Atmos Energy
ATO
#897
Rank
HK$210.20 B
Marketcap
HK$1,300
Share price
0.20%
Change (1 day)
18.82%
Change (1 year)
Atmos Energy Corporation, headquartered in Dallas, Texas, is an American natural-gas distributor.

Atmos Energy - 10-Q quarterly report FY


Text size:
Table of Contents



UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
   
(Mark One)
  
þ
 QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
 
  For the quarterly period ended June 30, 2005
 
or
 
o
 TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
 
  For the transition period from           to
Commission File Number 1-10042
Atmos Energy Corporation
(Exact name of registrant as specified in its charter)
   
Texas and Virginia 75-1743247
(State or other jurisdiction of
incorporation or organization)
 (IRS employer
identification no.)
 
Three Lincoln Centre, Suite 1800
5430 LBJ Freeway, Dallas, Texas
(Address of principal executive offices)
 75240
(Zip code)
(972) 934-9227
(Registrant’s telephone number, including area code)
          Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.     Yes þ          No o
          Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act)     Yes þ          No o
          Number of shares outstanding of each of the issuer’s classes of common stock, as of July 29, 2005.
   
Class Shares Outstanding
   
No Par Value 80,354,478



PART 1. FINANCIAL INFORMATION
Item 1. Financial Statements
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Item 3. Quantitative and Qualitative Disclosures about Market Risk
Item 4. Controls and Procedures
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
Item 6. Exhibits
SIGNATURES
EXHIBITS INDEX
Item 6(a)
Computation of Ratio of Earnings to Fixed Charges
Letter Re: Unaudited Interim Financial Information
Rule 13a-14(a)/15d-14(a) Certifications
Section 1350 Certifications


Table of Contents

PART 1. FINANCIAL INFORMATION
Item 1.Financial Statements
ATMOS ENERGY CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
           
  June 30, September 30,
  2005 2004
     
  (Unaudited)  
  (In thousands, except
  share data)
ASSETS
Property, plant and equipment
 $4,687,891  $2,633,651 
 
Less accumulated depreciation and amortization
  1,383,080   911,130 
       
  
Net property, plant and equipment
  3,304,811   1,722,521 
Current assets
        
 
Cash and cash equivalents
  23,637   201,932 
 
Cash held on deposit in margin account
  22,660    
 
Accounts receivable, net
  299,954   211,810 
 
Gas stored underground
  334,245   200,134 
 
Other current assets
  75,958   63,236 
       
  
Total current assets
  756,454   677,112 
Goodwill and intangible assets
  709,980   238,272 
Deferred charges and other assets
  286,699   231,978 
       
  $5,057,944  $2,869,883 
       
CAPITALIZATION AND LIABILITIES
Shareholders’ equity
        
 
Common stock, no par value (stated at $.005 per share); 200,000,000 shares authorized; issued and outstanding:
        
  
June 30, 2005 — 80,249,195 shares;
        
  
September 30, 2004 — 62,799,710 shares
 $401  $314 
 
Additional paid-in capital
  1,416,327   1,005,644 
 
Retained earnings
  220,569   142,030 
 
Accumulated other comprehensive loss
  (21,287)  (14,529)
       
  
Shareholders’ equity
  1,616,010   1,133,459 
Long-term debt
  2,183,639   861,311 
       
  
Total capitalization
  3,799,649   1,994,770 
Current liabilities
        
 
Accounts payable and accrued liabilities
  231,881   185,295 
 
Other current liabilities
  342,408   223,265 
 
Current maturities of long-term debt
  3,242   5,908 
       
  
Total current liabilities
  577,531   414,468 
Deferred income taxes
  222,699   213,930 
Regulatory cost of removal obligation
  254,988   103,579 
Deferred credits and other liabilities
  203,077   143,136 
       
  $5,057,944  $2,869,883 
       
See accompanying notes to condensed consolidated financial statements

1


Table of Contents

ATMOS ENERGY CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
           
  Three Months Ended
  June 30
   
  2005 2004
     
  (Unaudited)
  (In thousands, except
  per share data)
Operating revenues
        
 
Utility segment
 $501,735  $256,252 
 
Natural gas marketing segment
  466,835   364,339 
 
Pipeline and storage segment
  36,524   5,357 
 
Other nonutility segment
  1,421   853 
 
Intersegment eliminations
  (96,563)  (80,743)
       
   909,952   546,058 
Purchased gas cost
        
 
Utility segment
  326,502   163,093 
 
Natural gas marketing segment
  456,440   352,708 
 
Pipeline and storage segment
  (1,733)  3,150 
 
Other nonutility segment
      
 
Intersegment eliminations
  (95,606)  (80,385)
       
   685,603   438,566 
       
 
Gross profit
  224,349   107,492 
Operating expenses
        
 
Operation and maintenance
  94,518   50,467 
 
Depreciation and amortization
  43,448   23,268 
 
Taxes, other than income
  46,915   12,297 
       
  
Total operating expenses
  184,881   86,032 
       
Operating income
  39,468   21,460 
Miscellaneous income
  1,524   2,187 
Interest charges
  33,689   16,011 
       
Income before income taxes
  7,303   7,636 
Income tax expense
  2,817   2,871 
       
  
Net income
 $4,486  $4,765 
       
Basic net income per share
 $0.06  $0.09 
       
Diluted net income per share
 $0.06  $0.09 
       
Cash dividends per share
 $0.310  $0.305 
       
Weighted average shares outstanding:
        
 
Basic
  79,683   52,220 
       
 
Diluted
  80,144   52,617 
       
See accompanying notes to condensed consolidated financial statements

2


Table of Contents

ATMOS ENERGY CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
           
  Nine Months Ended
  June 30
   
  2005 2004
     
  (Unaudited)
  (In thousands, except
  per share data)
Operating revenues
        
 
Utility segment
 $2,650,793  $1,425,022 
 
Natural gas marketing segment
  1,473,527   1,255,386 
 
Pipeline and storage segment
  130,798   18,243 
 
Other nonutility segment
  4,058   2,249 
 
Intersegment eliminations
  (290,477)  (273,741)
       
   3,968,699   2,427,159 
Purchased gas cost
        
 
Utility segment
  1,895,181   1,003,977 
 
Natural gas marketing segment
  1,425,128   1,214,395 
 
Pipeline and storage segment
  8,895   9,158 
 
Other nonutility segment
      
 
Intersegment eliminations
  (287,889)  (273,042)
       
   3,041,315   1,954,488 
       
 
Gross profit
  927,384   472,671 
Operating expenses
        
 
Operation and maintenance
  313,753   166,476 
 
Depreciation and amortization
  132,771   69,879 
 
Taxes, other than income
  140,537   45,901 
       
  
Total operating expenses
  587,061   282,256 
       
Operating income
  340,323   190,415 
Miscellaneous income
  2,867   7,850 
Interest charges
  99,304   49,506 
       
Income before income taxes
  243,886   148,759 
Income tax expense
  91,299   56,148 
       
  
Net income
 $152,587  $92,611 
       
Basic net income per share
 $1.96  $1.79 
       
Diluted net income per share
 $1.94  $1.78 
       
Cash dividends per share
 $0.930  $0.915 
       
Weighted average shares outstanding:
        
 
Basic
  78,009   51,788 
       
 
Diluted
  78,478   52,166 
       
See accompanying notes to condensed consolidated financial statements

3


Table of Contents

ATMOS ENERGY CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
            
  Nine Months Ended
  June 30
   
  2005 2004
     
  (Unaudited)
  (In thousands)
Cash Flows From Operating Activities
        
 
Net income
 $152,587  $92,611 
 
Adjustments to reconcile net income to net cash provided by operating activities:
        
  
Gain on the sale of assets
     (6,700)
  
Depreciation and amortization:
        
   
Charged to depreciation and amortization
  132,771   69,879 
   
Charged to other accounts
  634   1,270 
  
Deferred income taxes
  17,703   5,750 
  
Other
  7,593   (1,405)
  
Net assets/ liabilities from risk management activities
  14,276   4,469 
  
Net change in operating assets and liabilities
  61,846   193,388 
       
   
Net cash provided by operating activities
  387,410   359,262 
Cash Flows From Investing Activities
        
 
Capital expenditures
  (226,851)  (129,508)
 
Acquisitions
  (1,916,654)  (1,957)
 
Proceeds from the sale of assets
     27,919 
 
Other
  (1,648)  (505)
       
   
Net cash used in investing activities
  (2,145,153)  (104,051)
Cash Flows From Financing Activities
        
 
Net decrease in short-term debt
     (118,595)
 
Net proceeds from issuance of long-term debt
  1,385,847   5,000 
 
Repayment of long-term debt
  (102,801)  (9,079)
 
Settlement of Treasury lock agreements
  (43,770)   
 
Cash dividends paid
  (74,048)  (47,615)
 
Issuance of common stock
  32,206   26,290 
 
Net proceeds from equity offering
  382,014    
       
   
Net cash provided by (used in) financing activities
  1,579,448   (143,999)
       
Net increase (decrease) in cash and cash equivalents
  (178,295)  111,212 
Cash and cash equivalents at beginning of period
  201,932   15,683 
       
Cash and cash equivalents at end of period
 $23,637  $126,895 
       
See accompanying notes to condensed consolidated financial statements

4


Table of Contents

ATMOS ENERGY CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
June 30, 2005
1.Nature of Business
      Atmos Energy Corporation (“Atmos” or “the Company”) and its subsidiaries are engaged primarily in the natural gas utility business as well as certain nonutility businesses. Through our natural gas utility business, we distribute natural gas through sales and transportation arrangements to approximately 3.2 million residential, commercial, public-authority and industrial customers through our seven regulated natural gas utility divisions, in the service areas described below:
   
Division Service Area
   
Atmos Energy Colorado-Kansas Division
 Colorado, Kansas, Missouri(3)
Atmos Energy Kentucky Division
 Kentucky
Atmos Energy Louisiana Division
 Louisiana
Atmos Energy Mid-States Division
 Georgia(3), Illinois(3), Iowa(3), Missouri(3), Tennessee, Virginia(3)
Atmos Energy Mississippi Division(1)
 Mississippi
Atmos Energy Mid-Tex Division(2)
 Texas, including the Dallas/Fort Worth metropolitan area
Atmos Energy West Texas Division
 West Texas
 
(1) The name of this division was changed from the Mississippi Valley Gas Company Division in April 2005.
 
