EX-99.2 4 a04-1384_1ex99d2.htm EX-99.2

Exhibit 99.2

 

Pogo Producing Company

Supplemental Information (Unaudited) *

 

Financial Data

 

Quarter Ended
December 31,

 

Twelve Months
December 31,

 

(Data in $ thousands, except per share amounts)

 

2003

 

2002

 

2003

 

2002

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

Oil and Gas

 

272,197

 

217,320

 

1,159,544

 

750,401

 

Other

 

648

 

807

 

2,452

 

4,453

 

Total

 

272,845

 

218,127

 

1,161,996

 

754,854

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

Lease Operating

 

31,287

 

30,095

 

123,098

 

112,663

 

General & Administrative

 

15,929

 

12,675

 

61,291

 

49,490

 

Exploration

 

2,456

 

1,099

 

7,547

 

4,783

 

Dry hole and impairment

 

24,436

 

10,325

 

35,102

 

26,999

 

Depreciation, depletion and amortization

 

81,366

 

74,101

 

325,820

 

287,809

 

Production and other taxes

 

8,216

 

7,064

 

35,485

 

20,058

 

Transportation and other

 

4,922

 

3,647

 

31,817

 

12,879

 

Total

 

168,612

 

139,006

 

620,160

 

514,681

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

104,233

 

79,121

 

541,836

 

240,173

 

 

 

 

 

 

 

 

 

 

 

Interest:

 

 

 

 

 

 

 

 

 

Charges

 

(9,426

)

(13,998

)

(46,360

)

(57,450

)

Income

 

472

 

444

 

1,852

 

1,760

 

Capitalized

 

4,154

 

4,588

 

16,531

 

24,033

 

Total Interest Expense

 

(4,800

)

(8,966

)

(27,977

)

(31,657

)

 

 

 

 

 

 

 

 

 

 

Minority Interest in Subsidiary

 

 

 

 

(4,140

)

 

 

 

 

 

 

 

 

 

 

Foreign Currency Transaction Gain (Loss)

 

221

 

(438

)

1,370

 

435

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes

 

99,654

 

69,717

 

515,229

 

204,811

 

 

 

 

 

 

 

 

 

 

 

Income Tax Expense (Benefit)

 

44,569

 

31,966

 

220,122

 

97,780

 

 

 

 

 

 

 

 

 

 

 

Income Before Change in Accounting Principle

 

55,085

 

37,751

 

295,107

 

107,031

 

 

 

 

 

 

 

 

 

 

 

Change in accounting principle

 

 

 

(4,166

)

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

55,085

 

37,751

 

290,941

 

107,031

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

 

 

 

 

 

 

 

 

Before change in accounting principle

 

0.87

 

0.62

 

4.72

 

1.85

 

Change in accounting principle

 

 

 

(0.07

)

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

0.87

 

0.62

 

4.65

 

1.85

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

 

 

 

 

 

 

 

 

Before change in accounting principle

 

0.86

 

0.60

 

4.60

 

1.77

 

Change in accounting principle

 

 

 

(0.06

)

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

0.86

 

0.60

 

4.54

 

1.77

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Number of Common Shares and Potential Common Shares Outstanding:

 

 

 

 

 

 

 

 

 

Basic shares

 

63,607

 

60,966

 

62,538

 

57,963

 

Diluted shares

 

64,013

 

64,920

 

64,612

 

64,321

 

 

 

 

 

 

 

 

 

 

 

Discretionary Cash Flow:

 

 

 

 

 

 

 

 

 

Net Income

 

55,085

 

37,751

 

290,941

 

107,031

 

Change in accounting principle

 

 

 

4,166

 

 

Depreciation, depletion and amortization

 

81,366

 

74,101

 

325,820

 

287,809

 

Deferred Taxes

 

18,857

 

10,912

 

51,818

 

70,929

 

Dry Hole and Impairment

 

24,436

 

10,325

 

35,102

 

26,999

 

Exploration

 

2,456

 

1,099

 

7,547

 

4,783

 

(Gains) Losses on Property Sales

 

(473

)

66

 

(386

)

(3,034

)

Capitalized Interest

 

(4,154

)

(4,588

)

(16,531

)

(24,033

)

Undistributed Equity in Minority Owned Subsidiary

 

 

 

 

4,140

 

Other Noncash

 

8,382

 

6,174

 

34,335

 

18,317

 

Total

 

185,955

 

135,840

 

732,812

 

492,941

 

 


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