
|
Appointment
|
13
|
|
SECTION 5.2.
|
Resignation and Removal of Officers
|
14
|
|
SECTION 5.3.
|
Vacancies
|
14
|
|
SECTION 5.4.
|
Powers and Duties
|
14
|
|
SECTION 5.4.1.
|
Chairman of the Board of Directors
|
14
|
|
SECTION 5.4.2.
|
Chief Executive Officer
|
14
|
|
SECTION 5.4.3.
|
President
|
15
|
|
SECTION 5.4.4.
|
Vice Presidents
|
15
|
|
SECTION 5.4.5
|
Chief Financial Officer
|
15
|
|
SECTION 5.4.6.
|
Chief Operating Officer
|
15
|
|
SECTION 5.4.7.
|
Corporate Secretary
|
15
|
|
SECTION 5.4.8.
|
Treasurer
|
16
|
|
SECTION 5.4.9.
|
Controller
|
16
|
|
SECTION 5.4.10.
|
Assistant Vice President, Assistant Corporate Secretary and Assistant Treasurer
|
16
|
|
|
|||
SECTION 5.4.11.
|
Other Officers
|
17
|
|
SECTION 5.5.
|
Officers Holding More Than One Office
|
17
|
|
SECTION 5.6.
|
Compensation
|
17
|
|
ARTICLE VI
|
CAPITAL STOCK
|
17
|
|
SECTION 6.1.
|
Share Certificates
|
17
|
|
SECTION 6.2.
|
Record of Shareholders
|
17
|
|
SECTION 6.3.
|
Lost Certificates
|
18
|
|
SECTION 6.4.
|
Transfers of Shares
|
18
|
|
SECTION 6.5.
|
Transfer Agents and Registrars
|
18
|
|
ARTICLE VII
|
GENERAL PROVISIONS
|
18
|
|
SECTION 7.1.
|
Indemnification of Officers, Employees and Agents
|
18
|
|
SECTION 7.2.
|
Seal
|
19
|
|
SECTION 7.3.
|
Voting Shares in Other Corporations
|
19
|
|
SECTION 7.4.
|
Amendment of Bylaws
|
19
|
|
SECTION 7.5.
|
Execution of Bonds, Debentures, Evidences of Indebtedness, Checks, Drafts and Other Obligations and Orders for Payment
|
19
|
|
SECTION 7.6.
|
Business Combinations
|
20
|
|
ARTICLE VIII
|
EMERGENCY BYLAWS
|
20
|
|
SECTION 8.1.
|
Emergency Bylaws
|
20
|
|
SECTION 8.2.
|
Meetings
|
20
|
|
SECTION 8.3
|
Quorum
|
20
|
|
SECTION 8.4.
|
Bylaws
|
20
|
|
SECTION 8.5.
|
Liability
|
20
|
|
SECTION 8.6.
|
Repeal or Change
|
20
|
|
(a)
|
Selected in the manner prescribed in paragraph (i) of this subsection; or
|
|
(b)
|
If there are fewer than two Disinterested Directors, selected by the Board of Directors (in which selection directors who do not qualify as Disinterested Directors may participate); or
|
1.
|
Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the company;
|
2.
|
Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and
|
3.
|
Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the company’s assets that could have a material effect on the financial statements.
|
Nicor Inc.
|
||||||||||||
Consolidated Statements of Income
|
||||||||||||
(millions, except per share data)
|
||||||||||||
Year ended December 31
|
||||||||||||
2010
|
2009
|
2008
|
||||||||||
Operating revenues
|
||||||||||||
Gas distribution (includes revenue taxes of $148.1, $150.3
|
||||||||||||
and $174.0, respectively)
|
$ | 2,204.4 | $ | 2,140.8 | $ | 3,206.9 | ||||||
Shipping
|
345.0 | 352.6 | 425.2 | |||||||||
Other energy ventures
|
218.4 | 239.0 | 230.3 | |||||||||
Corporate and eliminations
|
(58.0 | ) | (80.3 | ) | (85.8 | ) | ||||||
Total operating revenues
|
2,709.8 | 2,652.1 | 3,776.6 | |||||||||
Operating expenses
|
||||||||||||
Gas distribution
|
||||||||||||
Cost of gas
|
1,364.1 | 1,345.7 | 2,427.8 | |||||||||
Operating and maintenance
|
300.0 | 300.4 | 294.6 | |||||||||
Depreciation
|
183.6 | 177.4 | 170.9 | |||||||||
Taxes, other than income taxes
|
164.6 | 167.6 | 189.4 | |||||||||
Other
|
(2.6 | ) | - | (.2 | ) | |||||||
Shipping
|
330.6 | 323.4 | 385.9 | |||||||||
Other energy ventures
|
184.0 | 193.5 | 205.0 | |||||||||
Other corporate expenses and eliminations
|
(50.2 | ) | (76.2 | ) | (81.8 | ) | ||||||
Total operating expenses
|
2,474.1 | 2,431.8 | 3,591.6 | |||||||||
Operating income
|
235.7 | 220.3 | 185.0 | |||||||||
Interest expense, net of amounts capitalized
|
38.1 | 38.7 | 40.1 | |||||||||
Equity investment income, net
|
8.2 | 15.8 | 9.4 | |||||||||
Interest income
|
1.1 | 2.3 | 8.8 | |||||||||
Other income, net
|
1.2 | .9 | .7 | |||||||||
Income before income taxes
|
208.1 | 200.6 | 163.8 | |||||||||
Income tax expense, net of benefits
|
69.7 | 65.1 | 44.3 | |||||||||
Net income
|
$ | 138.4 | $ | 135.5 | $ | 119.5 | ||||||
Average shares of common stock outstanding
|
||||||||||||
Basic
|
45.7 | 45.4 | 45.3 | |||||||||
Diluted
|
45.7 | 45.5 | 45.4 | |||||||||
Earnings per average share of common stock
|
||||||||||||
Basic
|
$ | 3.02 | $ | 2.99 | $ | 2.64 | ||||||
Diluted
|
3.02 | 2.98 | 2.63 | |||||||||
The accompanying notes are an integral part of these statements.
|
Nicor Inc.
|
||||||||||||
Consolidated Statements of Cash Flows
|
||||||||||||
(millions)
|
||||||||||||
Year ended December 31
|
||||||||||||
2010
|
2009
|
2008
|
||||||||||
Operating activities
|
||||||||||||
Net income
|
$ | 138.4 | $ | 135.5 | $ | 119.5 | ||||||
Adjustments to reconcile net income to net cash flow provided from
(used for) operating activities:
|
||||||||||||
Depreciation
|
202.7 | 195.8 | 189.8 | |||||||||
Deferred income tax expense (benefit)
|
3.7 | 4.9 | (3.4 | ) | ||||||||
Gain on sale of equity investment
|
- | (10.1 | ) | - | ||||||||
Changes in assets and liabilities:
|
||||||||||||
Receivables, less allowances
|
19.7 | 198.3 | (47.3 | ) | ||||||||
Gas in storage
|
(26.7 | ) | 71.3 | (54.5 | ) | |||||||
Deferred/accrued gas costs
|
21.4 | 24.7 | (104.1 | ) | ||||||||
Derivative instruments
|
(12.2 | ) | (85.2 | ) | 133.3 | |||||||
Margin accounts - derivative instruments
|
.9 | 103.7 | (134.9 | ) | ||||||||
Pension benefits
|
(15.1 | ) | (21.5 | ) | 179.1 | |||||||
Regulatory postretirement asset
|
1.6 | 39.6 | (186.3 | ) | ||||||||
Other assets
|
18.1 | 16.0 | (64.3 | ) | ||||||||
Accounts payable
|
(22.5 | ) | (57.4 | ) | (16.9 | ) | ||||||
Customer credit balances and deposits
|
(31.1 | ) | (45.6 | ) | (47.2 | ) | ||||||
Health care and other postretirement benefits
|
31.3 | 3.5 | 12.2 | |||||||||
Other liabilities
|
23.9 | (9.1 | ) | (.9 | ) | |||||||
Other items
|
.7 | 6.4 | (1.5 | ) | ||||||||
Net cash flow provided from (used for) operating activities
|
354.8 | 570.8 | (27.4 | ) | ||||||||
Investing activities
|
||||||||||||
Additions to property, plant and equipment
|
(226.8 | ) | (220.3 | ) | (249.9 | ) | ||||||
Net (increase) decrease in other short-term investments
|
7.0 | (11.4 | ) | (20.4 | ) | |||||||
Proceeds from sale of equity investment
|
.9 | 13.0 | - | |||||||||
Other investing activities
|
(10.3 | ) | 7.2 | 5.0 | ||||||||
Net cash flow used for investing activities
|
(229.2 | ) | (211.5 | ) | (265.3 | ) | ||||||
Financing activities
|
||||||||||||
Proceeds from issuing long-term debt
|
- | 50.0 | 75.0 | |||||||||
Disbursements to retire long-term obligations
|
- | (50.5 | ) | (75.0 | ) | |||||||
Net issuances (repayments) of commercial paper
|
(69.0 | ) | (245.9 | ) | 370.9 | |||||||
Dividends paid
|
(85.1 | ) | (84.8 | ) | (84.4 | ) | ||||||
Other financing activities
|
4.3 | 1.6 | (10.6 | ) | ||||||||
Net cash flow provided from (used for) financing activities
|
(149.8 | ) | (329.6 | ) | 275.9 | |||||||
Net increase (decrease) in cash and cash equivalents
|
(24.2 | ) | 29.7 | (16.8 | ) | |||||||
Cash and cash equivalents, beginning of year
|
55.7 | 26.0 | 42.8 | |||||||||
Cash and cash equivalents, end of year
|
$ | 31.5 | $ | 55.7 | $ | 26.0 | ||||||
Supplemental information
|
||||||||||||
Income taxes paid, net
|
$ | 56.1 | $ | 46.8 | $ | 71.2 | ||||||
Interest paid, net of amounts capitalized
|
30.1 | 30.8 | 50.2 | |||||||||
The accompanying notes are an integral part of these statements.
|
Nicor Inc.
|
||||||||
Consolidated Balance Sheets
|
||||||||
(millions)
|
||||||||
ASSETS
|
||||||||
December 31
|
||||||||
2010
|
2009
|
|||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$ | 31.5 | $ | 55.7 | ||||
Short-term investments
|
70.6 | 78.0 | ||||||
Receivables, less allowances of $27.6 and $33.0, respectively
|
472.4 | 492.1 | ||||||
Gas in storage
|
163.9 | 137.2 | ||||||
Derivative instruments
|
49.1 | 30.9 | ||||||
Margin accounts - derivative instruments
|
50.9 | 46.1 | ||||||
Other
|
115.2 | 163.3 | ||||||
Total current assets
|
953.6 | 1,003.3 | ||||||
Property, plant and equipment, at cost
|
||||||||
Gas distribution
|
4,733.6 | 4,598.2 | ||||||
Shipping
|
333.6 | 330.0 | ||||||
Other
|
60.5 | 32.8 | ||||||
Property, plant and equipment, at cost
|
5,127.7 | 4,961.0 | ||||||
Less accumulated depreciation
|
2,104.9 | 2,021.9 | ||||||
Total property, plant and equipment, net
|
3,022.8 | 2,939.1 | ||||||
Long-term investments
|
134.2 | 128.8 | ||||||
Other assets
|
385.9 | 364.5 | ||||||
Total assets
|
$ | 4,496.5 | $ | 4,435.7 | ||||
The accompanying notes are an integral part of these statements.