(2) Acquired in October 2004.
 
(3) Denotes locations where we have more limited service areas.
      As further described in Note 3, on October 1, 2004, we completed our acquisition of the natural gas distribution and pipeline operations of TXU Gas Company (TXU Gas). The TXU Gas operations we acquired are regulated businesses engaged in the purchase, transmission, storage, distribution and sale of natural gas in the north-central, eastern and western parts of Texas. We also acquired a system consisting of 6,162 miles of gas transmission and gathering lines and five underground storage reservoirs, all within Texas. As a result of the TXU Gas acquisition, on October 1, 2004, we created the Atmos Energy Mid-Tex Division, which provides gas distribution services to our approximately 1.5 million residential and business customers in Texas, including the Dallas/Fort Worth metropolitan area. We also created the Atmos Pipeline — Texas Division to manage and operate the TXU Gas pipeline and storage operations we acquired.
      In addition, we transport natural gas for others through our distribution system. Our utility business is subject to federal and state regulation and/or regulation by local authorities in each of the states in which the utility divisions operate. Our shared-services division is located in Dallas, Texas, and our customer support centers are located in Amarillo, Texas, and Metairie, Louisiana. In addition, on April 1, 2005, we took over the operations of a Waco, Texas customer support center, and all call center services formerly provided by TXU Gas under a transitional services agreement were terminated. We intend to close the purchase of the related assets on October 1, 2005 for approximately $1.7 million.
      Our nonutility businesses include our natural gas marketing operations, our pipeline and storage operations and our other nonutility operations which are provided in 22 states. These operations are either organized under or managed by Atmos Energy Holdings, Inc. (AEH), which is wholly-owned by the Company.
      Our natural gas marketing operations are managed by Atmos Energy Marketing, LLC (AEM), which is wholly-owned by AEH. AEM provides a variety of natural gas management services to municipalities, natural gas utility systems and industrial natural gas customers, primarily in the southeastern and midwestern states

5


Table of Contents

ATMOS ENERGY CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
and to our Colorado-Kansas, Kentucky, Louisiana and Mid-States divisions. These services consist primarily of furnishing natural gas supplies at fixed and market-based prices, contract negotiation and administration, load forecasting, gas storage acquisition and management services, transportation services, peaking sales and balancing services, capacity utilization strategies and gas price hedging through the use of derivative instruments.
      Our pipeline and storage operations consist of the operations of our Atmos Pipeline — Texas Division, a division of Atmos Energy Corporation, and of Atmos Pipeline and Storage, LLC (APS), which is wholly-owned by AEH. The Atmos Pipeline — Texas Division was purchased from TXU Gas and transports natural gas to the Atmos Energy Mid-Tex Division, transports natural gas to third parties and manages five underground storage reservoirs in Texas. Through APS, we own or have an interest in underground storage fields in Kentucky and Louisiana. We also use these storage facilities to reduce the need to contract for additional pipeline capacity to meet customer demand during peak periods.
      Our other nonutility businesses consist primarily of the operations of Atmos Energy Services, LLC (AES) and Atmos Power Systems, Inc., which are wholly-owned by AEH. Through AES, we provide natural gas management services to our utility operations. These services, which began on April 1, 2004, include aggregating and purchasing gas supply, arranging transportation and storage logistics and ultimately delivering the gas to our utility service areas at competitive prices. Through Atmos Power Systems, Inc., we construct gas-fired electric peaking power-generating plants and associated facilities and may enter into agreements to either lease or sell these plants.
2.Unaudited Interim Financial Information
      In the opinion of management, all material adjustments (consisting of normal recurring accruals) necessary for a fair presentation have been made to the unaudited consolidated interim-period financial statements. These consolidated interim-period financial statements and notes are condensed as permitted by the instructions to Form 10-Q and should be read in conjunction with the audited consolidated financial statements of Atmos Energy Corporation in its Annual Report on Form 10-K for the fiscal year ended September 30, 2004. Because of seasonal and other factors, the results of operations for the three and nine-month periods ended June 30, 2005 are not indicative of expected results of operations for the fiscal year ending September 30, 2005. Further, the impact of the TXU Gas acquisition on the statement of cash flows is reflected in the acquisitions line item; therefore, the net changes in operating assets and liabilities will not reflect balance sheet changes attributable solely to that acquisition.
Significant accounting policies
      Our accounting policies are described in Note 2 to our Annual Report on Form 10-K for the year ended September 30, 2004. There were no significant changes to our accounting policies during the nine months ended June 30, 2005.
Stock-based compensation plans
      We have two stock-based compensation plans that provide for the granting of incentive stock options, nonqualified stock options, stock appreciation rights, bonus stock, time-lapse restricted stock and performance-based restricted stock units to officers and key employees: the 1998 Long-Term Incentive Plan and the Long-Term Stock Plan for the Mid-States Division. Nonemployee directors are also eligible to receive such stock-based compensation under the 1998 Long-Term Incentive Plan. The objectives of these plans include attracting and retaining the best personnel, providing for additional performance incentives and promoting our success by providing employees with the opportunity to acquire common stock.

6


Table of Contents

ATMOS ENERGY CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
      As permitted by Statement of Financial Accounting Standards (SFAS) 123, Accounting for Stock-Based Compensation, we account for these plans under the intrinsic-value method described in Accounting Principles Board (APB) Opinion 25, Accounting for Stock Issued to Employees. Under this method, no compensation cost for stock options is recognized for stock-option awards granted at or above fair-market value. Awards of restricted stock are valued at the market price of the Company’s common stock on the date of grant. The unearned compensation is amortized to operation and maintenance expense over the vesting period of the restricted stock. As discussed below, beginning October 1, 2005 we will account for our stock-based compensation in accordance with SFAS 123 (revised), Share-Based Payment.
      Had compensation expense for our stock options issued under the Long-Term Incentive Plan been recognized based on the fair value on the grant date under the methodology prescribed by SFAS 123, our net income and earnings per share for the three and nine-months ended June 30, 2005 and 2004 would have been impacted as shown in the following table:
                  
  Three Months Ended Nine Months Ended
  June 30 June 30
     
  2005 2004 2005 2004
         
  (In thousands, except per share amounts)
Net income — as reported
 $4,486  $4,765  $152,587  $92,611 
Restricted stock compensation expense included in income, net of tax
  542   384   1,514   580 
Total stock-based employee compensation expense determined under fair-value-based method for all awards, net of tax
  (676)  (651)  (2,114)  (1,428)
             
Net income — pro forma
 $4,352  $4,498  $151,987  $91,763 
             
Earnings per share:
                
 
Basic earnings per share — as reported
 $0.06  $0.09  $1.96  $1.79 
             
 
Basic earnings per share — pro forma
 $0.05  $0.09  $1.95  $1.77 
             
 
Diluted earnings per share — as reported
 $0.06  $0.09  $1.94  $1.78 
             
 
Diluted earnings per share — pro forma
 $0.05  $0.09  $1.94  $1.76 
             
      At June 30, 2005, there were 300 options outstanding under the Long-Term Stock Plan for the Mid-States Division, all of which were fully vested. Because of the limited activities of this plan, the pro forma effects of applying SFAS 123 would have less than a $0.01 per diluted share effect on earnings per share.
Regulatory assets and liabilities
      We record certain costs as regulatory assets in accordance with SFAS 71, Accounting for the Effects of Certain Types of Regulation, when future recovery through customer rates is considered probable. Regulatory liabilities are recorded when it is probable that revenues will be reduced for amounts that will be credited to customers through the ratemaking process. Substantially all of our regulatory assets are recorded as a component of deferred charges and substantially all of our regulatory liabilities are recorded as a component of deferred credits and other liabilities. Deferred gas costs are recorded either in other current assets or liabilities and the regulatory cost of removal obligation is separately reported.

7


Table of Contents

ATMOS ENERGY CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
      Significant regulatory assets and liabilities as of June 30, 2005 and September 30, 2004 included the following:
          
  June 30, September 30,
  2005 2004
     
  (In thousands)
Regulatory assets:
        
 
UCG merger and integration costs, net(1)
 $  $1,992 
 
Other merger and integration costs, net
  12,034   14,644 
 
Deferred MVG operating expenses
     751 
 
Environmental costs
  1,834   3,104 
 
Rate case costs
  11,582   537 
 
Deferred franchise fees
  8,250    
 
Other
  7,257   3,705 
       
  $40,957  $24,733 
       
Regulatory liabilities:
        
 
Deferred gas costs
 $44,906  $39,097 
 
Regulatory cost of removal obligation
  266,553   111,232 
 
Deferred income taxes, net
  1,962   1,962 
 
Other
  3,325    
       
  $316,746  $152,291 
       
 
(1) Fully amortized as of December 2004.
      Currently authorized rates do not include a return on our merger and integration costs; however, we recover the amortization of these costs through our rates. Merger and integration costs, net, are generally amortized on a straight-line basis over estimated useful lives ranging up to 20 years. Certain environmental costs have been deferred to future rate filings in accordance with rulings received from various regulatory commissions.

