EX-99.2 3 a05-1731_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)

 

2004

 

2003

 

2004

 

2003

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

Oil and Gas

 

310,215

 

272,197

 

1,308,225

 

1,159,544

 

Other

 

13,792

 

648

 

14,754

 

2,452

 

Total

 

324,007

 

272,845

 

1,322,979

 

1,161,996

 

 

 

 

 

 

 

 

 

 

 

Operating Expenses:

 

 

 

 

 

 

 

 

 

Lease Operating

 

40,914

 

31,287

 

144,473

 

123,098

 

General & Administrative

 

17,022

 

15,929

 

69,775

 

61,291

 

Exploration

 

4,490

 

2,456

 

23,063

 

7,547

 

Dry hole and impairment

 

37,762

 

24,436

 

92,312

 

35,102

 

Depreciation, depletion and amortization

 

87,877

 

81,366

 

365,089

 

325,820

 

Production and other taxes

 

15,604

 

8,216

 

67,984

 

35,485

 

Transportation and other

 

6,090

 

4,922

 

21,699

 

25,924

 

Total

 

209,759

 

168,612

 

784,395

 

614,267

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

114,248

 

104,233

 

538,584

 

547,729

 

 

 

 

 

 

 

 

 

 

 

Interest:

 

 

 

 

 

 

 

 

 

Charges

 

(7,218

)

(9,426

)

(29,333

)

(46,360

)

Income

 

1,044

 

472

 

2,526

 

1,852

 

Capitalized

 

2,759

 

4,154

 

14,216

 

16,531

 

Total Interest Expense

 

(3,415

)

(4,800

)

(12,591

)

(27,977

)

 

 

 

 

 

 

 

 

 

 

Loss on Debt Extinguishment

 

(2,866

)

 

(13,759

)

(5,893

)

 

 

 

 

 

 

 

 

 

 

Foreign Currency Transaction Gain (Loss)

 

(3,165

)

221

 

(1,726

)

1,370

 

 

 

 

 

 

 

 

 

 

 

Income Before Income Taxes

 

104,802

 

99,654

 

510,508

 

515,229

 

 

 

 

 

 

 

 

 

 

 

Income Tax Expense (Benefit)

 

57,534

 

44,569

 

239,799

 

220,122

 

 

 

 

 

 

 

 

 

 

 

Income Before Change in Accounting Principle

 

47,268

 

55,085

 

270,709

 

295,107

 

 

 

 

 

 

 

 

 

 

 

Change in accounting principle

 

 

 

 

(4,166

)

 

 

 

 

 

 

 

 

 

 

Net Income

 

47,268

 

55,085

 

270,709

 

290,941

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

 

 

 

 

 

 

 

 

Before change in accounting principle

 

0.74

 

0.87

 

4.24

 

4.72

 

Change in accounting principle

 

 

 

 

(0.07

)

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

0.74

 

0.87

 

4.24

 

4.65

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

 

 

 

 

 

 

 

 

Before change in accounting principle

 

0.73

 

0.86

 

4.20

 

4.60

 

Change in accounting principle

 

 

 

 

(0.06

)

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

0.73

 

0.86

 

4.20

 

4.54

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Basic shares

 

64,053

 

63,607

 

63,848

 

62,538

 

Diluted shares

 

64,605

 

64,013

 

64,393

 

64,612

 

 

 

 

 

 

 

 

 

 

 

Discretionary Cash Flow:

 

 

 

 

 

 

 

 

 

Net Income

 

47,268

 

55,085

 

270,709

 

290,941

 

Change in accounting principle

 

 

 

 

4,166

 

Depreciation, depletion and amortization

 

87,877

 

81,366

 

365,089

 

325,820

 

Deferred Taxes

 

1,700

 

18,857

 

(3,666

)

51,818

 

Dry Hole and Impairment

 

37,762

 

24,436

 

92,312

 

35,102

 

Exploration

 

4,490

 

2,456

 

23,063

 

7,547

 

(Gains) Losses on Property Sales

 

203

 

(473

)

279

 

(386

)

Capitalized Interest

 

(2,759

)

(4,154

)

(14,216

)

(16,531

)

Other Noncash

 

8,768

 

8,382

 

26,018

 

34,335

 

Total

 

185,309

 

185,955

 

759,588

 

732,812

 

 


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