|
Nicor Inc.
|
||||||||
Consolidated Balance Sheets
|
||||||||
(millions, except share data)
|
||||||||
LIABILITIES AND CAPITALIZATION
|
||||||||
December 31
|
||||||||
2010
|
2009
|
|||||||
Current liabilities
|
||||||||
Short-term debt
|
$ | 425.0 | $ | 494.0 | ||||
Accounts payable
|
335.5 | 353.9 | ||||||
Customer credit balances and deposits
|
110.6 | 141.7 | ||||||
Derivative instruments
|
82.9 | 72.3 | ||||||
Other
|
120.3 | 106.2 | ||||||
Total current liabilities
|
1,074.3 | 1,168.1 | ||||||
Deferred credits and other liabilities
|
||||||||
Regulatory asset retirement liability
|
843.9 | 796.8 | ||||||
Deferred income taxes
|
423.4 | 409.9 | ||||||
Health care and other postretirement benefits
|
229.7 | 199.7 | ||||||
Asset retirement obligation
|
190.9 | 191.6 | ||||||
Other
|
132.0 | 133.6 | ||||||
Total deferred credits and other liabilities
|
1,819.9 | 1,731.6 | ||||||
Commitments and contingencies
|
||||||||
Capitalization
|
||||||||
Long-term obligations
|
498.4 | 498.3 | ||||||
Common equity
|
||||||||
Common stock, $2.50 par value per share, (45,546,759 and 45,245,409 shares
|
||||||||
outstanding, respectively)
|
113.9 | 113.1 | ||||||
Paid-in capital
|
69.1 | 54.6 | ||||||
Retained earnings
|
934.1 | 881.0 | ||||||
Accumulated other comprehensive loss
|
(13.2 | ) | (11.0 | ) | ||||
Total common equity
|
1,103.9 | 1,037.7 | ||||||
Total capitalization
|
1,602.3 | 1,536.0 | ||||||
Total liabilities and capitalization
|
$ | 4,496.5 | $ | 4,435.7 | ||||
The accompanying notes are an integral part of these statements.
|
Nicor Inc.
|
||||||||||||
Consolidated Statements of Common Equity
|
||||||||||||
(millions, except per share data)
|
||||||||||||
Year ended December 31
|
||||||||||||
2010
|
2009
|
2008
|
||||||||||
Common stock
|
||||||||||||
Balance at beginning of year
|
$ | 113.1 | $ | 113.0 | $ | 112.8 | ||||||
Issued and converted stock, net of cancellations
|
.8 | .1 | .2 | |||||||||
Balance at end of year
|
113.9 | 113.1 | 113.0 | |||||||||
Paid-in capital
|
||||||||||||
Balance at beginning of year
|
54.6 | 49.5 | 44.8 | |||||||||
Issued and converted stock
|
15.2 | 5.3 | 5.0 | |||||||||
Reacquired and cancelled stock
|
(.7 | ) | (.2 | ) | (.3 | ) | ||||||
Balance at end of year
|
69.1 | 54.6 | 49.5 | |||||||||
Retained earnings
|
||||||||||||
Balance at beginning of year
|
881.0 | 830.3 | 795.5 | |||||||||
Net income
|
138.4 | 135.5 | 119.5 | |||||||||
Dividends on common stock ($1.86 per share for 2010 to 2008)
|
(85.3 | ) | (84.8 | ) | (84.5 | ) | ||||||
Other
|
- | - | (.2 | ) | ||||||||
Balance at end of year
|
934.1 | 881.0 | 830.3 | |||||||||
Accumulated other comprehensive loss
|
||||||||||||
Balance at beginning of year
|
(11.0 | ) | (19.7 | ) | (7.9 | ) | ||||||
Other comprehensive income (loss)
|
(2.2 | ) | 8.7 | (11.8 | ) | |||||||
Balance at end of year
|
(13.2 | ) | (11.0 | ) | (19.7 | ) | ||||||
Total common equity
|
$ | 1,103.9 | $ | 1,037.7 | $ | 973.1 | ||||||
Consolidated Statements of Comprehensive Income
|
||||||||||||
(millions)
|
||||||||||||
Year ended December 31
|
||||||||||||
2010
|
2009
|
2008
|
||||||||||
Net income
|
$ | 138.4 | $ | 135.5 | $ | 119.5 | ||||||
Other comprehensive income (loss)
|
||||||||||||
Loss on cash flow hedges (net of income tax of $(2.8), $(2.8) and $(2.4),
respectively)
|
(4.5 | ) | (4.3 | ) | (3.6 | ) | ||||||
Reclassifications of hedge (gains) losses to net income (net of income
tax of $1.7, $7.9 and $(1.4), respectively)
|
2.6 | 12.0 | (2.1 | ) | ||||||||
Postretirement gains (losses) (net of income tax of $0.1, $0.9 and $(3.9),
respectively)
|
- | 1.2 | (6.0 | ) | ||||||||
Foreign currency translation adjustment
|
(.3 | ) | (.2 | ) | (.1 | ) | ||||||
Other comprehensive income (loss), net of tax
|
(2.2 | ) | 8.7 | (11.8 | ) | |||||||
Comprehensive income
|
$ | 136.2 | $ | 144.2 | $ | 107.7 | ||||||
The accompanying notes are an integral part of these statements.
|
1.
|
PROPOSED MERGER WITH AGL RESOURCES
|
2.
|
ACCOUNTING POLICIES
|
2010
|
2009 | |||||||
Regulatory assets - current
|
||||||||
Regulatory postretirement asset | $ | 21.1 |
|
$ | 20.6 | |||
Deferred gas costs
|
6.5 | 24.9 | ||||||
Other
|
7.4 | 5.4 | ||||||
Regulatory assets - noncurrent
|
||||||||
Regulatory postretirement asset
|
193.3 | 195.4 | ||||||
Deferred gas costs
|
1.4 | 4.4 | ||||||
Deferred environmental costs
|
25.0 | 18.1 | ||||||
Unamortized losses on reacquired debt
|
13.1 | 14.2 | ||||||
Other
|
9.6 | 8.9 | ||||||
$ | 277.4 | $ | 291.9 | |||||
Regulatory liabilities - current
|
||||||||
Regulatory asset retirement liability
|
$ | 17.2 | $ | 14.5 | ||||
Bad debt rider
|
16.4 | - | ||||||
Other
|
7.7 | 2.7 | ||||||
Regulatory liabilities - noncurrent
|
||||||||
Regulatory asset retirement liability
|
843.9 | 796.8 | ||||||
Regulatory income tax liability
|
18.2 | 39.1 | ||||||
Bad debt rider
|
11.7 | - | ||||||
Other
|
.9 | .8 | ||||||
$ | 916.0 | $ | 853.9 |
3.
|
INVESTMENTS
|
2010
|
2009
|
|||||||
Money market funds
|
$ | 82.9 | $ | 121.1 | ||||
Corporate bonds
|
6.8 | 1.3 | ||||||
Other investments
|
8.5 | 4.8 | ||||||
$ | 98.2 | $ | 127.2 |
2010
|
2009
|
|||||||
Cash equivalents
|
$ | 12.6 | $ | 43.8 | ||||
Short-term investments
|
70.6 | 78.0 | ||||||
Long-term investments
|
15.0 | 5.4 | ||||||
$ | 98.2 | $ | 127.2 |
Less
than 1 year
|
1-5
Years
|
5-10
Years
|
Total
|
|||||||||||
$ | .2 | $ | 7.7 | $ | .9 | $ | 8.8 |
4.
|
ASSET RETIREMENT OBLIGATIONS
|
2010
|
2009
|
|||||||
Beginning of period
|
$ | 192.2 | $ | 187.2 | ||||
Liabilities incurred during the period
|
2.1 | 2.1 | ||||||
Liabilities settled during the period
|
(4.1 | ) | (6.3 | ) | ||||
Accretion
|
11.0 | 10.8 | ||||||
Revision in estimated cash flows
|
(9.8 | ) | (1.6 | ) | ||||
End of period
|
$ | 191.4 | $ | 192.2 |
5.
|
GAS IN STORAGE
|
2010
|
2009
|
|||||||
Nicor Gas
|
$ | 119.2 | $ | 104.7 | ||||
Nicor Enerchange
|
44.7 | 32.5 | ||||||
$ | 163.9 | $ | 137.2 |
6.
|
SHORT-TERM AND LONG-TERM DEBT
|
2010
|
2009
|
|||||||
First Mortgage Bonds
|
||||||||
6.625% Series due 2011
|
$ | 75.0 | $ | 75.0 | ||||
7.20% Series due 2016
|
50.0 | 50.0 | ||||||
4.70% Series due 2019
|
50.0 | 50.0 | ||||||
5.80% Series due 2023
|
50.0 | 50.0 | ||||||
6.58% Series due 2028
|
50.0 | 50.0 | ||||||
5.90% Series due 2032
|
50.0 | 50.0 | ||||||
5.90% Series due 2033
|
50.0 | 50.0 | ||||||
5.85% Series due 2036
|
50.0 | 50.0 | ||||||
6.25% Series due 2038
|
75.0 | 75.0 | ||||||
500.0 | 500.0 | |||||||
Less: Unamortized debt discount, net of premium
|
1.6 | 1.8 | ||||||
Total long-term debt
|
$ | 498.4 | $ | 498.2 |
7.
|
FAIR VALUE MEASUREMENTS
|
Quoted prices in active markets
|
Significant observable inputs
|
Significant unobservable inputs
|
||||||||||||||
(Level 1)
|
(Level 2)
|
(Level 3)
|
Total
|
|||||||||||||
December 31, 2010
|
||||||||||||||||
Assets
|
||||||||||||||||
Money market funds
|
$ | 82.9 | $ | - | $ | - | $ | 82.9 | ||||||||
Commodity derivatives
|
21.3 | 35.7 | 9.3 | 66.3 | ||||||||||||
Interest rate derivative
|
- | 1.0 | - | 1.0 | ||||||||||||
$ | 104.2 | $ | 36.7 | $ | 9.3 | $ | 150.2 | |||||||||
Liabilities
|
||||||||||||||||
Commodity derivatives
|
$ | 55.4 | $ | 31.3 | $ | 12.3 | $ | 99.0 | ||||||||
Interest rate derivative
|
- | 3.2 | - | 3.2 | ||||||||||||
$ | 55.4 | $ | 34.5 | $ | 12.3 | $ | 102.2 | |||||||||
December 31, 2009
|
||||||||||||||||
Assets
|
||||||||||||||||
Money market funds
|
$ | 121.1 | $ | - | $ | - | $ | 121.1 | ||||||||
Commodity derivatives
|
14.6 | 16.8 | 8.8 | 40.2 | ||||||||||||
$ | 135.7 | $ | 16.8 | $ | 8.8 | $ | 161.3 | |||||||||
Liabilities
|
||||||||||||||||
Commodity derivatives
|
$ | 54.2 | $ | 29.3 | $ | 3.8 | $ | 87.3 |
2010
|
2009
|
|||||||
Beginning of period
|
$ | 5.0 | $ | 1.6 | ||||
Net realized/unrealized gains (losses)
|
||||||||
Included in regulatory assets and liabilities
|
(.6 | ) | (3.5 | ) | ||||
Included in net income
|
(1.5 | ) | 15.2 | |||||
Settlements, net of purchases and issuances
|
5.7 | (2.0 | ) | |||||
Transfers into Level 3
|
(9.8 | ) | 5.4 | |||||
Transfers out of Level 3
|
(1.8 | ) | (11.7 | ) | ||||
End of period
|
$ | (3.0 | ) | $ | 5.0 | |||
Net unrealized gains (losses) included in net income above relating to derivatives still held at December 31
|
$ | (2.3 | ) | $ | 5.0 |
2010
|
2009
|
|||||||
Assets
|
||||||||
Margin accounts - derivative instruments
|
$ | 50.9 | $ | 46.1 | ||||
Other - noncurrent
|
8.1 | 13.8 |
8.