8


Table of Contents

ATMOS ENERGY CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Comprehensive income
      The following table presents the components of comprehensive income, net of related tax, for the three and nine-month periods ended June 30, 2005 and 2004:
                 
  Three Months Ended Nine Months Ended
  June 30 June 30
     
  2005 2004 2005 2004
         
  (In thousands)
Net income
 $4,486  $4,765  $152,587  $92,611 
Unrealized holding gains (losses) on investments, net of tax expense (benefit) of $(7) and $(270) for the three months ended June 30, 2005 and 2004 and of $722 and $654 for the nine months ended June 30, 2005 and 2004
  (11)  (441)  1,178   1,067 
Net unrealized gains (losses) on commodity hedging transactions, net of tax expense (benefit) of $(2,675) and $829 for the three months ended June 30, 2005 and 2004 and of $(2,672) and $829 for the nine months ended June 30, 2005 and 2004
  (4,366)  1,353   (4,361)  1,353 
Net unrealized gains (losses) and reclassification of unrealized losses into earnings on interest rate hedging transactions, net of tax expense (benefit) of $528 and $(2,684) for the three months ended June 30, 2005 and 2004 and of $(2,190) and $(2,684) for the nine months ended June 30, 2005 and 2004
  860   (4,377)  (3,575)  (4,377)
             
Comprehensive income
 $969  $1,300  $145,829  $90,654 
             
      Accumulated other comprehensive loss, net of tax, as of June 30, 2005 and September 30, 2004 consisted of the following unrealized gains (losses):
          
  June 30, September 30,
  2005 2004
     
  (In thousands)
Accumulated other comprehensive loss:
        
 
Unrealized holding gains (losses) on investments
 $334  $(844)
 
Treasury lock agreements
  (24,843)  (21,268)
 
Cash flow hedges
  3,222   7,583 
       
  $(21,287) $(14,529)
       
Recent accounting pronouncements
      In December 2004, the Financial Accounting Standards Board (FASB) issued SFAS 123 (revised), Share-Based Payment(SFAS 123 (R)). This standard revises SFAS 123, Accounting for Stock-Based Compensationand supersedes APB Opinion 25, Accounting for Stock Issued to Employees. Under SFAS 123 (R), public companies will be required to measure the cost of employee services received in exchange for stock options and similar awards based on the grant-date fair value of the award and recognize this cost in the income statement over the period during which an employee is required to provide service in exchange for the award. In April 2005, the Securities and Exchange Commission (SEC) deferred the

9


Table of Contents

ATMOS ENERGY CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
required effective date of SFAS 123 (R) until the beginning of a registrant’s next fiscal year. Accordingly, SFAS 123 (R) will become effective for the Company for fiscal 2006 beginning on October 1, 2005.
      We will adopt SFAS 123 (R) as of October 1, 2005 using the modified prospective method. Under this method, we will recognize compensation cost, on a prospective basis, for the portion of outstanding awards for which the requisite service has not yet been rendered as of October 1, 2005, based upon the grant-date fair value of those awards calculated under SFAS 123 for pro forma disclosure purposes. We expect that the adoption of SFAS 123 (R) will reduce our fiscal 2006 net income by approximately $0.5 million.
3.TXU Gas Acquisition
      On October 1, 2004, we completed our acquisition of the natural gas distribution and pipeline operations of TXU Gas Company. The purchase was accounted for as an asset purchase. The TXU Gas operations we acquired are regulated businesses engaged in the purchase, transmission, storage, distribution and sale of natural gas in the north-central, eastern and western parts of Texas. Through these newly acquired operations, we provide gas distribution services to approximately 1.5 million residential and business customers in Texas, including the Dallas/Fort Worth metropolitan area. We also now own and operate a system consisting of 6,162 miles of gas transmission and gathering lines and five underground storage reservoirs in Texas.
      The purchase price for the TXU Gas acquisition was approximately $1.9 billion (after closing adjustments and before transaction costs and expenses), which we paid in cash. We acquired approximately $112 million of working capital of TXU Gas after the final working capital and capital expenditures settlement was negotiated during the third quarter of 2005, which resulted in a net payment to TXU Corporation of approximately $4.1 million. We did not assume any indebtedness of TXU Gas in connection with the acquisition. TXU Gas retained certain assets, provided for the repayment of all of its indebtedness and redeemed all of its preferred stock prior to closing and retained and agreed to pay certain other liabilities under the terms of the acquisition agreement.
      We funded the purchase price for the TXU Gas acquisition with approximately $235.7 million in net proceeds from our offering of approximately 9.9 million shares of common stock, which we completed on July 19, 2004, and approximately $1.7 billion in net proceeds from our issuance on October 1, 2004 of commercial paper backstopped by a senior unsecured revolving credit agreement, which we entered into on September 24, 2004 to provide bridge financing for the TXU Gas acquisition. In October 2004, we paid off the outstanding commercial paper used to fund the acquisition through the issuance of senior unsecured notes on October 22, 2004, which generated net proceeds of approximately $1.39 billion, and the sale of 16.1 million shares of common stock on October 27, 2004, which generated net proceeds of $382.0 million.

10


Table of Contents

ATMOS ENERGY CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
      The following table summarizes the fair values of the assets acquired and liabilities assumed on October 1, 2004 (in thousands):
      
Cash purchase price
 $1,908,999 
Transaction costs and expenses
  7,655 
    
 
Total purchase price
 $1,916,654 
    
Net property, plant and equipment
 $1,471,643 
Accounts receivable
  62,212 
Gas stored underground
  138,818 
Other current assets
  21,743 
Goodwill
  472,215 
Deferred charges and other assets
  42,069 
Deferred income taxes
  4,794 
Accounts payable and accrued liabilities
  (21,799)
Other current liabilities
  (70,087)
Regulatory cost of removal obligation
  (138,991)
Deferred credits and other liabilities
  (65,963)
    
 
Total
 $1,916,654 
    
      The sale of TXU Gas’s assets was held through a competitive bid process. We believe the resulting goodwill is recoverable given the expected synergies we can achieve as a result of the TXU Gas acquisition. To that end, the TXU Gas acquisition significantly expands our existing utility operations in Texas. The North Texas operations of TXU Gas bridge our geographic operations between our existing utility operations in West Texas and Louisiana. TXU Gas’s headquarters and service area are centered in Dallas, Texas, which is also the location of our corporate headquarters. Further, the addition of the regulated pipelines and storage operations in North Texas may create additional gas marketing and other opportunities for our non-regulated subsidiaries, which include gas marketing and storage operations. The goodwill generated in the acquisition is deductible for tax purposes.
      Our allocation of the purchase price is preliminary and is subject to change due to our continuing review of the acquired assets and liabilities. The amount currently allocated to property, plant and equipment represents our estimate of the fair value of the assets acquired. We have based that estimate on the amount we believe will ultimately be approved as rate base for rate setting purposes.
      The table below reflects the unaudited pro forma results of the Company and TXU Gas for the three and nine-month periods ended June 30, 2004 as if the acquisition and related financing had taken place at the beginning of fiscal 2004:
         
  Three Months Ended Nine Months Ended
  June 30, 2004 June 30, 2004
     
  (In thousands, except per share data)
Operating revenue
 $761,578  $3,496,156 
Net income (loss)
  (2,161)  132,988 
Net income (loss) per diluted share
 $(0.03) $1.70 

11


Table of Contents

ATMOS ENERGY CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
4.Goodwill and Intangible Assets
      Goodwill and intangible assets are comprised of the following as of June 30, 2005 and September 30, 2004.
         
  June 30, September 30,
  2005 2004
     
  (In thousands)
Goodwill
 $706,327  $234,112 
Intangible assets
  3,653   4,160 
       
Total
 $709,980  $238,272 
       
      The following presents our goodwill balance allocated by segment and changes in our balance for the nine months ended June 30, 2005:
                     
    Natural Gas Pipeline and Other  
  Utility Marketing Storage Non-utility  
  Segment Segment Segment Segment Total
           
  (In thousands)
Balance as of September 30, 2004
 $199,400  $24,282  $  $10,430  $234,112 
Intersegment transfer of assets(1)
        10,430   (10,430)   
TXU Gas acquisition (Note 3)
  351,969      120,246      472,215 
                
Balance as of June 30, 2005
 $551,369  $24,282  $130,676  $  $706,327 
                
 
(1) Effective October 1, 2004, we created the pipeline and storage segment which includes the regulated pipeline and storage operations of the Atmos Pipeline — Texas Division as well as the nonregulated pipeline and storage operations of Atmos Pipeline and Storage, LLC, previously included in our other nonutility segment. Accordingly, goodwill allocable to Atmos Pipeline and Storage, LLC was transferred to the pipeline and storage segment.
      During the second quarter of fiscal 2005, we completed our annual goodwill impairment assessment. Based upon the assessment performed, we determined our goodwill was not impaired.
5.Derivative Instruments and Hedging Activities
      We conduct risk management activities through both our utility and natural gas marketing segments. We record our derivatives as a component of risk management assets and liabilities, which are classified as current or noncurrent other assets or liabilities based upon the anticipated settlement date of the underlying derivative. Our determination of the fair value of these derivative financial instruments reflects the estimated amounts that we would receive or pay to terminate or close the contracts at the reporting date, taking into account the current unrealized gains and losses on open contracts. In our determination of fair value, we consider various factors, including closing exchange and over-the-counter quotations, time value and volatility factors underlying the contracts.

12


Table of Contents

ATMOS ENERGY CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
      The following table shows the fair values of our risk management assets and liabilities by segment at June 30, 2005 and September 30, 2004:
             
    Natural Gas  
  Utility Marketing Total
       
  (In thousands)
June 30, 2005:
            
Assets from risk management activities, current
 $25,456  $3,347  $28,803 
Assets from risk management activities, noncurrent
         
Liabilities from risk management activities, current
     (8,558)  (8,558)
Liabilities from risk management activities, noncurrent
     (2,844)  (2,844)
          
Net assets (liabilities)
 $25,456  $(8,055) $17,401 
          
September 30, 2004:
            
Assets from risk management activities, current
 $25,692  $18,748  $44,440 
Assets from risk management activities, noncurrent
     562   562 
Liabilities from risk management activities, current
  (34,304)  (5,154)  (39,458)
Liabilities from risk management activities, noncurrent
     (1,138)  (1,138)
          
Net assets (liabilities)
 $(8,612) $13,018  $4,406 
          
Utility Hedging Activities
      We use a combination of storage, fixed physical contracts and fixed financial contracts to partially insulate us and our customers against gas price volatility during the winter heating season. Because the gains or losses of financial derivatives used in our utility segment ultimately will be recovered through our rates, current period changes in the assets and liabilities from these risk management activities are recorded as a component of deferred gas costs in accordance with SFAS 71,Accounting for the Effects of Certain Types of Regulation. Accordingly, there is no earnings impact to our utility segment as a result of the use of financial derivatives. For the 2004-2005 heating season, we hedged approximately 59 percent of our anticipated winter flowing gas requirements at a weighted average cost of approximately $6.23 per Mcf. Our utility hedging activities also include the cost of our Treasury lock agreements which are described in further detail below.
Nonutility Hedging Activities
      AEM manages its exposure to the risk of natural gas price changes through a combination of storage and financial derivatives, including futures, over-the-counter and exchange-traded options and swap contracts with counterparties. Our financial derivative activities include fair value hedges to offset changes in the fair value of our natural gas inventory and cash flow hedges to offset anticipated purchases and sales of gas in the future.
      Effective April 1, 2004, we elected to treat our fixed-price forward contracts as normal purchases and sales and ceased marking these contracts to market. As a result, unrealized gains and losses on open derivative contracts which are used to hedge price risk associated with these fixed-price forward contracts are now designated as cash flow hedges and recorded as a component of accumulated other comprehensive income and are recognized in earnings as a component of revenue when the hedged volumes are sold.
      For the three and nine-month periods ended June 30, 2005, the change in the deferred hedging position in accumulated other comprehensive loss was attributable to decreases in future commodity prices relative to the commodity prices stipulated in the derivative contracts, and the recognition for the nine months ended June 30, 2005 of $9.3 million in net deferred hedging gains ($5.1 million during the three months ended June 30, 2005) in net income when the derivative contracts matured according to their terms. The net

