EX-99.2 4 a2114664zex-99_2.htm EXHIBIT 99.2

Exhibit 99.2

Pogo Producing Company

Supplemental Information (Unaudited)*

 
  Quarter Ended
June 30,

  Six Months Ended
June 30,

 
Financial Data
(Data in $ thousands, except per share amounts)

 
  2003
  2002
  2003
  2002
 
Revenues:                  
  Oil and Gas   295,530   185,241   605,397   327,538  
  Other   69   (856 ) 956   (243 )
   
 
 
 
 
    Total   295,599   184,385   606,353   327,295  
Operating Expenses:                  
  Lease Operating   31,484   29,656   64,573   58,128  
  General & Administrative   15,054   10,828   28,426   22,370  
  Exploration   1,827   1,352   3,659   1,176  
  Dry hole and impairment   3,920   3,500   6,098   8,495  
  Depreciation, depletion and amortization   84,347   73,942   164,766   139,748  
  Production and other taxes   10,231   4,929   19,185   7,740  
  Accretion and other   4,820     7,896   181  
   
 
 
 
 
    Total   151,683   124,207   294,603   237,838  
   
 
 
 
 
Operating Income   143,916   60,178   311,750   89,457  
   
 
 
 
 
Interest:                  
  Charges   (12,984 ) (14,500 ) (26,679 ) (29,088 )
  Income   547   534   934   912  
  Capitalized   4,117   6,859   8,131   13,512  
   
 
 
 
 
    Total Interest Expense   (8,320 ) (7,107 ) (17,614 ) (14,664 )
   
 
 
 
 
Minority Interest in Subsidiary     (1,638 )   (4,140 )
Foreign Currency Transaction Gain (Loss)   336   659   562   1,331  
   
 
 
 
 
Income Before Income Taxes   135,932   52,092   294,698   71,984  
   
 
 
 
 
Income Tax Expense (Benefit)   56,213   23,474   122,336   34,341  
   
 
 
 
 
Income Before Change in Accounting Principle   79,719   28,618   172,362   37,643  
   
 
 
 
 
Change in accounting principle       (4,166 )  
   
 
 
 
 
Net Income   79,719   28,618   168,196   37,643  
   
 
 
 
 
Basic earnings per share                  
  Before change in accounting principle   1.29   0.51   2.80   0.68  
  Change in accounting principle       (0.07 )  
   
 
 
 
 
  Basic earnings per share   1.29   0.51   2.73   0.68  
   
 
 
 
 
Diluted earnings per share                  
  Before change in accounting principle   1.24   0.48   2.67   0.66  
  Change in accounting principle       (0.06 )  
   
 
 
 
 
  Diluted earnings per share   1.24   0.48   2.61   0.66  
   
 
 
 
 
Weighted Average Number of Common Shares and Potential Common Shares Outstanding:                  
  Basic shares   61,961   56,192   61,559   54,972  
  Diluted shares   65,376   64,340   65,252   61,210  
Discretionary Cash Flow:                  
  Net Income   79,719   28,618   168,196   37,643  
  Accretion and other   3,182   (659 ) 7,283   (1,331 )
  Change in accounting principle       4,166    
  Depreciation, depletion and amortization   84,347   73,942   164,766   139,748  
  Deferred Taxes   (9,732 ) 8,065   7,269   15,611  
  Dry Hole and Impairment   3,920   3,500   6,098   8,495  
  Exploration   1,827   1,352   3,659   1,176  
  (Gains) Losses on Property Sales   28   41   90   303  
  Capitalized Interest   (4,117 ) (6,859 ) (8,131 ) (13,512 )
  Undistributed Equity in Minority Owned Subsidiary     1,638     4,140  
  Other Noncash   1,387   5,023   2,506   7,685  
   
 
 
 
 
    Total   160,561   114,661   355,902   199,958  
   
 
 
 
 

*
Supplemental Information should be read in conjunction with Pogo's Quarterly Earnings Release