|
DERIVATIVE INSTRUMENTS
|
2010
|
2009
|
|||||||
Derivatives designated as hedging instruments
|
||||||||
Assets
|
||||||||
Derivative instruments
|
$ | .4 | $ | .3 | ||||
Other - noncurrent
|
1.0 | - | ||||||
$ | 1.4 | $ | .3 | |||||
Liabilities
|
||||||||
Derivative instruments
|
$ | 2.2 | $ | 1.0 | ||||
Other - noncurrent
|
3.2 | - | ||||||
$ | 5.4 | $ | 1.0 | |||||
Derivatives not designated as hedging instruments
|
||||||||
Assets
|
||||||||
Derivative instruments
|
$ | 48.7 | $ | 30.6 | ||||
Other - noncurrent
|
17.2 | 9.3 | ||||||
$ | 65.9 | $ | 39.9 | |||||
Liabilities
|
||||||||
Derivative instruments
|
$ | 80.7 | $ | 71.3 | ||||
Other - noncurrent
|
16.1 | 15.0 | ||||||
$ | 96.8 | $ | 86.3 |
2010
|
2009
|
|||||||
Pretax loss recognized in other comprehensive income
|
$ | 7.3 | $ | 7.1 |
Location
|
2010
|
2009
|
||||||
Operating revenues
|
$ | 2.2 | $ | 11.3 | ||||
Operating and maintenance
|
1.9 | 8.4 | ||||||
$ | 4.1 | $ | 19.7 |
Location
|
2010
|
2009
|
||||||
Operating revenues
|
$ | .8 | $ | 17.1 | ||||
Operating and maintenance
|
1.0 | 1.9 | ||||||
$ | 1.8 | $ | 19.0 |
9.
|
INCOME TAXES
|
2010
|
2009
|
2008
|
||||||||||
Current
|
||||||||||||
Federal
|
$ | 57.1 | $ | 52.1 | $ | 42.1 | ||||||
State
|
9.3 | 8.6 | 6.5 | |||||||||
66.4 | 60.7 | 48.6 | ||||||||||
Deferred
|
||||||||||||
Federal
|
7.7 | 2.9 | (1.7 | ) | ||||||||
State
|
(4.0 | ) | 2.0 | (1.7 | ) | |||||||
3.7 | 4.9 | (3.4 | ) | |||||||||
Amortization of investment tax credits, net
|
(.9 | ) | (.8 | ) | (1.4 | ) | ||||||
Foreign taxes
|
.5 | .3 | .5 | |||||||||
Income tax expense
|
$ | 69.7 | $ | 65.1 | $ | 44.3 |
2010
|
2009
|
|||||||
Deferred tax liabilities
|
||||||||
Property, plant and equipment
|
$ | 352.3 | $ | 327.5 | ||||
Investment in partnerships
|
66.5 | 85.0 | ||||||
Other
|
33.9 | 38.0 | ||||||
452.7 | 450.5 | |||||||
Deferred tax assets
|
||||||||
Other
|
56.8 | 78.0 | ||||||
Net deferred tax liability
|
$ | 395.9 | $ | 372.5 |
2010
|
2009
|
2008
|
||||||||||
Federal statutory rate
|
35.0 | % | 35.0 | % | 35.0 | % | ||||||
State income taxes, net
|
2.0 | 3.7 | 2.2 | |||||||||
Tax credits
|
(1.5 | ) | (1.5 | ) | (2.8 | ) | ||||||
Amortization of regulatory income tax liability
|
(.9 | ) | (.6 | ) | (.9 | ) | ||||||
Undistributed foreign earnings
|
(1.2 | ) | (3.4 | ) | (5.3 | ) | ||||||
Other
|
.1 | (.8 | ) | (1.2 | ) | |||||||
Effective combined federal and state income tax rate
|
33.5 | % | 32.4 | % | 27.0 | % |
2010
|
2009
|
2008
|
||||||||||
Balance at January 1
|
$ | 9.6 | $ | 10.8 | $ | 5.7 | ||||||
Additions based on tax positions related to the current year
|
1.7 | 1.7 | .9 | |||||||||
Reductions based on tax positions related to the current year
|
(.6 | ) | - | - | ||||||||
Additions for tax positions of prior years
|
- | .3 | 7.8 | |||||||||
Reductions for tax positions of prior years
|
(2.2 | ) | (.1 | ) | (4.0 | ) | ||||||
Reduction based on lapse of statute of limitations
|
(2.6 | ) | - | - | ||||||||
Settlements
|
(3.0 | ) | (3.1 | ) | .4 | |||||||
Balance at December 31
|
$ | 2.9 | $ | 9.6 | $ | 10.8 |
10.
|
POSTRETIREMENT BENEFITS
|
Pension benefits
|
Health care and
other benefits
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Change in benefit obligation
|
||||||||||||||||
Benefit obligation at beginning of period
|
$ | 305.6 | $ | 270.2 | $ | 211.2 | $ | 207.7 | ||||||||
Service cost
|
9.8 | 8.6 | 2.3 | 2.2 | ||||||||||||
Interest cost
|
16.0 | 16.5 | 11.8 | 12.1 | ||||||||||||
Actuarial loss (gain)
|
4.4 | 22.3 | 26.8 | (2.1 | ) | |||||||||||
Participant contributions
|
- | - | .9 | 1.2 | ||||||||||||
Medicare Part D reimbursements
|
- | - | 1.6 | 1.1 | ||||||||||||
Benefits paid
|
(18.4 | ) | (12.0 | ) | (12.1 | ) | (12.8 | ) | ||||||||
Other
|
- | - | - | 1.8 | ||||||||||||
Benefit obligation at end of period
|
317.4 | 305.6 | 242.5 | 211.2 |
Change in plan assets
|
||||||||||||||||
Fair value of plan assets at beginning of period
|
363.5 | 306.6 | - | - | ||||||||||||
Actual return on plan assets
|
45.3 | 68.9 | - | - | ||||||||||||
Employer contributions
|
- | - | 11.2 | 11.6 | ||||||||||||
Participant contributions
|
- | - | .9 | 1.2 | ||||||||||||
Benefits paid
|
(18.4 | ) | (12.0 | ) | (12.1 | ) | (12.8 | ) | ||||||||
Fair value of plan assets at end of period
|
390.4 | 363.5 | - | - | ||||||||||||
Funded status
|
$ | 73.0 | $ | 57.9 | $ | (242.5 | ) | $ | (211.2 | ) |
Amounts recognized in the Consolidated Balance Sheets
|
||||||||||||||||
Noncurrent assets
|
$ | 73.0 | $ | 57.9 | $ | - | $ | - | ||||||||
Current liabilities
|
- | - | (12.8 | ) | (11.5 | ) | ||||||||||
Noncurrent liabilities
|
- | - | (229.7 | ) | (199.7 | ) | ||||||||||
Total recognized
|
$ | 73.0 | $ | 57.9 | $ | (242.5 | ) | $ | (211.2 | ) |
Net regulatory assets
|
Accumulated other comprehensive income
|
Total
|
||||||||||||||||||||||
Pension benefits
|
Health care and other benefits
|
Pension benefits
|
Health care and other benefits
|
Pension benefits
|
Health care and other benefits
|
|||||||||||||||||||
January 1, 2009
|
$ | 181.6 | $ | 73.4 | $ | 9.6 | $ | 3.9 | $ | 191.2 | $ | 77.3 | ||||||||||||
Current year actuarial gain
|
(20.3 | ) | (.3 | ) | (1.1 | ) | - | (21.4 | ) | (.3 | ) | |||||||||||||
Amortization of actuarial loss
|
(14.5 | ) | (4.3 | ) | (.8 | ) | (.3 | ) | (15.3 | ) | (4.6 | ) | ||||||||||||
Amortization of prior service (cost) benefit
|
(.4 | ) | .1 | - | - | (.4 | ) | .1 | ||||||||||||||||
December 31, 2009
|
146.4 | 68.9 | 7.7 | 3.6 | 154.1 | 72.5 | ||||||||||||||||||
Current year actuarial (gain) loss
|
(11.2 | ) | 25.4 | (.6 | ) | 1.3 | (11.8 | ) | 26.7 | |||||||||||||||
Amortization of actuarial loss
|
(11.3 | ) | (3.9 | ) | (.6 | ) | (.2 | ) | (11.9 | ) | (4.1 | ) | ||||||||||||
Amortization of prior service cost
|
(.4 | ) | (.1 | ) | - | - | (.4 | ) | (.1 | ) | ||||||||||||||
December 31, 2010
|
$ | 123.5 | $ | 90.3 | $ | 6.5 | $ | 4.7 | $ | 130.0 | $ | 95.0 |
Net regulatory assets
|
Accumulated other comprehensive income
|
Total
|
||||||||||||||||||||||
Pension benefits
|
Health care and other benefits
|
Pension benefits
|
Health care and other benefits
|
Pension benefits
|
Health care and other benefits
|
|||||||||||||||||||
Net actuarial loss
|
$ | 9.2 | $ | 5.7 | $ | .5 | $ | .3 | $ | 9.7 | $ | 6.0 | ||||||||||||
Net prior service cost
|
.4 | .1 | - | - | .4 | .1 | ||||||||||||||||||
$ | 9.6 | $ | 5.8 | $ | .5 | $ | . 3 | $ | 10.1 | $ | 6.1 |
Pension benefits
|
Health care and
other benefits
|
|||||||||||||||||||||||
2010
|
2009
|
2008
|
2010
|
2009
|
2008
|
|||||||||||||||||||
Service cost
|
$ | 9.8 | $ | 8.6 | $ | 8.6 | $ | 2.3 | $ | 2.2 | $ | 2.2 | ||||||||||||
Interest cost
|
16.0 | 16.5 | 15.9 | 11.8 | 12.1 | 12.0 | ||||||||||||||||||
Expected return on plan assets
|
(29.1 | ) | (25.2 | ) | (39.9 | ) | - | - | - | |||||||||||||||
Recognized net actuarial loss
|
11.9 | 15.3 | - | 4.1 | 4.6 | 4.6 | ||||||||||||||||||
Amortization of prior service cost
|
.4 | .4 | .3 | .1 | (.1 | ) | (.1 | ) | ||||||||||||||||
Net benefit cost (credit)
|
$ | 9.0 | $ | 15.6 | $ | (15.1 | ) | $ | 18.3 | $ | 18.8 | $ | 18.7 |
Pension benefits
|
Health care and
other benefits
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Discount rate
|
5.40 | % | 5.45 | % | 5.20 | % | 5.75 | % | ||||||||
Rate of compensation increase
|
3.75 | 3.75 | 3.75 | 3.75 | ||||||||||||
Pension band increase
|
2.00 | 2.00 | - | - |
Pension benefits
|
Health care and
other benefits
|
|||||||||||||||||||||||
2010
|
2009
|
2008
|
2010
|
2009
|
2008
|
|||||||||||||||||||
Discount rate
|
5.45 | % | 6.35 | % | 6.25 | % | 5.75 | % | 6.00 | % | 6.25 | % | ||||||||||||
Expected return on assets
|
8.25 | 8.50 | 8.50 | - | - | - | ||||||||||||||||||
Rate of compensation increase
|
3.75 | 3.75 | 3.75 | 3.75 | 3.75 | 3.75 | ||||||||||||||||||