13


Table of Contents

ATMOS ENERGY CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
deferred hedging gain associated with open cash flow hedges remains subject to market price fluctuations until the positions are either settled under the terms of the hedge contracts or terminated prior to settlement. Substantially all of the deferred hedging balance as of June 30, 2005 is expected to be recognized in net income in fiscal 2006 and beyond.
      Under our risk management policies, we seek to match our financial derivative positions to our physical storage positions as well as our expected current and future sales and purchase obligations to maintain no open positions at the end of each trading day. The determination of our net open position as of any day, however, requires us to make assumptions as to future circumstances, including the use of gas by our customers in relation to our anticipated storage and market positions. Because the price risk associated with any net open position at the end of each day may increase if the assumptions are not realized, we review these assumptions as part of our daily monitoring activities. We can also be affected by intraday fluctuations of gas prices, since the price of natural gas purchased or sold for future delivery earlier in the day may not be hedged until later in the day. At times, limited net open positions related to our existing and anticipated commitments may occur. At the close of business on June 30, 2005, AEH had a net open position (including existing storage) of 0.2 Bcf.
Treasury Activities
      During fiscal 2004, we entered into four Treasury lock agreements to fix the Treasury yield component of the interest cost of financing associated with the anticipated issuance of $875 million of long-term debt subsequent to September 30, 2004. This long-term debt was issued on October 22, 2004 and was used to repay a portion of the commercial paper used to fund the TXU Gas acquisition, as described in Note 3. We designated these Treasury lock agreements as cash flow hedges of an anticipated transaction. These Treasury lock agreements were settled in October 2004 with a net $43.8 million payment to the counterparties. This amount will remain in accumulated other comprehensive income and will be recognized as a component of interest expense over the next ten years. During the three and nine-month periods ended June 30, 2005, we recognized approximately $1.4 million and $3.7 million of this obligation as a component of interest expense.

14


Table of Contents

ATMOS ENERGY CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
6.Debt
Long-Term Debt
      Long-term debt at June 30, 2005 and September 30, 2004 consisted of the following:
           
  June 30, September 30,
  2005 2004
     
  (In thousands)
Unsecured floating rate Senior Notes, due 2007
 $300,000  $ 
Unsecured 4.00% Senior Notes, due 2009
  400,000    
Unsecured 7.375% Senior Notes, due 2011
  350,000   350,000 
Unsecured 10% Notes, due 2011
  2,303   2,303 
Unsecured 5.125% Senior Notes, due 2013
  250,000   250,000 
Unsecured 4.95% Senior Notes, due 2014
  500,000    
Unsecured 5.95% Senior Notes, due 2034
  200,000    
Medium term notes
        
 
Series A, 1995-2, 6.27%, due 2010
  10,000   10,000 
 
Series A, 1995-1, 6.67%, due 2025
  10,000   10,000 
Unsecured 6.75% Debentures, due 2028
  150,000   150,000 
First Mortgage Bonds
        
 
Series J, 9.40% due 2021
     17,000 
 
Series P, 10.43% due 2013
  10,000   11,250 
 
Series Q, 9.75% due 2020
     16,000 
 
Series T, 9.32% due 2021
     18,000 
 
Series U, 8.77% due 2022
     20,000 
 
Series V, 7.50% due 2007
     4,167 
Other term notes due in installments through 2013
  8,463   9,830 
       
  
Total long-term debt
  2,190,766   868,550 
Less:
        
 
Original issue discount on unsecured senior notes and debentures
  (3,885)  (1,331)
 
Current maturities
  (3,242)  (5,908)
       
  $2,183,639  $861,311 
       
      Our unsecured floating rate debt bears interest at a rate equal to the three-month LIBOR rate plus 0.375 percent per year. At June 30, 2005, the interest rate on our floating rate debt was 3.516 percent.
      On June 30, 2005, we elected to utilize excess cash to repay $72.5 million in principal on five series of our First Mortgage Bonds prior to their scheduled maturity. In connection with the repayment, we paid a $25.0 million make-whole premium in accordance with the terms of the agreements and accrued interest of approximately $1.0 million. In accordance with regulatory requirements, the premium has been deferred and will be recognized over the remaining original lives of the First Mortgage Bonds that were repaid.
Short-Term Debt
      At June 30, 2005 and September 30, 2004, there were no short-term amounts outstanding under our commercial paper program or bank credit facilities.

15


Table of Contents

ATMOS ENERGY CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
Credit Facilities
      We maintain both committed and uncommitted credit facilities. Borrowings under our uncommitted credit facilities are made on a when-and-as-needed basis at the discretion of the bank. Our credit capacity and the amount of unused borrowing capacity are affected by the seasonal nature of the natural gas business and our short-term borrowing requirements, which are typically highest during colder winter months. Our working capital needs can vary significantly due to changes in the price of natural gas charged by suppliers and the increased gas supplies required to meet customers’ needs during periods of cold weather.
Committed Credit Facilities
      As of June 30, 2005, we had two short-term committed revolving credit facilities totaling $618.0 million, one of which is an unsecured facility for $600.0 million that bears interest at the Eurodollar rate plus 0.625 percent and serves as a backup liquidity facility for our $600.0 million commercial paper program. We entered into this facility on October 22, 2004 to replace our $350.0 million credit facility that served as the backup liquidity facility for our $350.0 million commercial paper program. At June 30, 2005, no commercial paper was outstanding.
      We have a second unsecured facility in place for $18.0 million that bears interest at the Federal Funds rate plus 0.5 percent. This facility expired on March 31, 2005 and was renewed effective April 1, 2005 with no material changes to its terms and pricing. There were no borrowings under this facility at June 30, 2005.
      The availability of funds under our credit facilities is subject to conditions specified in the respective credit agreements, all of which we currently meet. These conditions include our compliance with financial covenants and the continued accuracy of representations and warranties contained in these agreements. We are required by the financial covenants in our $600.0 million credit facility to maintain, at the end of each fiscal quarter, a ratio of total debt to total capitalization of no greater than 70 percent. At June 30, 2005, our total-debt-to-total-capitalization ratio, as defined, was 60 percent. In addition, both the interest margin over the Eurodollar rate and the fee that we pay on unused amounts under our $600.0 million credit facility are subject to adjustment depending upon our credit ratings.
Uncommitted Credit Facilities
      AEM had a $250.0 million uncommitted demand working capital credit facility that bore interest at the Eurodollar rate plus 2.5 percent that was scheduled to expire on March 31, 2005. On March 30, 2005, the facility was amended and extended to March 31, 2006. This facility is guaranteed by AEH.
      Borrowings under the amended facility can be made either as revolving loans or offshore rate loans. Revolving loan borrowings will bear interest at a floating rate equal to a base rate (defined as the higher of 0.50% per annum above the Federal Funds rate or the lender’s prime rate) plus 0.50%. Offshore rate loan borrowings will bear interest at a floating rate equal to a base rate based upon LIBOR plus an applicable margin, ranging from 1.375% to 1.75% per annum, depending on the excess tangible net worth of AEM, as defined in the credit facility. Borrowings drawn down under letters of credit issued by the banks will bear interest at a floating rate equal to the base rate, as defined above plus an applicable margin, which will range from 1.125% to 2.00% per annum, depending on the excess tangible net worth of AEM and whether the letters of credit are swap-related standby letters of credit.
      AEM is required by the financial covenants in the credit facility to maintain a maximum ratio of total liabilities to tangible net worth of 5 to 1, along with minimum levels of net working capital ranging from $20 million to $50 million. Additionally, AEM must maintain a minimum tangible net worth ranging from $21 million to $51 million, and must not have a maximum cumulative loss from March 30, 2005 exceeding $4 million to $10 million, depending on the total amount of borrowing elected from time to time by AEM. At June 30, 2005, AEM’s ratio of total liabilities to tangible net worth, as defined, was 1.14 to 1.

16


Table of Contents

ATMOS ENERGY CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
      At June 30, 2005, no amounts were outstanding under this credit facility. However, at June 30, 2005, AEM letters of credit totaling $81.2 million had been issued under the facility, which reduced the amount available by a corresponding amount. The amount available under this credit facility is also limited by various covenants, including covenants based on working capital. Under the most restrictive covenant, the amount available to AEM under this credit facility was $68.8 million at June 30, 2005. This line of credit is collateralized by substantially all of the assets of AEM and is guaranteed by AEH.
      The Company also has an unsecured short-term uncommitted credit line for $25.0 million that is used for working-capital and letter-of-credit purposes. There were no borrowings under this uncommitted credit facility at June 30, 2005, but letters of credit reduced the amount available by $4.2 million. This uncommitted line is renewed or renegotiated at least annually with varying terms, and we pay no fee for the availability of the line. Borrowings under this line are made on a when- and as-available basis at the discretion of the bank.
      AEH, the parent company of AEM, has a $100.0 million intercompany uncommitted demand credit facility with the Company which bears interest at LIBOR plus 2.75%. This facility has been approved by our state regulators through December 31, 2005. At June 30, 2005, there was no amount outstanding under this facility.
      In addition, AEM has a $100.0 million intercompany uncommitted demand credit facility with AEH for its nonutility business which bears interest at the LIBOR rate plus 2.75 percent. Any outstanding amounts under this facility are subordinated to AEM’s $250.0 million uncommitted demand credit facility described above. This facility is used to supplement AEM’s $250.0 million credit facility. At June 30, 2005, there was $53.0 million outstanding under this facility. On July 1, 2005, this facility was renewed and the amount available for borrowing was increased to $120.0 million.
Debt Covenants
      We have other covenants in addition to those described above. Our Series P First Mortgage Bonds contain provisions that allow us to prepay the outstanding balance in whole at any time, after November 2007, subject to a prepayment premium. The First Mortgage Bonds provide for certain cash flow requirements and restrictions on additional indebtedness, sale of assets and payment of dividends. Under the most restrictive of such covenants, cumulative cash dividends paid after December 31, 1985 may not exceed the sum of accumulated net income for periods after December 31, 1985 plus $9.0 million. At June 30, 2005 approximately $199.6 million of retained earnings was unrestricted with respect to the payment of dividends.
      We were in compliance with all of our debt covenants as of June 30, 2005. If we do not comply with our debt covenants, we may be required to repay our outstanding balances on demand, provide additional collateral or take other corrective actions. Our two public debt indentures relating to our senior notes and debentures, as well as our $600.0 million revolving credit agreement, each contain a default provision that is triggered if outstanding indebtedness arising out of any other credit agreements in amounts ranging from in excess of $15 million to in excess of $100 million becomes due by acceleration or is not paid at maturity. In addition, AEM’s credit agreement contains a cross-default provision whereby AEM would be in default if it defaults on other indebtedness, as defined, by at least $250 thousand in the aggregate. Additionally, this agreement contains a provision that would limit the amount of credit available if Atmos is downgraded below an S&P rating of BBB and a Moody’s rating of Baa2.
      Except as described above, we have no triggering events in our debt instruments that are tied to changes in specified credit ratings or stock price, nor have we entered into any transactions that would require us to issue equity based on our credit rating or other triggering events.