Pension band increase
|
2.00 | 3.00 | 3.00 | - | - | - |
2010
|
2009
|
|||||||
Initial health care cost trend rate
|
8.0 | % | 8.0 | % | ||||
Ultimate rate to which the cost trend rate is assumed to decline
|
5.0 | % | 5.0 | % | ||||
Years to reach ultimate rate
|
6 | 6 |
2010
|
2009
|
2008
|
||||||||||
Initial health care cost trend rate
|
8.0 | % | 8.5 | % | 9.0 | % | ||||||
Ultimate rate to which the cost trend rate is assumed to decline
|
5.0 | % | 5.0 | % | 5.0 | % | ||||||
Years to reach ultimate rate
|
6 | 7 | 6 |
Increase (decrease)
|
Effect on net benefit cost
|
Effect on benefit obligation
|
||||||||||
Health care cost trend rate
|
1.0 | % | $ | 1.0 | $ | 20.7 | ||||||
(1.0 | %) | (.9 | ) | (17.6 | ) |
Target
|
Percentage of plan assets
|
|||||||||||
Asset category
|
allocation
|
2010
|
2009
|
|||||||||
Equity securities
|
60 | % | 62 | % | 61 | % | ||||||
Fixed income securities
|
40 | 38 | 39 | |||||||||
100 | % | 100 | % | 100 | % |
Quoted prices in active markets
|
Significant observable inputs
|
|||||||||||
(Level 1)
|
(Level 2)
|
Total
|
||||||||||
December 31, 2010
|
||||||||||||
Equity securities
|
||||||||||||
Domestic
|
$ | - | $ | 162.1 | $ | 162.1 | ||||||
International
|
- | 79.5 | 79.5 | |||||||||
Fixed income securities
|
||||||||||||
Debt securities
|
- | 121.7 | 121.7 | |||||||||
Other
|
3.2 | 23.9 | 27.1 | |||||||||
$ | 3.2 | $ | 387.2 | $ | 390.4 | |||||||
December 31, 2009
|
||||||||||||
Equity securities
|
||||||||||||
Domestic
|
$ | - | $ | 149.6 | $ | 149.6 | ||||||
International
|
- | 72.9 | 72.9 | |||||||||
Fixed income securities
|
||||||||||||
Debt securities
|
- | 110.7 | 110.7 | |||||||||
Other
|
6.1 | 24.2 | 30.3 | |||||||||
$ | 6.1 | $ | 357.4 | $ | 363.5 |
Twelve months ending December 31
|
Pension benefits
|
Health care and other benefits
|
Expected Medicare subsidy
|
|||||||||
2011
|
$ | 27.4 | $ | 14.3 | $ | (1.6 | ) | |||||
2012
|
25.3 | 15.1 | (1.7 | ) | ||||||||
2013
|
25.3 | 16.0 | (1.8 | ) | ||||||||
2014
|
28.5 | 16.7 | (1.9 | ) | ||||||||
2015
|
29.7 | 17.5 | (2.0 | ) | ||||||||
2016-2020 | 180.2 | 98.1 | (10.7 | ) |
11.
|
STOCK-BASED COMPENSATION
|
2010
|
2009
|
2008
|
||||||||||
Operating and maintenance expense
|
$ | 8.6 | $ | 5.2 | $ | 2.9 | ||||||
Income tax benefits
|
3.4 | 2.1 | 1.2 |
2010
|
2009
|
2008
|
||||||||||
Proceeds from the exercise of stock options
|
$ | 9.8 | $ | .3 | $ | 1.7 | ||||||
Associated income tax benefits realized
|
.8 | - | .1 |
Weighted-
|
||||||||
Number
|
average grant-
|
|||||||
of shares
|
date fair value
|
|||||||
Nonvested at January 1, 2010
|
205,195 | $ | 37.86 | |||||
Granted
|
57,280 | 42.64 | ||||||
Vested
|
(115,680 | ) | 38.81 | |||||
Forfeited
|
(3,620 | ) | 39.44 | |||||
Nonvested at December 31, 2010
|
143,175 | 38.97 |
12.
|
COMMON EQUITY
|
2010
|
2009
|
2008
|
||||||||||
Beginning of year
|
45.2 | 45.2 | 45.1 | |||||||||
Issued
|
.3 | - | .1 | |||||||||
End of year
|
45.5 | 45.2 | 45.2 |
2010
|
2009
|
|||||||
Cash flow hedges
|
$ | 5.9 | $ | 4.0 | ||||
Postretirement benefit plans
|
6.5 | 6.5 | ||||||
Foreign currency translation adjustment
|
.8 | .5 | ||||||
$ | 13.2 | $ | 11.0 |
13.
|
PREFERRED STOCK
|
14.
|
BUSINESS SEGMENT AND GEOGRAPHIC INFORMATION
|
2010
|
2009
|
2008
|
||||||||||
Bundled sales
|
$ | 1,839.7 | $ | 1,766.5 | $ | 2,789.5 | ||||||
Transportation
|
163.4 | 169.7 | 187.1 | |||||||||
Revenue taxes
|
148.1 | 150.3 | 174.0 | |||||||||
Other
|
53.2 | 54.3 | 56.3 | |||||||||
$ | 2,204.4 | $ | 2,140.8 | $ | 3,206.9 |
·
|
Merger-related costs of $4.6 million in 2010.
|
·
|
Costs associated with Nicor’s other energy ventures’ utility-bill management contracts attributable to colder than normal weather in 2010, 2009 and 2008 were $1.3 million, $3.7 million and $6.2 million, respectively. The weather impact of these contracts generally serves to partially offset the gas distribution segment’s weather risk. This cost is recorded primarily at the corporate level as a result of an agreement between the parent company and certain of its subsidiaries.
|
·
|
Legal cost recoveries of $3.1 million in 2008. The total recovery (from a counterparty with whom Nicor previously did business during the PBR timeframe) was $5.0 million, of which $3.1 million was allocated to corporate and $1.9 million was allocated to the gas distribution segment (recorded as a reduction to operating and maintenance expense).
|
Business Segments - Financial Data
|
||||||||||||||||||||||||
|
Other Energy Ventures
|
Corporate
|
||||||||||||||||||||||
Gas
|
Wholesale
|
and
|
||||||||||||||||||||||
distribution
|
Shipping
|
marketing
|
Other
|
eliminations
|
Consolidated
|
|||||||||||||||||||
Operating revenues
|
||||||||||||||||||||||||
2010
|
||||||||||||||||||||||||
External customers
|
$ | 2,163.4 | $ | 345.0 | $ | 24.1 | $ | 177.3 | $ | - | $ | 2,709.8 | ||||||||||||
Intersegment
|
41.0 | - | 14.9 | 2.1 | (58.0 | ) | - | |||||||||||||||||
2,204.4 | 345.0 | 39.0 | 179.4 | (58.0 | ) | 2,709.8 | ||||||||||||||||||
2009
|
||||||||||||||||||||||||
External customers
|
2,097.7 | 352.6 | 15.2 | 186.6 | - | 2,652.1 | ||||||||||||||||||
Intersegment
|
43.1 | - | 35.3 | 1.9 | (80.3 | ) | - | |||||||||||||||||
2,140.8 | 352.6 | 50.5 | 188.5 | (80.3 | ) | 2,652.1 | ||||||||||||||||||
2008
|
||||||||||||||||||||||||
External customers
|
3,135.8 | 425.2 | 24.1 | 191.5 | - | 3,776.6 | ||||||||||||||||||
Intersegment
|
71.1 | - | 12.5 | 2.2 | (85.8 | ) | - | |||||||||||||||||
3,206.9 | 425.2 | 36.6 | 193.7 | (85.8 | ) | 3,776.6 | ||||||||||||||||||
Operating income (loss)
|
||||||||||||||||||||||||
2010
|
$ | 194.7 | $ | 14.4 | $ | 10.6 | $ | 23.8 | $ | (7.8 | ) | $ | 235.7 | |||||||||||
2009
|
149.7 | 29.2 | 24.1 | 21.4 | (4.1 | ) | 220.3 | |||||||||||||||||
2008
|
124.4 | 39.3 | 5.8 | 19.5 | (4.0 | ) | 185.0 | |||||||||||||||||
Equity investment income
|
||||||||||||||||||||||||
(loss), net
|
||||||||||||||||||||||||
2010
|
$ | - | $ | - | $ | - | $ | .9 | $ | 7.3 | $ | 8.2 | ||||||||||||
2009
|
- | - | - | 12.0 | 3.8 | 15.8 | ||||||||||||||||||
2008
|
(.1 | ) | - | - | 4.7 | 4.8 | 9.4 | |||||||||||||||||
Interest income
|
||||||||||||||||||||||||
2010
|
$ | .8 | $ | .3 | $ | .1 | $ | .1 | $ | (.2 | ) | $ | 1.1 | |||||||||||
2009
|
1.5 | .5 | - | .3 | - | 2.3 | ||||||||||||||||||
2008
|
5.5 | 1.8 | .2 | .9 | .4 | 8.8 | ||||||||||||||||||
Interest expense, net of
|
||||||||||||||||||||||||
amounts capitalized
|
||||||||||||||||||||||||
2010
|
$ | 36.6 | $ | - | $ | - | $ | .1 | $ | 1.4 | $ | 38.1 | ||||||||||||
2009
|
36.9 | - | .2 | .2 | 1.4 | 38.7 | ||||||||||||||||||
2008
|
39.8 | - | 1.2 | .1 | (1.0 | ) | 40.1 | |||||||||||||||||
Income tax expense
|
||||||||||||||||||||||||
(benefit), net
|
||||||||||||||||||||||||
2010
|
$ | 59.3 | $ | 4.0 | $ | 4.2 | $ | 9.8 | $ | (7.6 | ) | $ | 69.7 | |||||||||||
2009
|
40.3 | 3.9 | 9.4 | 13.3 | (1.8 | ) | 65.1 | |||||||||||||||||
2008
|
31.0 | 6.2 | 1.9 | 9.7 | (4.5 | ) | 44.3 | |||||||||||||||||
Property, plant and
|
||||||||||||||||||||||||
equipment, net
|
||||||||||||||||||||||||
2010
|
$ | 2,854.5 | $ | 128.3 | $ | 1.3 | $ | 38.9 | $ | (.2 | ) | $ | 3,022.8 | |||||||||||
2009
|
2,794.8 | 128.0 | 1.1 | 15.5 | (.3 | ) | 2,939.1 | |||||||||||||||||
2008
|
2,723.5 | 121.2 | .5 | 13.7 | (.3 | ) | 2,858.6 | |||||||||||||||||
Capital expenditures
|
||||||||||||||||||||||||
2010
|
$ | 198.3 | $ | 15.0 | $ | .6 | $ | 27.5 | $ | - | $ | 241.4 | ||||||||||||
2009
|
203.2 | 21.9 | .3 | 5.3 | - | 230.7 | ||||||||||||||||||
2008
|
229.4 | 16.3 | .2 | 3.8 | .2 | 249.9 | ||||||||||||||||||
Depreciation
|
||||||||||||||||||||||||
2010
|
$ | 183.6 | $ | 14.8 | $ | .3 | $ | 4.1 | $ | (.1 | ) | $ | 202.7 | |||||||||||
2009
|
177.4 | 14.5 | .3 | 3.7 | (.1 | ) | 195.8 | |||||||||||||||||
2008
|
170.9 | 15.4 | .2 | 3.4 | (.1 | ) | 189.8 |
15.
|
EQUITY INVESTMENT INCOME, NET
|
2010
|
2009
|
2008
|
||||||||||
Triton
|
$ | 7.8 | $ | 5.3 | $ | 6.4 | ||||||
Horizon Pipeline
|
1.5 | 1.5 | 1.5 | |||||||||
EN Engineering
|
- | 10.5 | 3.2 | |||||||||
Other
|
(1.1 | ) | (1.5 | ) | (1.7 | ) | ||||||
$ | 8.2 | $ | 15.8 | $ | 9.4 |
16.
|
RELATED PARTY TRANSACTIONS
|
17.
|
COMMITMENTS
|
Unconditional purchase obligations
|
Operating leases
|
|||||||
2011
|
$ | 45.6 | $ | 17.5 | ||||
2012
|
6.3 | 10.1 | ||||||
2013
|
1.8 | 4.6 | ||||||
2014
|
1.5 | 3.0 | ||||||
2015
|
1.6 | 2.3 | ||||||
After 2015
|
1.6 | 11.5 | ||||||
$ | 58.4 | $ | 49.0 |
18.
|
REGULATORY PROCEEDINGS
|
19.
|
GUARANTEES AND INDEMNITIES
|
20.
|
CONTINGENCIES
|
21.
|
QUARTERLY RESULTS (UNAUDITED)
|
Quarter ended
|
||||||||||||||||
Mar. 31
|
June 30
|
Sept. 30
|
Dec. 31
|
|||||||||||||
2010
|
||||||||||||||||
Operating revenues
|
$ | 1,192.9 | $ | 425.6 | $ | 352.5 | $ | 738.8 | ||||||||
Operating income
|
96.0 | 43.4 | 30.4 | 65.9 | ||||||||||||
Net income
|
60.5 | 24.2 | 13.6 | 40.1 | ||||||||||||
Earnings per average share of common stock
|
||||||||||||||||
Basic
|
1.33 | .53 | .30 | .87 | ||||||||||||
Diluted
|
1.33 | .53 | .30 | .87 | ||||||||||||
2009
|
||||||||||||||||
Operating revenues
|
$ | 1,110.8 | $ | 447.6 | $ | 325.6 | $ | 768.1 | ||||||||
Operating income
|
59.9 | 39.5 | 29.8 | 91.1 | ||||||||||||
Net income
|
43.8 | 22.9 | 13.6 | 55.2 | ||||||||||||
Earnings per average share of common stock
|
||||||||||||||||
Basic
|
.97 | .50 | .30 | 1.22 | ||||||||||||
Diluted
|
.96 | .50 | .30 | 1.21 |
ITEM 15(a)(2)
|
Financial Statement Schedules
|
Nicor Inc.
|
||||||||||
Schedule II
|
||||||||||
VALUATION AND QUALIFYING ACCOUNTS
|
||||||||||
(millions)
|
Additions
|
|||||||||||||||||||||||
Balance at
|
Charged to
|
Charged to
|
Balance
|
||||||||||||||||||||
beginning
|
costs and
|
other
|
at end
|
||||||||||||||||||||
Description
|
of period
|
expenses
|
accounts
|
Deductions
|
of period
|
||||||||||||||||||
2010
|
|||||||||||||||||||||||
Allowance for doubtful accounts receivable
|
$ | 33.0 | $ | 40.1 |
(d)
|
$ | - | $ | 45.5 |
(a)
|
$ | 27.6 | |||||||||||
Accrued mercury-related costs
|
2.1 | - | - | 1.5 |
(b)
|
.6 | |||||||||||||||||
Accrued manufactured gas plant environmental costs
|
23.8 | - | 17.5 |
(c)
|
12.6 |
(b)
|
28.7 | ||||||||||||||||
2009
|
|||||||||||||||||||||||
Allowance for doubtful accounts receivable
|
$ | 44.9 | $ | 56.6 | $ | - | $ | 68.5 |
(a)
|
$ | 33.0 | ||||||||||||
Accrued mercury-related costs
|
2.5 | - | - | .4 |
(b)
|
2.1 | |||||||||||||||||
Accrued manufactured gas plant environmental costs
|
21.4 | - | 11.2 |
(c)
|
8.8 |
(b)
|
23.8 | ||||||||||||||||
2008
|
|||||||||||||||||||||||
Allowance for doubtful accounts receivable
|
$ | 35.1 | $ | 74.1 | $ | - | $ | 64.3 |
(a)
|
$ | 44.9 | ||||||||||||
Accrued mercury-related costs
|
2.8 | .6 | - | .9 |
(b)
|
2.5 | |||||||||||||||||
Accrued manufactured gas plant environmental costs
|
15.2 | - | 19.8 |
(c)
|
13.6 |
(b)
|
21.4 |
(a) Accounts receivable written off, net of recoveries.
|
||||||||||
(b) Expenditures, other adjustments.
|
||||||||||
(c) Accrual of estimated future remediation costs that are deferred as regulatory assets.
|
||||||||||
(d) Amount excludes refunds to / recoveries from customers attributable to the bad debt rider.
|
Part I - FINANCIAL INFORMATION
|
Item 1. Financial Statements
|
Nicor Inc.
|
Condensed Consolidated Statements of Income (Unaudited)
|
(millions, except per share data)
|
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30
|
September 30
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Operating revenues
|
||||||||||||||||
Gas distribution (includes revenue taxes of $14.4, $14.0,
|
||||||||||||||||
$120.7 and $111.8, respectively)
|
$ | 239.9 | $ | 233.5 | $ | 1,514.6 | $ | 1,601.8 | ||||||||
Shipping
|
78.4 | 83.9 | 239.1 | 253.4 | ||||||||||||
Other energy ventures
|
35.8 | 41.2 | 147.3 | 157.2 | ||||||||||||
Corporate and eliminations
|
(5.7 | ) | (6.1 | ) | (38.6 | ) | (41.4 | ) | ||||||||
Total operating revenues
|
348.4 | 352.5 | 1,862.4 | 1,971.0 | ||||||||||||
Operating expenses
|
||||||||||||||||
Gas distribution
|
||||||||||||||||
Cost of gas
|
92.9 | 75.5 | 914.7 | 982.3 | ||||||||||||
Operating and maintenance
|
60.0 | 74.2 | 210.0 | 217.1 | ||||||||||||
Depreciation
|
47.1 | 45.9 | 141.3 | 137.8 | ||||||||||||
Taxes, other than income taxes
|
18.6 | 18.3 | 133.5 | 124.4 | ||||||||||||
Other
|
- | (1.3 | ) | - | (1.3 | ) | ||||||||||
Shipping
|
82.1 | 80.3 | 244.3 | 246.1 | ||||||||||||
Other energy ventures
|
34.1 | 34.1 | 131.7 | 134.3 | ||||||||||||
Other corporate expenses and eliminations
|
(4.7 | ) | (4.9 | ) | (32.4 | ) | (39.5 | ) | ||||||||
Total operating expenses
|
330.1 | 322.1 | 1,743.1 | 1,801.2 | ||||||||||||
Operating income
|
18.3 | 30.4 | 119.3 | 169.8 | ||||||||||||
Interest expense, net of amounts capitalized
|
8.5 | 9.7 | 24.1 | 28.4 | ||||||||||||
Equity investment income, net
|
4.3 | 1.5 | 12.0 | 5.1 | ||||||||||||
Other income, net
|
.5 | .5 | 1.3 | 1.9 | ||||||||||||
Income before income taxes
|
14.6 | 22.7 | 108.5 | 148.4 | ||||||||||||
Income tax expense, net of benefits
|
8.9 | 9.1 | 38.4 | 50.1 | ||||||||||||
Net income
|
$ | 5.7 | $ | 13.6 | $ | 70.1 | $ | 98.3 | ||||||||
Average shares of common stock outstanding
|
||||||||||||||||
Basic
|
45.9 | 45.7 | 45.9 | 45.6 | ||||||||||||
Diluted
|
46.0 | 45.9 | 45.9 | 45.8 | ||||||||||||
Earnings per average share of common stock
|
||||||||||||||||
Basic
|
$ | .12 | $ | .30 | $ | 1.52 | $ | 2.16 | ||||||||
Diluted
|
.12 | .30 | 1.52 | 2.15 | ||||||||||||
Dividends declared per share of common stock
|
$ | .465 | $ | .465 | $ | 1.395 | $ | 1.395 | ||||||||
The accompanying notes are an integral part of these statements.
|
Nicor Inc.