17


Table of Contents

ATMOS ENERGY CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
7.Equity
      On February 9, 2005, our shareholders approved an amendment to our Articles of Incorporation to increase the number of authorized shares from 100 million to 200 million.
      On October 27, 2004, we completed the public offering of 16.1 million shares of our common stock including the underwriters’ exercise of their overallotment option of 2.1 million shares. The offering was priced at $24.75 and generated net proceeds of approximately $382.0 million. We used the net proceeds from this offering, together with net proceeds of $235.7 million from a public offering we conducted in July 2004 and $1.39 billion received from the issuance of senior unsecured notes to pay off the $1.7 billion in outstanding commercial paper described in Note 3 and fund the remainder of the purchase price for the TXU Gas acquisition.
8.Earnings Per Share
      Basic and diluted earnings per share at June 30 are calculated as follows:
                  
  Three Months Ended Nine Months Ended
  June 30 June 30
     
  2005 2004 2005 2004
         
  (In thousands, except per share amounts)
Net income
 $4,486  $4,765  $152,587  $92,611 
             
Denominator for basic income per share — weighted average common shares
  79,683   52,220   78,009   51,788 
Effect of dilutive securities:
                
 
Restricted and other shares
  330   258   325   258 
 
Stock options
  131   139   144   120 
             
Denominator for diluted income per share — weighted average common shares
  80,144   52,617   78,478   52,166 
             
Income per share — basic
 $0.06  $0.09  $1.96  $1.79 
             
Income per share — diluted
 $0.06  $0.09  $1.94  $1.78 
             
      There were no out-of-the-money options excluded from the computation of diluted earnings per share for the three months ended June 30, 2005 and 2004 as their exercise price was less than the average market price of the common stock during that period.
      There were no out-of-the-money options excluded from the computation of diluted earnings per share for the nine months ended June 30, 2005. There were 3,000 out-of-the-money options excluded from the computation of diluted earnings per share for the nine months ended June 30, 2004 as their exercise price was greater than the average market price of the common stock during that period.
9.Interim Pension and Other Post Retirement Benefit Plan Information
      The components of our net periodic pension cost for our pension and other post-retirement benefit plans for the three months ended June 30, 2005 and 2004 are presented in the following table. All of these costs are

18


Table of Contents

ATMOS ENERGY CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
recoverable through our gas utility rates; however, a portion of these costs is capitalized into our utility rate base. The remaining costs are recorded as a component of operation and maintenance expense.
                   
  Three Months Ended June 30
   
  Pension Benefits Other Benefits
     
  2005 2004 2005 2004
         
  (In thousands)
Components of net periodic pension cost:
                
 
Service cost
 $3,136  $2,433  $2,478  $1,405 
 
Interest cost
  6,017   6,004   2,366   1,751 
 
Expected return on assets
  (6,885)  (7,524)  (518)  (396)
 
Amortization of transition asset
  1   24   378   378 
 
Amortization of prior service cost
  (2)  (2)  96   96 
 
Amortization of actuarial loss
  1,891   2,018   151    
             
  
Net periodic pension cost
 $4,158  $2,953  $4,951  $3,234 
             
      The components of our net periodic pension cost for our pension and other post-retirement benefit plans for the nine months ended June 30, 2005 and 2004 are as follows:
                   
  Nine Months Ended June 30
   
  Pension Benefits Other Benefits
     
  2005 2004 2005 2004
         
  (In thousands)
Components of net periodic pension cost:
                
 
Service cost
 $9,408  $7,299  $7,434  $4,535 
 
Interest cost
  18,051   18,012   7,098   5,605 
 
Expected return on assets
  (20,655)  (22,572)  (1,554)  (1,127)
 
Amortization of transition asset
  3   72   1,134   1,134 
 
Amortization of prior service cost
  (6)  (6)  288   288 
 
Amortization of actuarial loss
  5,673   6,054   453   635 
             
  
Net periodic pension cost
 $12,474  $8,859  $14,853  $11,070 
             
      The assumptions used to develop our net periodic pension cost for the three and nine months ended June 30, 2005 and 2004 are as follows:
                 
  Pension Benefits Other Benefits
     
  2005 2004 2005 2004
         
Discount rate
  6.25%  6.00%  6.25%  6.00%
Rate of compensation increase
  4.00%  4.00%  4.00%  4.00%
Expected return on plan assets
  8.75%  9.00%  5.30%  5.30%
      The discount rate used to compute the present value of a plan’s liabilities generally is based on rates of high grade corporate bonds with maturities similar to the average period over which the benefits will be paid. In the period leading up to our June 30, 2005 measurement date, these interest rates were declining, which has the effect of increasing the present value of our plan liabilities. Accordingly, we voluntarily contributed in June 2005 $3.0 million to our Pension Account Plan to maintain the level of funding we desire relative to our accumulated benefit obligation. We were not required to make a minimum funding contribution during fiscal 2005 nor do we anticipate making any additional voluntary contributions during the remainder of fiscal 2005.

19


Table of Contents

ATMOS ENERGY CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
During the nine months ended June 30, 2005, we contributed $7.0 million to our other post-retirement plans and we expect to contribute approximately $11.7 million to these plans during fiscal 2005.
10.Commitments and Contingencies
Litigation and Environmental Matters
      We are involved in litigation and environmental matters and claims that arise in the ordinary course of our business. While the ultimate results of such litigation and response actions to such environmental matters and claims cannot be predicted with certainty, we believe the final outcome of such litigation and response actions will not have a material adverse effect on our financial condition, results of operations or net cash flows.
      As discussed in our Form 10-Q for the three months ended December 31, 2004, we were the plaintiff in a case styledEnergas Company, a Division of Atmos Energy Corporation v. ONEOK Energy Marketing and Trading Company, L.P., ONEOK Westex Transmission, Inc., and ONEOK Energy Marketing and Trading Company II, filed in December 2001, in the 72nd Judicial District in the District Court of Lubbock County, Texas. This case was filed to recover damages resulting from various claims involving the sale, measurement, transportation and balancing of natural gas. This case and all related claims have been settled. The settlement did not have a material effect on our financial condition, results of operations or net cash flows.
      During the nine months ended June 30, 2005, there were no other material changes in the status of the litigation and environmental matters that were disclosed in Note 13 to our annual report on Form 10-K for the year ended September 30, 2004. However, with the acquisition of the natural gas distribution and pipeline operations of TXU Gas Company on October 1, 2004, we assumed responsibility for certain litigation and claims that arose in the ordinary course of the business of TXU Gas Company. We believe the final outcome of such litigation and claims will not have a material adverse effect on our financial condition, results of operations or net cash flows.
Purchase Commitments
      AEM has commitments to purchase physical quantities of natural gas under contracts indexed to the forward NYMEX strip or fixed price contracts. At June 30, 2005, AEM was committed to purchase 46.4 Bcf within one year, 5.7 Bcf within one to three years and 1.1 Bcf after three years under indexed contracts. AEM is committed to purchase 0.7 Bcf within one year and 0.5 Bcf within one to three years under fixed price contracts with prices ranging from $5.24 to $7.68. Purchases under these contracts totaled $294.0 million and $283.5 million for the three months ended June 30, 2005 and 2004 and $999.4 million and $981.5 million for the nine months ended June 30, 2005 and 2004.
      Our historical utility operations maintain supply contracts with several vendors that generally cover a period of up to one year. Commitments for estimated base gas volumes are established under these contracts on a monthly basis at contractually negotiated prices. Commitments for incremental daily purchases are made as necessary during the month in accordance with the terms of the individual contract.

20


Table of Contents

ATMOS ENERGY CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
      Our Mid-Tex Division maintains long-term supply contracts to ensure a reliable source of gas for our customers in its service area which obligate it to purchase specified volumes at market prices. The estimated commitments under these contracts as of June 30, 2005 are as follows (in thousands):
     
2005
 $84,604 
2006
  270,730 
2007
  58,367 
2008
  31,059 
2009
  11,519 
Thereafter
  45,524 
    
  $501,803 
    
Other
      In January 2005, we signed a letter of intent with a third party to jointly construct, own and operate a 45-mile large diameter natural gas pipeline in the northern portion of the Dallas/Fort Worth Metroplex. Under terms of the letter of intent, the third party will provide the initial capital to build the pipeline and we will contribute up to $42.5 million within two years of signing of a definitive agreement. The pipeline is currently expected to be placed into service in fiscal 2006.
      In May 2005, we entered into a five year agreement with a third party to transport up to 100,000 MMBtu per day of natural gas through our Texas intrastate pipeline system beginning in April 2006. To handle the increased volumes for this project and other planned projects, we will install compression equipment and other pipeline infrastructure, costing approximately $20 million.
11.Concentration of Credit Risk
      Credit risk is the risk of financial loss to us if a customer fails to perform its contractual obligations. We engage in transactions for the purchase and sale of products and services with major companies in the energy industry and with industrial, commercial, residential and municipal energy consumers. These transactions principally occur in the southern and midwestern regions of the United States. We believe that this geographic concentration does not contribute significantly to our overall exposure to credit risk. Credit risk associated with trade accounts receivable for the utility segment is mitigated by the large number of individual customers and diversity in customer base.
      Customer diversification also helps mitigate AEM’s credit exposure. AEM maintains credit policies with respect to its counterparties that it believes minimizes overall credit risk. Where appropriate, such policies include the evaluation of a prospective counterparty’s financial condition, collateral requirements and the use of standardized agreements that facilitate the netting of cash flows associated with a single counterparty. AEM also monitors the financial condition of existing counterparties on an ongoing basis. Customers not meeting minimum standards are required to provide adequate assurance of financial performance.
      AEM maintains a provision for credit losses based upon factors surrounding the credit risk of customers, historical trends and other information. We believe, based on our credit policies and our provisions for credit losses, that our financial position, results of operations and cash flows will not be materially affected as a result of nonperformance by any counterparty.
      AEM’s estimated credit exposure is monitored in terms of the percentage of its customers that are rated as investment grade versus non-investment grade. Credit exposure is defined as the total of (1) accounts receivable, (2) delivered, but unbilled physical sales and (3) mark-to-market exposure for sales and purchases. Investment grade determinations are set internally by the credit department, but are primarily

21


Table of Contents

ATMOS ENERGY CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
based on external ratings provided by Moody’s Investor Service Inc. and/or Standard & Poor’s. For non-rated entities, the default rating for municipalities is investment grade, while the default rating for non-guaranteed industrial and commercial customers is non-investment grade. The table below shows the percentages related to the investment ratings as of June 30, 2005 and September 30, 2004.
          
  June 30, September 30,
  2005 2004
     
Investment grade
  55%  55%
Non-investment grade
  45%  45%
       
 
Total
  100%  100%
       
      The following table presents our derivative counterparty credit exposure by operating segment based upon the unrealized fair value of our derivative contracts that represent assets as of June 30, 2005. Investment grade counterparties have minimum credit ratings of BBB-, assigned by Standard & Poor’s; or Baa3, assigned by Moody’s Investor Service. Non-investment grade counterparties are composed of counterparties that are below investment grade or that have not been assigned an internal investment grade rating due to the short-term nature of the contracts associated with that counterparty. This category is composed of numerous smaller counterparties, none of which is individually significant.
             
  June 30, 2005
   
    Natural Gas  
  Utility Marketing  
  Segment(1) Segment Consolidated
       
  (In thousands)
Investment grade counterparties
 $25,456  $2,364  $27,820 
Non-investment grade counterparties
     983   983 
          
  $25,456  $3,347  $28,803 
          
 
(1) Counterparty risk for our utility segment is minimized because hedging gains and losses are passed through to our customers.
12.Segment Information
      Atmos Energy Corporation and its subsidiaries are engaged primarily in the natural gas utility business as well as certain nonutility businesses. We distribute natural gas through sales and transportation arrangements to approximately 3.2 million residential, commercial, public authority and industrial customers through our seven regulated utility divisions, which cover service areas located in 12 states. In addition, we transport natural gas for others through our distribution system.
      Through our nonutility businesses we provide natural gas management and marketing services to industrial customers, municipalities and other local distribution companies located in 22 states. Additionally, we provide natural gas transportation and storage services to certain of our utility operations and to third parties.
      Our operations are divided into four segments:
 • the utility segment, which includes our regulated natural gas distribution and sales operations,
 
 • the natural gas marketing segment, which includes a variety of natural gas management services,
 
 • the pipeline and storage segment, which includes our regulated and nonregulated natural gas transmission and storage services and
 
 • the other nonutility segment, which includes all of our other nonutility operations.

22


Table of Contents

ATMOS ENERGY CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
      Effective October 1, 2004, we created the pipeline and storage segment which includes the regulated pipeline and storage operations of the Atmos Pipeline — Texas Division and the nonregulated pipeline and storage operations of Atmos Pipeline and Storage, LLC, which was previously included in our other nonutility segment. Segment information for all prior year periods has been restated to reflect our new organizational structure.
      Our determination of reportable segments considers the strategic operating units under which we manage sales of various products and services to customers in differing regulatory environments. Although our utility segment operations are geographically dispersed, they are reported as a single segment as each utility division has similar economic characteristics. The accounting policies of the segments are the same as those described in the summary of significant accounting policies found in our annual report on Form 10-K for the fiscal year ended September 30, 2004. We evaluate performance based on net income or loss of the respective operating units.
      Summarized income statements for the three and nine-month periods ended June 30, 2005 and 2004 by segment are presented in the following tables:
                           
  Three Months Ended June 30, 2005
   
    Pipeline  
    Natural Gas and Other  
  Utility Marketing Storage Nonutility Eliminations Consolidated
             
  (In thousands)
Operating revenues from external parties
 $501,481  $387,999  $19,929  $543  $  $909,952 
Intersegment revenues
  254   78,836   16,595   878   (96,563)   
                   
   501,735   466,835   36,524   1,421   (96,563)  909,952 
Purchased gas cost
  326,502   456,440   (1,733)     (95,606)  685,603 
                   
 
Gross profit
  175,233   10,395   38,257   1,421   (957)  224,349 
Operating expenses
                        
 
Operation and maintenance
  76,862   4,948   12,648   1,067   (1,007)  94,518 
 
Depreciation and amortization
  38,775   458   4,189   26      43,448 
 
Taxes, other than income
  44,555   242   2,064   54      46,915 
                   
Total operating expenses
  160,192   5,648   18,901   1,147   (1,007)  184,881 
                   
Operating income
  15,041   4,747   19,356   274   50   39,468 
Miscellaneous income
  3,122   153   613   578   (2,942)  1,524 
Interest charges
  28,520   957   6,169   935   (2,892)  33,689 
                   
Income (loss) before income taxes
  (10,357)  3,943   13,800   (83)     7,303 
Income tax expense (benefit)
  (3,689)  1,583   4,958   (35)     2,817 
                   
  
Net income (loss)
 $(6,668) $2,360  $8,842  $(48) $  $4,486 
                   

23


Table of Contents

ATMOS ENERGY CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
                           
  Three Months Ended June 30, 2004
   
    Pipeline  
    Natural Gas and Other  
  Utility Marketing Storage Nonutility Eliminations Consolidated
             
  (In thousands)
Operating revenues from external parties
 $255,986  $288,809  $690  $573  $  $546,058 
Intersegment revenues
  266   75,530   4,667   280   (80,743)   
                   
   256,252   364,339   5,357   853   (80,743)  546,058 
Purchased gas cost
  163,093   352,708   3,150      (80,385)  438,566 
                   
 
Gross profit
  93,159   11,631   2,207   853   (358)  107,492 
Operating expenses
                        
 
Operation and maintenance
  45,974   3,767   669   415   (358)  50,467 
 
Depreciation and amortization
  22,435   513   292   28      23,268 
 
Taxes, other than income
  11,558   504   171   64      12,297 
                   
Total operating expenses
  79,967   4,784   1,132   507   (358)  86,032 
                   
Operating income
  13,192   6,847   1,075   346      21,460 
Miscellaneous income
  1,668   178   90   1,547   (1,296)  2,187 
Interest charges
  16,119   411   257   520   (1,296)  16,011 
                   
Income (loss) before income taxes
  (1,259)  6,614   908   1,373      7,636 
Income tax expense (benefit)
  (711)  2,664   366   552      2,871 
                   
  
Net income (loss)
 $(548) $3,950  $542  $821  $  $4,765 
                   

24


Table of Contents

ATMOS ENERGY CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
                           
  Nine Months Ended June 30, 2005
   
    Pipeline  
    Natural Gas and Other  
  Utility Marketing Storage Nonutility Eliminations Consolidated
             
  (In thousands)
Operating revenues from external parties
 $2,649,979  $1,250,507  $66,546  $1,667  $  $3,968,699 
Intersegment revenues
  814   223,020   64,252   2,391   (290,477)   
                   
   2,650,793   1,473,527   130,798   4,058   (290,477)  3,968,699 
Purchased gas cost
  1,895,181   1,425,128   8,895      (287,889)  3,041,315 
                   
 
Gross profit
  755,612   48,399   121,903   4,058   (2,588)  927,384 
Operating expenses
                        
 
Operation and maintenance
  259,884   12,410   41,190   3,007   (2,738)  313,753 
 
Depreciation and amortization
  119,007   1,436   12,244   84      132,771 
 
Taxes, other than income
  133,395   412   6,510   220      140,537 
                   
Total operating expenses
  512,286   14,258   59,944   3,311   (2,738)  587,061 
                   
Operating income
  243,326   34,141   61,959   747   150   340,323 
Miscellaneous income
  6,068   600   1,220   1,787   (6,808)  2,867 
Interest charges
  83,841   2,037   18,568   1,516   (6,658)  99,304 
                   
Income before income taxes
  165,553   32,704   44,611   1,018      243,886 
Income tax expense
  61,547   13,291   16,047   414      91,299 
                   
  
Net income
 $104,006  $19,413  $28,564  $604  $  $152,587 
                   

25


Table of Contents

ATMOS ENERGY CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
                           
  Nine Months Ended June 30, 2004
   
    Pipeline  
    Natural Gas and Other  
  Utility Marketing Storage Nonutility Eliminations Consolidated
             
  (In thousands)
Operating revenues from external parties
 $1,424,180  $999,135  $2,057  $1,787  $  $2,427,159 
Intersegment revenues
  842   256,251   16,186   462   (273,741)   
                   
   1,425,022   1,255,386   18,243   2,249   (273,741)  2,427,159 
Purchased gas cost
  1,003,977   1,214,395   9,158      (273,042)  1,954,488 
                   
 
Gross profit
  421,045   40,991   9,085   2,249   (699)  472,671 
Operating expenses
                        
 
Operation and maintenance
  152,089   11,751   1,945   1,390   (699)  166,476 
 
Depreciation and amortization
  67,072   1,579   1,140   88      69,879 
 
Taxes, other than income
  43,843   932   875   251      45,901 
                   
Total operating expenses
  263,004   14,262   3,960   1,729   (699)  282,256 
                   
Operating income
  158,041   26,729   5,125   520      190,415 
Miscellaneous income
  4,001   530   113   7,658   (4,452)  7,850 
Interest charges
  49,285   2,284   808   1,581   (4,452)  49,506 
                   
Income before income taxes
  112,757   24,975   4,430   6,597      148,759 
Income tax expense
  41,636   10,067   1,786   2,659      56,148 
                   