|
Condensed Consolidated Statements of Cash Flows (Unaudited)
|
(millions)
|
Nine months ended
|
||||||||
September 30
|
||||||||
2011
|
2010
|
|||||||
Operating activities
|
||||||||
Net income
|
$ | 70.1 | $ | 98.3 | ||||
Adjustments to reconcile net income to net cash flow provided from
|
||||||||
operating activities:
|
||||||||
Depreciation
|
155.4 | 151.9 | ||||||
Deferred income tax expense (benefit)
|
2.0 | (9.9 | ) | |||||
Changes in assets and liabilities:
|
||||||||
Receivables, less allowances
|
241.1 | 256.4 | ||||||
Gas in storage
|
(76.3 | ) | (90.6 | ) | ||||
Deferred/accrued gas costs
|
(9.2 | ) | 6.9 | |||||
Derivative instruments
|
(9.1 | ) | 6.6 | |||||
Margin accounts - derivative instruments
|
33.5 | (1.7 | ) | |||||
Other assets
|
(9.7 | ) | 23.2 | |||||
Accounts payable
|
(39.6 | ) | (68.1 | ) | ||||
Customer credit balances and deposits
|
(1.3 | ) | (10.5 | ) | ||||
Other liabilities
|
20.1 | (6.3 | ) | |||||
Other items
|
(11.9 | ) | (8.4 | ) | ||||
Net cash flow provided from operating activities
|
365.1 | 347.8 | ||||||
Investing activities
|
||||||||
Additions to property, plant & equipment
|
(190.5 | ) | (148.7 | ) | ||||
Purchases of held-to-maturity securities
|
- | (8.0 | ) | |||||
Net decrease in other short-term investments
|
20.0 | 10.8 | ||||||
Other investing activities
|
(1.5 | ) | (1.6 | ) | ||||
Net cash flow used for investing activities
|
(172.0 | ) | (147.5 | ) | ||||
Financing activities
|
||||||||
Proceeds from issuing long-term debt
|
75.0 | - | ||||||
Disbursements to retire long-term debt
|
(75.0 | ) | - | |||||
Net repayments of commercial paper
|
(112.4 | ) | (120.7 | ) | ||||
Debt issuance costs
|
(1.5 | ) | (5.8 | ) | ||||
Dividends paid
|
(64.0 | ) | (63.8 | ) | ||||
Repurchases of common stock
|
(11.1 | ) | (.3 | ) | ||||
Proceeds from exercise of stock options
|
5.9 | 9.0 | ||||||
Other financing activities
|
.1 | .7 | ||||||
Net cash flow used for financing activities
|
(183.0 | ) | (180.9 | ) | ||||
Net increase in cash and cash equivalents
|
10.1 | 19.4 | ||||||
Cash and cash equivalents, beginning of period
|
31.5 | 55.7 | ||||||
Cash and cash equivalents, end of period
|
$ | 41.6 | $ | 75.1 | ||||
The accompanying notes are an integral part of these statements.
|
Nicor Inc.
|
Condensed Consolidated Balance Sheets (Unaudited)
|
(millions)
|
September 30
|
December 31
|
September 30
|
||||||||||
2011
|
2010
|
2010
|
||||||||||
Assets
|
||||||||||||
Current assets
|
||||||||||||
Cash and cash equivalents
|
$ | 41.6 | $ | 31.5 | $ | 75.1 | ||||||
Short-term investments
|
52.8 | 70.6 | 66.8 | |||||||||
Receivables, less allowances of $27.1, $27.6 and $37.7, respectively
|
231.5 | 472.4 | 235.7 | |||||||||
Gas in storage
|
240.2 | 163.9 | 227.8 | |||||||||
Derivative instruments
|
49.6 | 49.1 | 70.4 | |||||||||
Margin accounts - derivative instruments
|
27.5 | 50.9 | 58.8 | |||||||||
Other
|
144.8 | 115.2 | 148.8 | |||||||||
Total current assets
|
788.0 | 953.6 | 883.4 | |||||||||
Property, plant and equipment, at cost
|
||||||||||||
Gas distribution
|
4,841.7 | 4,733.6 | 4,680.3 | |||||||||
Shipping
|
323.7 | 333.6 | 332.2 | |||||||||
Other
|
112.9 | 60.5 | 48.1 | |||||||||
Property, plant and equipment, at cost
|
5,278.3 | 5,127.7 | 5,060.6 | |||||||||
Less accumulated depreciation
|
2,172.6 | 2,104.9 | 2,081.1 | |||||||||
Total property, plant and equipment, net
|
3,105.7 | 3,022.8 | 2,979.5 | |||||||||
Long-term investments
|
134.6 | 134.2 | 133.9 | |||||||||
Other assets
|
381.9 | 385.9 | 373.6 | |||||||||
Total assets
|
$ | 4,410.2 | $ | 4,496.5 | $ | 4,370.4 | ||||||
Liabilities and Capitalization
|
||||||||||||
Current liabilities
|
||||||||||||
Long-term debt due within one year
|
$ | - | $ | - | $ | 75.0 | ||||||
Short-term debt
|
312.6 | 425.0 | 373.3 | |||||||||
Accounts payable
|
305.8 | 335.5 | 285.8 | |||||||||
Customer credit balances and deposits
|
109.3 | 110.6 | 131.2 | |||||||||
Derivative instruments
|
80.3 | 82.9 | 115.9 | |||||||||
Other
|
116.3 | 120.3 | 96.3 | |||||||||
Total current liabilities
|
924.3 | 1,074.3 | 1,077.5 | |||||||||
Deferred credits and other liabilities
|
||||||||||||
Regulatory asset retirement liability
|
878.5 | 843.9 | 836.0 | |||||||||
Deferred income taxes
|
437.1 | 423.4 | 416.2 | |||||||||
Health care and other postretirement benefits
|
232.6 | 229.7 | 201.9 | |||||||||
Asset retirement obligation
|
197.3 | 190.9 | 188.6 | |||||||||
Other
|
140.2 | 132.0 | 148.0 | |||||||||
Total deferred credits and other liabilities
|
1,885.7 | 1,819.9 | 1,790.7 | |||||||||
Commitments and contingencies
|
||||||||||||
Capitalization
|
||||||||||||
Long-term obligations
|
498.5 | 498.4 | 423.4 | |||||||||
Common equity
|
||||||||||||
Common stock
|
113.9 | 113.9 | 113.8 | |||||||||
Paid-in capital
|
67.5 | 69.1 | 67.0 | |||||||||
Retained earnings
|
939.9 | 934.1 | 915.4 | |||||||||
Accumulated other comprehensive loss
|
(19.6 | ) | (13.2 | ) | (17.4 | ) | ||||||
Total common equity
|
1,101.7 | 1,103.9 | 1,078.8 | |||||||||
Total capitalization
|
1,600.2 | 1,602.3 | 1,502.2 | |||||||||
Total liabilities and capitalization
|
$ | 4,410.2 | $ | 4,496.5 | $ | 4,370.4 | ||||||
The accompanying notes are an integral part of these statements.
|
1.
|
PROPOSED MERGER WITH AGL RESOURCES
|
2.
|
BASIS OF PRESENTATION
|
3.
|
ACCOUNTING POLICIES
|
September 30
|
December 31
|
September 30
|
||||||||||
2011
|
2010
|
2010
|
||||||||||
Regulatory assets - current
|
||||||||||||
Regulatory postretirement asset
|
$ | 21.1 | $ | 21.1 | $ | 20.6 | ||||||
Deferred gas costs
|
17.7 | 6.5 | 18.1 | |||||||||
Bad debt rider
|
- | - | 4.2 | |||||||||
Other
|
9.7 | 7.4 | 7.2 | |||||||||
Regulatory assets - noncurrent
|
||||||||||||
Regulatory postretirement asset
|
181.7 | 193.3 | 183.6 | |||||||||
Deferred gas costs
|
- | 1.4 | 4.3 | |||||||||
Deferred environmental costs
|
46.6 | 25.0 | 24.8 | |||||||||
Unamortized losses on reacquired debt
|
12.3 | 13.1 | 13.4 | |||||||||
Other
|
6.7 | 9.6 | 11.4 | |||||||||
$ | 295.8 | $ | 277.4 | $ | 287.6 |
Regulatory liabilities - current
|
||||||||||||
Regulatory asset retirement liability
|
$ | 17.2 | $ | 17.2 | $ | 14.5 | ||||||
Bad debt rider
|
26.9 | 16.4 | - | |||||||||
Other
|
2.3 | 7.7 | 11.5 | |||||||||
Regulatory liabilities - noncurrent
|
||||||||||||
Regulatory asset retirement liability
|
878.5 | 843.9 | 836.0 | |||||||||
Regulatory income tax liability
|
13.1 | 18.2 | 19.1 | |||||||||
Bad debt rider
|
16.4 | 11.7 | 9.3 | |||||||||
Other
|
1.5 | .9 | .9 | |||||||||
$ | 955.9 | $ | 916.0 | $ | 891.3 |
4.
|
INVESTMENTS
|
September 30
|
December 31
|
September 30
|
||||||||||
2011
|
2010
|
2010
|
||||||||||
Money market funds
|
$ | 59.0 | $ | 82.9 | $ | 128.8 | ||||||
Corporate bonds
|
6.5 | 6.8 | 6.8 | |||||||||
Other investments
|
9.2 | 8.5 | 6.1 | |||||||||
$ | 74.7 | $ | 98.2 | $ | 141.7 |
September 30
|
December 31
|
September 30
|
||||||||||
2011
|
2010
|
2010
|
||||||||||
Cash equivalents
|
$ | 8.7 | $ | 12.6 | $ | 62.3 | ||||||
Short-term investments
|
52.8 | 70.6 | 66.8 | |||||||||
Long-term investments
|
13.2 | 15.0 | 12.6 | |||||||||
$ | 74.7 | $ | 98.2 | $ | 141.7 |
Less
than 1 year
|
1-5
Years
|
Total
|
||||||||
$ | 2.1 | $ | 6.5 | $ | 8.6 |
5.
|
SHORT-TERM AND LONG-TERM DEBT
|
6.
|
INCOME TAXES
|
7.
|
FAIR VALUE MEASUREMENTS
|
Quoted prices in active markets
|
Significant observable inputs
|
Significant unobservable inputs
|
||||||||||||||
(Level 1)
|
(Level 2)
|
(Level 3)
|
Total
|
|||||||||||||
September 30, 2011
|
||||||||||||||||
Assets
|
||||||||||||||||
Money market funds
|
$ | 59.0 | $ | - | $ | - | $ | 59.0 | ||||||||
Commodity derivatives
|
22.0 | 32.4 | 7.2 | 61.6 | ||||||||||||
$ | 81.0 | $ | 32.4 | $ | 7.2 | $ | 120.6 | |||||||||
Liabilities
|
||||||||||||||||
Commodity derivatives
|
$ | 47.9 | $ | 23.3 | $ | 2.5 | $ | 73.7 | ||||||||
Interest rate derivatives
|
- | 13.7 | - | 13.7 | ||||||||||||
$ | 47.9 | $ | 37.0 | $ | 2.5 | $ | 87.4 |
December 31, 2010
|
||||||||||||||||
Assets
|
||||||||||||||||
Money market funds
|
$ | 82.9 | $ | - | $ | - | $ | 82.9 | ||||||||
Commodity derivatives
|
21.3 | 35.7 | 9.3 | 66.3 | ||||||||||||
Interest rate derivative
|
- | 1.0 | - | 1.0 | ||||||||||||
$ | 104.2 | $ | 36.7 | $ | 9.3 | $ | 150.2 |
Liabilities
|
||||||||||||||||
Commodity derivatives
|
$ | 55.4 | $ | 31.3 | $ | 12.3 | $ | 99.0 | ||||||||
Interest rate derivative
|
- | 3.2 | - | 3.2 | ||||||||||||
$ | 55.4 | $ | 34.5 | $ | 12.3 | $ | 102.2 | |||||||||
September 30, 2010
|
||||||||||||||||
Assets
|
||||||||||||||||
Money market funds
|
$ | 128.8 | $ | - | $ | - | $ | 128.8 | ||||||||
Commodity derivatives
|
42.0 | 42.4 | 9.0 | 93.4 | ||||||||||||
$ | 170.8 | $ | 42.4 | $ | 9.0 | $ | 222.2 | |||||||||
Liabilities
|
||||||||||||||||
Commodity derivatives
|
$ | 83.1 | $ | 40.6 | $ | 15.9 | $ | 139.6 | ||||||||
Interest rate derivatives
|
- | 7.5 | - | 7.5 | ||||||||||||
$ | 83.1 | $ | 48.1 | $ | 15.9 | $ | 147.1 |
Three months ended
September 30
|
Nine months ended
September 30
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Beginning of period
|
$ | 7.5 | $ | 7.1 | $ | (3.0 | ) | $ | 5.0 | |||||||
Net realized/unrealized gains (losses)
|
||||||||||||||||
Included in regulatory assets and
liabilities
|
(3.7 | ) | (.9 | ) | 1.4 | (1.7 | ) | |||||||||
Included in net income
|
2.1 | 4.8 | 1.6 | (2.0 | ) | |||||||||||
Settlements, net of purchases**
|
(1.9 | ) | .6 | (1.4 | ) | 4.5 | ||||||||||
Transfers into Level 3
|
.6 | (13.6 | ) | 2.1 | (10.8 | ) | ||||||||||
Transfers out of Level 3
|
.1 | (4.9 | ) | 4.0 | (1.9 | ) | ||||||||||
End of period
|
$ | 4.7 | $ | (6.9 | ) | $ | 4.7 | $ | (6.9 | ) | ||||||
Net unrealized gains (losses) included in net income above relating to derivatives still held at September 30
|
$ | 1.2 | $ | 1.7 | $ | 1.3 | $ | (4.0 | ) | |||||||
** There were no purchases for the three and nine months ended September 30, 2011.
|
September 30
|
December 31
|
September 30
|
||||||||||
2011
|
2010
|
2010
|
||||||||||
Assets
|
||||||||||||
Margin accounts - derivative instruments
|
$ | 27.5 | $ | 50.9 | $ | 58.8 | ||||||
Other - noncurrent
|
.6 | 8.1 | 9.5 | |||||||||
Liabilities
|
||||||||||||
Other - current
|
$ | 2.2 | $ | - | $ | 2.2 | ||||||
Other - noncurrent
|
.4 | - | 4.5 |
8.
|
DERIVATIVE INSTRUMENTS
|
September 30
|
December 31
|
September 30
|
||||||||||
2011
|
2010
|
2010
|
||||||||||
Derivatives designated as hedging instruments
|
||||||||||||
Assets
|
||||||||||||
Derivative instruments
|
$ | .5 | $ | .4 | $ | - | ||||||
Other - noncurrent
|
- | 1.0 | - | |||||||||
$ | .5 | $ | 1.4 | $ | - | |||||||
Liabilities
|
||||||||||||
Derivative instruments
|
$ | 15.9 | $ | 2.2 | $ | 3.4 | ||||||
Other - noncurrent
|
.1 | 3.2 | 7.7 | |||||||||
$ | 16.0 | $ | 5.4 | $ | 11.1 |
Derivatives not designated as hedging instruments
|
||||||||||||
Assets
|
||||||||||||
Derivative instruments
|
$ | 49.1 | $ | 48.7 | $ | 70.4 | ||||||
Other - noncurrent
|
12.0 | 17.2 | 23.0 | |||||||||
$ | 61.1 | $ | 65.9 | $ | 93.4 | |||||||
Liabilities
|
||||||||||||
Derivative instruments
|
$ | 64.4 | $ | 80.7 | $ | 112.5 | ||||||
Other - noncurrent
|
7.0 | 16.1 | 23.5 | |||||||||
$ | 71.4 | $ | 96.8 | $ | 136.0 |
Three months ended
September 30
|
Nine months ended
September 30
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Pretax loss recognized in other comprehensive income
|
$ | 10.8 | $ | 5.8 | $ | 14.1 | $ | 13.1 | ||||||||
Three months ended
September 30
|
Nine months ended
September 30
|
|||||||||||||||
Location
|
2011
|
2010
|
2011
|
2010
|
||||||||||||
Operating revenues
|
$ | - | $ | .1 | $ | 1.4 | $ | 1.1 | ||||||||
Operating and maintenance
|
.3 | .5 | .8 | 1.1 | ||||||||||||
$ | .3 | $ | .6 | $ | 2.2 | $ | 2.2 |
Three months ended
September 30
|
Nine months ended
September 30
|
|||||||||||||||
Location
|
2011
|
2010
|
2011
|
2010
|
||||||||||||
Operating revenues
|
$ | 4.5 | $ | 5.3 | $ | .3 | $ | 3.9 | ||||||||
Operating and maintenance
|
(.3 | ) | (.3 | ) | (.4 | ) | (1.0 | ) | ||||||||
$ | 4.2 | $ | 5.0 | $ | (.1 | ) | $ | 2.9 |
9.
|
POSTRETIREMENT BENEFITS
|
Pension benefits
|
Health care and
other benefits
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Three months ended September 30
|
||||||||||||||||
Service cost
|
$ | 2.4 | $ | 2.4 | $ | .6 | $ | .6 | ||||||||
Interest cost
|
4.1 | 4.0 | 3.1 | 3.0 | ||||||||||||
Expected return on plan assets
|
(7.7 | ) | (7.2 | ) | - | - | ||||||||||
Recognized net actuarial loss
|
2.5 | 3.0 | 1.5 | 1.0 | ||||||||||||
Amortization of prior service cost
|
.1 | .1 | - | - | ||||||||||||
Net benefit cost
|
$ | 1.4 | $ | 2.3 | $ | 5.2 | $ | 4.6 |
Nine months ended September 30
|
||||||||||||||||
Service cost
|
$ | 7.4 | $ | 7.3 | $ | 1.8 | $ | 1.7 | ||||||||
Interest cost
|
12.3 | 12.0 | 9.2 | 8.9 | ||||||||||||
Expected return on plan assets
|
(23.3 | ) | (21.7 | ) | - | - | ||||||||||
Recognized net actuarial loss
|
7.3 | 8.9 | 4.5 | 3.1 | ||||||||||||
Amortization of prior service cost
|
.3 | .3 | .1 | .1 | ||||||||||||
Net benefit cost
|
$ | 4.0 | $ | 6.8 | $ | 15.6 | $ | 13.8 |
10.
|
EQUITY INVESTMENT INCOME, NET
|
11.
|
COMPREHENSIVE INCOME
|
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30
|
September 30
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Net income
|
$ | 5.7 | $ | 13.6 | $ | 70.1 | $ | 98.3 | ||||||||
Other comprehensive loss, after tax
|
(6.0 | ) | (3.0 | ) | (6.4 | ) | (6.4 | ) | ||||||||
Total comprehensive income (loss)
|
$ | (.3 | ) | $ | 10.6 | $ | 63.7 | $ | 91.9 |
12.
|
BUSINESS SEGMENT INFORMATION
|
Nicor Inc.
|
Business Segments - Financial Data
|
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30
|
September 30
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Gas distribution
|
||||||||||||||||
Operating revenues
|
||||||||||||||||
External customers
|
$ | 235.4 | $ | 229.0 | $ | 1,485.7 | $ | 1,571.3 | ||||||||
Intersegment
|
4.5 | 4.5 | 28.9 | 30.5 | ||||||||||||
$ | 239.9 | $ | 233.5 | $ | 1,514.6 | $ | 1,601.8 | |||||||||
Operating income
|
$ | 21.3 | $ | 20.9 | $ | 115.1 | $ | 141.5 | ||||||||
Shipping
|
||||||||||||||||
Operating revenues
|
||||||||||||||||
External customers
|
$ | 78.4 | $ | 83.9 | $ | 239.1 | $ | 253.4 | ||||||||
Intersegment
|
- | - | - | - | ||||||||||||
$ | 78.4 | $ | 83.9 | $ | 239.1 | $ | 253.4 | |||||||||
Operating income (loss)
|
$ | (3.7 | ) | $ | 3.6 | $ | (5.2 | ) | $ | 7.3 | ||||||
Other Energy Ventures
|
||||||||||||||||
Wholesale marketing
|
||||||||||||||||
Operating revenues
|
||||||||||||||||
External customers
|
$ | 1.6 | $ | 7.1 | $ | 12.8 | $ | 20.5 | ||||||||
Intersegment
|
.7 | 1.1 | 8.4 | 9.3 | ||||||||||||
$ | 2.3 | $ | 8.2 | $ | 21.2 | $ | 29.8 | |||||||||
Operating income (loss)
|
$ | (4.7 | ) | $ | .7 | $ | (.1 | ) | $ | 8.1 | ||||||
Other
|
||||||||||||||||
Operating revenues
|
||||||||||||||||
External customers
|
$ | 33.0 | $ | 32.5 | $ | 124.8 | $ | 125.8 | ||||||||
Intersegment
|
.5 | .5 | 1.3 | 1.6 | ||||||||||||
$ | 33.5 | $ | 33.0 | $ | 126.1 | $ | 127.4 | |||||||||
Operating income
|
$ | 6.4 | $ | 6.4 | $ | 15.7 | $ | 14.8 | ||||||||
Corporate and eliminations
|
||||||||||||||||
Operating revenues
|
||||||||||||||||
External customers
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Intersegment
|
(5.7 | ) | (6.1 | ) | (38.6 | ) | (41.4 | ) | ||||||||
$ | (5.7 | ) | $ | (6.1 | ) | $ | (38.6 | ) | $ | (41.4 | ) | |||||
Operating loss
|
$ | (1.0 | ) | $ | (1.2 | ) | $ | (6.2 | ) | $ | (1.9 | ) | ||||
Consolidated
|
||||||||||||||||
Operating revenues
|
||||||||||||||||
External customers
|
$ | 348.4 | $ | 352.5 | $ | 1,862.4 | $ | 1,971.0 | ||||||||
Intersegment
|
- | - | - | - | ||||||||||||
$ | 348.4 | $ | 352.5 | $ | 1,862.4 | $ | 1,971.0 | |||||||||
Operating income
|
$ | 18.3 | $ | 30.4 | $ | 119.3 | $ | 169.8 |
13.
|
REGULATORY MATTERS
|
14.
|
GUARANTEES AND INDEMNITIES
|
15.
|
CONTINGENCIES
|
·
|
The accompanying notes to the Unaudited Pro Forma Condensed Combined Consolidated Financial Statements;
|
·
|
The consolidated financial statements of AGL Resources as of and for the year ended December 31, 2010, included in AGL Resources’ Form 10-K;
|
·
|
The unaudited condensed consolidated interim financial statements of AGL Resources as of and for the nine months ended September 30, 2011, included in AGL Resources’ Form 10-Q;
|
·
|
The consolidated financial statements of Nicor as of and for the year ended December 31, 2010, included in Nicor’s Form 10-K;
|
·
|
The unaudited condensed consolidated interim financial statements of Nicor as of and for the nine months ended September 30, 2011, included in Nicor’s Form 10-Q;
|
·
|
Information contained in, or incorporated by reference in our joint proxy statement/prospectus filed with the SEC on April 28, 2011.