  
Net income
 $71,121  $14,908  $2,644  $3,938  $  $92,611 
                   

26


Table of Contents

ATMOS ENERGY CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
      Balance sheet information at June 30, 2005 and September 30, 2004 by segment is presented in the following tables:
                           
  June 30, 2005
   
    Natural Pipeline  
    Gas and Other  
  Utility Marketing Storage Nonutility Eliminations Consolidated
             
  (In thousands)
ASSETS
Property, plant and equipment, net
 $2,866,980  $7,530  $428,881  $1,420  $  $3,304,811 
Investment in subsidiaries
  208,520   (1,821)        (206,699)   
Current assets
                        
 
Cash and cash equivalents
  13,793   8,272      1,572      23,637 
 
Cash held on deposit in margin account
     22,660            22,660 
 
Assets from risk management activities
  25,456   4,708   459      (1,820)  28,803 
 
Other current assets
  385,413   280,745   50,346   56,824   (91,974)  681,354 
 
Intercompany receivables
  558,700            (558,700)   
                   
  
Total current assets
  983,362   316,385   50,805   58,396   (652,494)  756,454 
Intangible assets
     3,653            3,653 
Goodwill
  551,369   24,282   130,676         706,327 
Noncurrent assets from risk management activities
                  
Deferred charges and other assets
  258,658   1,506   5,818   20,717      286,699 
                   
  $4,868,889  $351,535  $616,180  $80,533  $(859,193) $5,057,944 
                   
 
CAPITALIZATION AND
LIABILITIES
Shareholders’ equity
 $1,616,010  $114,330  $61,161  $33,029  $(208,520) $1,616,010 
Long-term debt
  2,177,168         6,471      2,183,639 
                   
  
Total capitalization
  3,793,178   114,330   61,161   39,500   (208,520)  3,799,649 
Current liabilities
                        
 
Current maturities of long-term debt
  1,250         1,992      3,242 
 
Short-term debt
     53,000         (53,000)   
 
Liabilities from risk management activities
     9,428   1,361      (2,231)  8,558 
 
Other current liabilities
  411,538   127,813   56,918   6,231   (36,769)  565,731 
 
Intercompany payables
     49,948   484,517   24,235   (558,700)   
                   
  
Total current liabilities
  412,788   240,189   542,796   32,458   (650,700)  577,531 
Deferred income taxes
  219,001   (6,033)  7,727   1,977   27   222,699 
Noncurrent liabilities from risk management activities
     2,844            2,844 
Regulatory cost of removal obligation
  254,988               254,988 
Deferred credits and other liabilities
  188,934   205   4,496   6,598      200,233 
                   
  $4,868,889  $351,535  $616,180  $80,533  $(859,193) $5,057,944 
                   

27


Table of Contents

ATMOS ENERGY CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS — (Continued)
                           
  September 30, 2004
   
    Natural Pipeline  
    Gas and Other  
  Utility Marketing Storage Nonutility Eliminations Consolidated
             
  (In thousands)
ASSETS
Property, plant and equipment, net
 $1,669,304  $7,875  $43,784  $1,558  $  $1,722,521 
Investment in subsidiaries
  164,300   (1,484)        (162,816)   
Current assets
                        
 
Cash and cash equivalents
  182,846   18,734      352      201,932 
 
Assets from risk management activities
  25,692   24,412         (5,664)  44,440 
 
Other current assets
  253,829   170,363   13,473   18,815   (25,740)  430,740 
 
Intercompany receivables
  1,995         16,079   (18,074)   
                   
  
Total current assets
  464,362   213,509   13,473   35,246   (49,478)  677,112 
Intangible assets
     4,160            4,160 
Goodwill
  199,400   24,282   10,430         234,112 
Noncurrent assets from risk management activities
     734         (172)  562 
Deferred charges and other assets
  207,019   1,661   25   22,711      231,416 
                   
  $2,704,385  $250,737  $67,712  $59,515  $(212,466) $2,869,883 
                   
 
CAPITALIZATION AND
LIABILITIES
Shareholders’ equity
 $1,133,459  $103,376  $28,499  $32,425  $(164,300) $1,133,459 
Long-term debt
  853,472         7,839      861,311 
                   
  
Total capitalization
  1,986,931   103,376   28,499   40,264   (164,300)  1,994,770 
Current liabilities
                        
 
Current maturities of long-term debt
  3,917         1,991      5,908 
 
Short-term debt
                  
 
Liabilities from risk management activities
  34,304   11,407         (6,253)  39,458 
 
Other current liabilities
  236,257   124,577   24,014   7,558   (23,304)  369,102 
 
Intercompany payables
     9,906   8,168      (18,074)   
                   
  
Total current liabilities
  274,478   145,890   32,182   9,549   (47,631)  414,468 
Deferred income taxes
  208,325   (3,360)  6,961   1,977   27   213,930 
Noncurrent liabilities from risk management activities
     1,700         (562)  1,138 
Regulatory cost of removal obligation
  103,579               103,579 
Deferred credits and other liabilities
  131,072   3,131   70   7,725      141,998 
                   
  $2,704,385  $250,737  $67,712  $59,515  $(212,466) $2,869,883 
                   

28


Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
The Board of Directors
Atmos Energy Corporation
      We have reviewed the condensed consolidated balance sheet of Atmos Energy Corporation as of June 30, 2005, and the related condensed consolidated statements of income for the three-month and nine-month periods ended June 30, 2005 and 2004, and the condensed consolidated statements of cash flows for the nine-month periods ended June 30, 2005 and 2004. These financial statements are the responsibility of the Company’s management.
      We conducted our review in accordance with the standards of the Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board, the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.
      Based on our review, we are not aware of any material modifications that should be made to the condensed consolidated interim financial statements referred to above for them to be in conformity with U.S. generally accepted accounting principles.
      We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet of Atmos Energy Corporation as of September 30, 2004, and the related consolidated statements of income, shareholders’ equity, and cash flows for the year then ended, not presented herein, and in our report dated November 9, 2004, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying condensed consolidated balance sheet as of September 30, 2004, is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.
 Ernst & Young LLP
Dallas, Texas
August 5, 2005

29


Table of Contents

Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations
Introduction
      The following discussion should be read in conjunction with the condensed consolidated financial statements in this Quarterly Report on Form 10-Q and Management’s Discussion and Analysis in our Annual Report on Form 10-K for the year ended September 30, 2004.
Cautionary Statement for the Purposes of the Safe Harbor under the Private Securities Litigation Reform Act of 1995
      The statements contained in this Quarterly Report on Form 10-Q may contain “forward-looking statements” within the meaning of Section 21E of the Securities Exchange Act of 1934. All statements other than statements of historical fact included in this Report are forward-looking statements made in good faith by the Company and are intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. When used in this Report, or any other of the Company’s documents or oral presentations, the words “anticipate”, “believe”, “expect”, “estimate”, “forecast”, “goal”, “intend”, “objective”, “plan”, “projection”, “seek”, “strategy” or similar words are intended to identify forward-looking statements. Such forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied in the statements relating to the Company’s strategy, operations, markets, services, rates, recovery of costs, availability of gas supply and other factors. These risks and uncertainties include the following: adverse weather conditions, such as warmer than normal weather in the Company’s utility service territories or colder than normal weather that could adversely affect our natural gas marketing activities; regulatory trends and decisions, including deregulation initiatives and the impact of rate proceedings before various state regulatory commissions; market risks beyond our control affecting our risk management activities including market liquidity, commodity price volatility and counterparty creditworthiness; national, regional and local economic conditions; the Company’s ability to continue to access the capital markets; the effects of inflation and changes in the availability and prices of natural gas, including the volatility of natural gas prices; increased competition from energy suppliers and alternative forms of energy; risks relating to the acquisition of the TXU Gas operations, including without limitation, the Company’s increased indebtedness resulting from the acquisition and the successful integration of the TXU Gas operations; and other uncertainties, which may be discussed herein, all of which are difficult to predict and many of which are beyond the control of the Company. A more detailed discussion of these risks and uncertainties may be found in the Company’s Form 10-K for the year ended September 30, 2004. Accordingly, while the Company believes these forward-looking statements to be reasonable, there can be no assurance that they will approximate actual experience or that the expectations derived from them will be realized. Further, the Company undertakes no obligation to update or revise any of its forward-looking statements whether as a result of new information, future events or otherwise.
Overview
      Atmos Energy Corporation and its subsidiaries are engaged primarily in the natural gas utility business as well as certain nonutility businesses. We distribute natural gas through sales and transportation arrangements to approximately 3.2 million residential, commercial, public-authority and industrial customers through our seven regulated utility divisions, which cover service areas located in 12 states. In addition, we transport natural gas for others through our distribution system.
      Through our nonutility businesses we provide natural gas management, transportation, storage and marketing services to industrial customers, municipalities and other local distribution companies located in 22 states. Additionally, we provide natural gas transportation and storage services to certain of our utility operations and to third parties.

30


Table of Contents

      Our operations are divided into four segments:
 • the utility segment, which includes our regulated natural gas distribution and sales operations,
 
 • the natural gas marketing segment, which includes a variety of natural gas management services,
 
 • the pipeline and storage segment, which includes our regulated and nonregulated natural gas transmission and storage services and
 
 • the other nonutility segment, which includes all of our other nonutility operations.
      Fiscal 2005 has been highlighted by our acquisition of the natural gas distribution and pipeline operations of TXU Gas Company (TXU Gas). The TXU Gas operations we acquired are regulated businesses engaged in the purchase, transmission, distribution and sale of natural gas in the north-central, eastern and western parts of Texas. Through these newly acquired operations, we provide gas distribution services to approximately 1.5 million residential and business customers in Texas, including the Dallas/ Fort Worth metropolitan area. We also now own and operate a system consisting of 6,162 miles of gas transmission and gathering lines and five underground storage reservoirs in Texas. On April 1, 2005, we took over the operations of a Waco, Texas customer support center and all call center services formerly provided by TXU Gas under a transitional services agreement were terminated. We intend to close the purchase of the related assets on October 1, 2005 for approximately $1.7 million.
      The purchase price of the TXU Gas acquisition was approximately $1.9 billion, before transaction costs and expenses, which we paid in cash. We funded the purchase price for the TXU Gas acquisition with approximately $235.7 million in net proceeds from our offering of approximately 9.9 million shares of common stock, which we completed on July 19, 2004, and approximately $1.7 billion in net proceeds from our issuance on October 1, 2004 of commercial paper backstopped by a senior unsecured revolving credit agreement, which we entered into on September 24, 2004 for bridge financing for the TXU Gas acquisition. In October 2004, we paid off the outstanding commercial paper used to fund the acquisition through the issuance of senior unsecured notes on October 22, 2004, which generated net proceeds of approximately $1.4 billion and the sale of 16.1 million shares of common stock on October 27, 2004, which generated net proceeds of approximately $382.0 million.
      As a result of the acquisition, effective October 1, 2004, we created the pipeline and storage segment which includes the regulated pipeline and storage operations of the Atmos Pipeline — Texas Division and the nonregulated pipeline and storage operations of Atmos Pipeline and Storage, LLC, which was previously included in our other nonutility segment.