|
AGL
|
Pro Forma
|
Pro Forma
|
||||||||||||||
Resources
|
Nicor (a)
|
Adjustments
|
Combined
|
|||||||||||||
(In millions, except per share amounts)
|
||||||||||||||||
OPERATING REVENUES
|
$
|
1,548
|
$
|
1,862
|
$
|
-
|
$
|
3,410
|
||||||||
OPERATING EXPENSES:
|
||||||||||||||||
Cost of gas
|
701
|
944
|
-
|
1,645
|
||||||||||||
Operation and maintenance
|
363
|
502
|
(29)
|
(b)
|
836
|
|||||||||||
Depreciation and amortization
|
126
|
155
|
9
|
(c)
|
290
|
|||||||||||
Taxes other than income taxes
|
36
|
142
|
-
|
178
|
||||||||||||
Total operating expenses
|
1,226
|
1,743
|
(20)
|
2,949
|
||||||||||||
OPERATING INCOME
|
322
|
119
|
20
|
|
461
|
|||||||||||
Interest expense
|
(92)
|
(24)
|
(24)
|
(d)
|
(140)
|
|||||||||||
Other income
|
4
|
13
|
-
|
17
|
||||||||||||
INCOME BEFORE INCOME TAXES
|
234
|
108
|
(4)
|
|
338
|
|||||||||||
INCOME TAXES
|
85
|
38
|
(2)
|
(e)
|
121
|
|||||||||||
NET INCOME
|
149
|
70
|
(2)
|
|
217
|
|||||||||||
Less: net income attributable to the noncontrolling interest
|
10
|
|
-
|
-
|
10
|
|
||||||||||
NET INCOME ATTRIBUTABLE TO PARENT
|
$
|
139
|
$
|
70
|
$
|
(2)
|
|
$
|
207
|
|||||||
BASIC EARNINGS PER SHARE OF COMMON STOCK
|
$
|
1.79
|
$
|
1.52
|
$
|
1.78
|
||||||||||
WEIGHTED-AVERAGE NUMBER OF BASIC SHARES OUTSTANDING
|
77.9
|
45.9
|
(7.8)
|
(f)
|
116.0
|
|||||||||||
DILUTED EARNINGS PER SHARE OF COMMON STOCK
|
$
|
1.78
|
$
|
1.52
|
$
|
1.78
|
||||||||||
WEIGHTED-AVERAGE NUMBER OF DILUTED SHARES OUTSTANDING
|
78.4
|
45.9
|
(7.8)
|
(f)
|
116.5
|
AGL
|
Pro Forma
|
Pro Forma
|
||||||||||||||
Resources
|
Nicor (a)
|
Adjustments
|
Combined
|
|||||||||||||
(In millions, except per share amounts)
|
||||||||||||||||
OPERATING REVENUES
|
$
|
2,373
|
$
|
2,710
|
$
|
-
|
$
|
5,083
|
||||||||
Cost of gas
|
1,164
|
1,406
|
-
|
2,570
|
||||||||||||
Operation and maintenance
|
503
|
692
|
(10)
|
(b)
|
1,185
|
|||||||||||
Depreciation and amortization
|
160
|
203
|
12
|
(c)
|
375
|
|||||||||||
Taxes other than income taxes
|
46
|
173
|
-
|
219
|
||||||||||||
Total operating expenses
|
1,873
|
2,474
|
2
|
4,349
|
||||||||||||
OPERATING INCOME
|
500
|
236
|
(2)
|
|
734
|
|||||||||||
Interest expense
|
(109)
|
(37)
|
(40)
|
(d)
|
(186)
|
|||||||||||
Other (loss) income
|
(1)
|
9
|
-
|
8
|
||||||||||||
INCOME BEFORE INCOME TAXES
|
390
|
208
|
(42)
|
|
556
|
|||||||||||
INCOME TAXES
|
140
|
70
|
(10)
|
(e)
|
200
|
|||||||||||
NET INCOME
|
250
|
138
|
(32)
|
|
356
|
|||||||||||
Less: net income attributable to the noncontrolling interest
|
16
|
|
-
|
-
|
16
|
|
||||||||||
NET INCOME ATTRIBUTABLE TO PARENT
|
$
|
234
|
$
|
138
|
$
|
(32)
|
|
$
|
340
|
|||||||
BASIC EARNINGS PER SHARE OF COMMON STOCK
|
$
|
3.02
|
$
|
3.02
|
$
|
2.94
|
||||||||||
WEIGHTED-AVERAGE NUMBER OF BASIC SHARES OUTSTANDING
|
77.4
|
45.7
|
(7.6)
|
(f)
|
115.5
|
|||||||||||
DILUTED EARNINGS PER SHARE OF COMMON STOCK
|
$
|
3.00
|
$
|
3.02
|
$
|
2.93
|
||||||||||
WEIGHTED-AVERAGE NUMBER OF DILUTED SHARES OUTSTANDING
|
77.8
|
45.7
|
(7.6)
|
(f)
|
115.9
|
AGL
|
Pro Forma
|
Pro Forma
|
||||||||||||||
Resources
|
Nicor (a)
|
Adjustments
|
Combined
|
|||||||||||||
(In millions)
|
||||||||||||||||
ASSETS
|
||||||||||||||||
Current Assets:
|
||||||||||||||||
Cash and cash equivalents
|
$
|
165
|
$
|
42
|
$
|
(145)
|
(l)
|
$
|
62
|
|||||||
Total receivables, net of allowance
|
639
|
232
|
-
|
871
|
||||||||||||
Inventories, net
|
635
|
240
|
-
|
875
|
||||||||||||
Derivative financial instruments
|
148
|
50
|
-
|
198
|
||||||||||||
Recoverable regulatory assets
|
85
|
49
|
-
|
134
|
||||||||||||
Other current assets
|
129
|
175
|
-
|
304
|
||||||||||||
1,801
|
788
|
(145)
|
2,444
|
|||||||||||||
Property, plant and equipment, net
|
4,635
|
3,106
|
6
|
(g)
|
7,747
|
|||||||||||
Goodwill
|
418
|
27
|
1,322
|
(h)
|
1,767
|
|||||||||||
Recoverable regulatory assets
|
529
|
247
|
121
|
(i)
|
897
|
|||||||||||
Derivative financial instruments
|
38
|
12
|
-
|
50
|
||||||||||||
Other
|
38
|
230
|
161
|
(j)
|
429
|
|||||||||||
$
|
7,459
|
$
|
4,410
|
$
|
1,465
|
$
|
13,334
|
|||||||||
LIABILITIES AND EQUITY
|
||||||||||||||||
Current Liabilities:
|
||||||||||||||||
Short-term debt
|
$
|
2
|
$
|
313
|
$
|
578
|
(l)
|
$
|
893
|
|||||||
Accounts payable
|
710
|
253
|
-
|
963
|
||||||||||||
Current portion of long-term debt
|
15
|
-
|
-
|
15
|
||||||||||||
Accrued expenses
|
87
|
70
|
36
|
(k)
|
193
|
|||||||||||
Derivative financial instruments
|
45
|
80
|
-
|
125
|
||||||||||||
Accrued regulatory liabilities
|
174
|
46
|
-
|
220
|
||||||||||||
Other current liabilities
|
107
|
162
|
-
|
269
|
||||||||||||
1,140
|
924
|
614
|
2,678
|
|||||||||||||
Long-term debt
|
2,687
|
499
|
|
396
|
(l)
|
3,582
|
||||||||||
Accumulated deferred income taxes
|
895
|
|
437
|
|
61
|
(m)
|
1,393
|
|||||||||
Accrued regulatory liabilities
|
592
|
910
|
-
|
1,502
|
||||||||||||
Accrued pension and postretirement expenses
|
180
|
233
|
-
|
413
|
||||||||||||
Derivative financial instruments
|
14
|
|
7
|
-
|
21
|
|
||||||||||
Other long-term liabilities and other deferred credits
|
70
|
298
|
-
|
368
|
||||||||||||
4,438
|
2,384
|
457
|
7,279
|
|||||||||||||
Equity:
|
||||||||||||||||
Common shareholders’ equity
|
1,864
|
1,102
|
394
|
(n)
|
3,360
|
|||||||||||
Noncontrolling interest
|
17
|
-
|
-
|
17
|
||||||||||||
1,881
|
1,102
|
394
|
3,377
|
|||||||||||||
$
|
7,459
|
$
|
4,410
|
$
|
1,465
|
$
|
13,334
|
Note 1.
|
Basis of Pro Forma Presentation
|
Note 2.
|
Preliminary Purchase Price
|
Cost of equity issued
|
||||
Nicor shares outstanding at December 9, 2011 (millions)
|
45.5 | |||
Exchange ratio
|
0.8382 | |||
Number of shares of AGL Resources issued (millions)
|
38.1 | |||
Volume-weighted average price of AGL Resources common stock on December 8, 2011
|
$ | 39.90 | ||
Cost of equity issued (millions)
|
$ | 1,520 | ||
Cash payment for shares outstanding
|
||||
Nicor shares outstanding at December 9, 2011 (millions)
|
45.5 | |||
Cash payment per share of Nicor common stock
|
$ | 21.20 | ||
Cash payment for Nicor shares outstanding (millions)
|
$ | 965 | ||
Additional shares outstanding under Nicor’s stock compensation plans granted prior to the execution of the merger agreement (millions)
|
0.6 | |||
Cash payment per additional Nicor share outstanding (millions)
|
$ | 54.64 | ||
Cost to settle additional Nicor shares outstanding (millions)
|
$ | 33 | ||
Total cash payment for shares outstanding (millions)
|
$ | 998 | ||
Total preliminary purchase price (millions)
|
$ | 2,518 |
Note 3.
|
Pro Forma Adjustments
|
Current assets
|
$ | 788 | ||
Property, plant and equipment
|
3,112 | |||
Goodwill
|
1,349 | |||
Other noncurrent assets, excluding goodwill
|
769 | |||
Current liabilities
|
(934 | ) | ||
Noncurrent liabilities
|
(2,566 | ) | ||
Preliminary purchase price
|
$ | 2,518 |
Nine Months Ended September 30, 2011
|
Year Ended
December 31, 2010
|
|||||||
Basic (millions):
|
||||||||
AGL Resources weighted-average number of basic shares outstanding
|
77.9 | 77.4 | ||||||
Equivalent Nicor common shares after exchange
|
38.1 | 38.1 | ||||||
116.0 | 115.5 | |||||||
Diluted (millions):
|
||||||||
AGL Resources weighted-average number of diluted shares outstanding
|
78.4 | 77.8 | ||||||
Equivalent Nicor common shares after exchange
|
38.1 | 38.1 | ||||||
116.5 | 115.9 |
Preliminary purchase price
|
$ | 2,518 | ||
Less: Fair value of net assets acquired
|
1,169 | |||
Less: Nicor existing goodwill
|
27 | |||
Pro forma goodwill adjustment
|
$ | 1,322 |
Asset
|
Amortization Period
|
Customer relationships
|
15 years
|
Trade names
|
5 – 19 years
|
Debt issuance costs
|
5 – 30 years
|