31


Table of Contents

      The TXU Gas acquisition essentially doubled the size of the Company as measured by assets, revenues and customers. The following table presents selected financial information for the Mid-Tex Division and Atmos Pipeline — Texas Division operations for the three and nine-month periods ended June 30, 2005:
                  
  Three Months Ended Nine Months Ended
  June 30, 2005 June 30, 2005
     
  Mid-Tex Atmos Pipeline — Mid-Tex Atmos Pipeline —
  Division Texas Division Division Texas Division
         
  (In thousands, unless otherwise noted)
Operating revenues
 $209,255  $33,261  $1,133,913  $118,675 
Gross profit
  79,428   35,222   324,542   111,447 
Operation and maintenance
  30,780   12,012   110,219   39,461 
Depreciation and amortization
  15,245   3,896   48,327   11,300 
Taxes, other than income
  30,971   1,905   83,994   6,000 
Operating income
  2,432   17,409   82,002   54,686 
Miscellaneous income
  1,284   18   2,280   27 
Interest charges
  12,092   5,900   35,533   17,646 
Income tax expense (benefit)
  (2,947)  4,038   17,102   12,981 
Net income (loss)
 $(5,429) $7,489  $31,647  $24,086 
 
Utility sales volumes — MMcf
  17,731   NA   114,365   NA 
Utility transportation volumes — MMcf
  10,868   NA   36,336   NA 
             
 
Total utility throughput — MMcf
  28,599   NA   150,701   NA 
             
Pipeline transportation volumes — MMcf
  NA   97,567   NA   254,528 
             
Heating Degree Days — Percent of Normal
  87%  NA   80%  NA 
      The impact of the TXU Gas acquisition, combined with continued strong performance in our natural gas marketing segment contributed to the following financial results during the nine months ended June 30, 2005:
 • Our utility segment net income increased by $32.9 million. The increase reflects the impact of the acquisition of the Mid-Tex operations ($31.6 million) and the effect of rate increases in our West Texas and Mississippi jurisdictions that were not in effect during the first six months of fiscal 2004, partially offset by weather (adjusted for WNA) in our historical operations that was five percent warmer than normal and one percent warmer than the prior year.
 
 • Our natural gas marketing segment net income increased $4.5 million during the nine months ended June 30, 2005 compared with the nine months ended June 30, 2004. The increase in natural gas marketing net income primarily reflects favorable results from the management of our storage portfolio partially offset by an unfavorable movement in the forward indices used to value our storage financial instruments.
 
 • Our pipeline and storage segment contributed $28.6 million in net income for the nine months ended June 30, 2005 compared with $2.6 million for the nine months ended June 30, 2004, primarily reflecting the acquisition of the Atmos Pipeline — Texas Division ($24.1 million).
 
 • Our total debt to capitalization ratio at June 30, 2005 was 57.5 percent compared with 43.3 percent at September 30, 2004 reflecting the impact of the financing for the TXU Gas acquisition, partially offset by the repayment of $72.5 million in principal of substantially all of our First Mortgage bonds in June 2005.

32


Table of Contents

 • Operating cash flow provided $387.4 million compared with $359.3 million, reflecting increased net income, more effective net working capital management partially offset by lower than expected utility sales volumes due to the effect of warmer weather.
 
 • Capital expenditures increased to $226.9 million from $129.5 million primarily reflecting spending for the Mid-Tex Division ($77.8 million) and the Atmos Pipeline — Texas Division ($16.3 million).
Critical Accounting Estimates and Policies
      Our condensed consolidated financial statements were prepared in accordance with accounting principles generally accepted in the United States. Preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses and the related disclosures of contingent assets and liabilities. We based our estimates on historical experience and various other assumptions that we believe to be reasonable under the circumstances. On an ongoing basis, we evaluate our estimates, including those related to risk management and trading activities, allowance for doubtful accounts, legal and environmental accruals, insurance accruals, pension and postretirement obligations, deferred income taxes and the valuation of goodwill, indefinite-lived intangible assets and other long-lived assets. Actual results may differ from such estimates.
      Our critical accounting policies used in the preparation of our consolidated financial statements are described in our Annual Report on Form 10-K for the year ended September 30, 2004 and includes the following:
 • Regulation
 
 • Revenue Recognition
 
 • Allowance for Doubtful Accounts
 
 • Derivatives and Hedging Activities
 
 • Impairment Assessments
 
 • Pension and Other Postretirement Plans
      Our critical accounting policies are reviewed by the Audit Committee on a quarterly basis. There have been no significant changes to these critical accounting policies during the nine months ended June 30, 2005.

33


Table of Contents

Results of Operations
      The following table presents our financial highlights for the three and nine-month periods ended June 30, 2005 and 2004:
                  
  Three Months Ended Nine Months Ended
  June 30 June 30
     
  2005 2004 2005 2004
         
  (In thousands, unless otherwise noted)
Operating revenues
 $909,952  $546,058  $3,968,699  $2,427,159 
Gross profit
  224,349   107,492   927,384   472,671 
Operating expenses
  184,881   86,032   587,061   282,256 
Operating income
  39,468   21,460   340,323   190,415 
Miscellaneous income
  1,524   2,187   2,867   7,850 
Interest charges
  33,689   16,011   99,304   49,506 
Income before income taxes
  7,303   7,636   243,886   148,759 
Income tax expense
  2,817   2,871   91,299   56,148 
Net income
 $4,486  $4,765  $152,587  $92,611 
 
Utility sales volumes — MMcf
  43,925   25,146   263,077   153,011 
Utility transportation volumes — MMcf
  28,753   17,428   88,635   55,573 
             
 
Total utility throughput — MMcf
  72,678   42,574   351,712   208,584 
             
Natural gas marketing sales volumes — MMcf
  52,739   47,640   179,679   173,729 
             
Pipeline transportation volumes — MMcf
  97,567      254,528    
             
Heating degree days(1)
                
 
Actual (weighted average)
  167   237   2,580   3,249 
 
Percent of normal
  97%  94%  89%  96%
Consolidated utility average transportation revenue per Mcf
 $0.48  $0.39  $0.53  $0.42 
Consolidated utility average cost of gas per Mcf sold
 $7.43  $6.49  $7.20  $6.56 
 
(1) Adjusted for service areas that have weather normalized operations.

34


Table of Contents

      The following tables show our operating income (loss) by segment for the three-month and nine-month periods ended June 30, 2005 and 2004. The presentation of our utility operating income is included for financial reporting purposes and may not be appropriate for ratemaking purposes.
                  
  Three Months Ended June 30
   
  2005 2004
     
  Operating   Operating  
  Income Heating Degree Days Income Heating Degree Days
  (Loss) Percent of Normal(4) (Loss) Percent of Normal(4)
         
  (In thousands, except degree day information)
Colorado-Kansas
 $2,451   105% $845   96%
Kentucky
  1,260   105%  3,089   85%
Louisiana
  4,358   63%  5,625   115%
Mid-States
  1,600   99%  1,367   83%
Mid-Tex(1)
  2,432   87%      
Mississippi(2)
  (2,455)  100%  (1,559)  116%
West Texas
  4,992   100%  4,291   96%
Other
  403      (466)   
             
Utility segment
  15,041   97%  13,192   94%
Natural gas marketing segment
  4,747      6,847    
Pipeline and storage segment(3)
  19,356      1,075    
Other nonutility segment and other
  324      346    
             
 
Consolidated operating income
 $39,468   97% $21,460   94%
             
                  
  Nine Months Ended June 30
   
  2005 2004
     
  Operating Heating Degree Days Operating Heating Degree Days
  Income Percent of Normal(4) Income Percent of Normal(4)
         
  (In thousands, except degree day information)
Colorado-Kansas
 $26,934   99% $20,202   99%
Kentucky
  17,863   98%  20,895   98%
Louisiana
  26,941   78%  35,326   93%
Mid-States
  37,443   94%  38,751   95%
Mid-Tex(1)
  82,002   80%      
Mississippi(2)
  24,661   96%  23,805   101%
West Texas
  26,080   100%  18,458   91%
Other
  1,402      604    
             
Utility segment
  243,326   89%  158,041   96%
Natural gas marketing segment
  34,141      26,729    
Pipeline and storage segment(3)
  61,959      5,125    
Other nonutility segment and other
  897      520    
             
 
Consolidated operating income
 $340,323   89% $190,415   96%
             
Notes to preceding tables:
 
(1) Operating income for the Mid-Tex Division reflects operating income since October 1, 2004.
 
(2) The name of this division was changed from the Mississippi Valley Gas Company Division in April 2005.
 
(3) Operating income for the pipeline and storage segment reflects operating income for the Atmos Pipeline — Texas Division since October 1, 2004.
 
(4) Adjusted for service areas that have weather normalized operations.

35


Table of Contents

                  Three Months Ended June 30, 2005 compared with Three Months Ended June 30, 2004
Utility segment
      Our utility segment has historically contributed 70 to 85 percent of our consolidated net income. The primary factors that impact the results of our utility operations are seasonal weather patterns, competitive factors in the energy industry and economic conditions in our service areas. Natural gas sales to residential, commercial and public-authority customers are affected by winter heating season requirements. This generally results in higher operating revenues and net income during the period from October through March of each year and lower operating revenues and either lower net income or net losses during the period from April through September of each year. Accordingly, our second fiscal quarter has historically been our most critical earnings quarter with an average of approximately 68 percent of our consolidated net income having been earned in the second quarter during the three most recently completed fiscal years. Additionally, we typically experience higher levels of accounts receivable, accounts payable, gas stored underground and short-term debt balances during the winter heating season due to the seasonal nature of our revenues and the need to purchase and store gas to support these operations. Utility sales to industrial customers are much less weather sensitive. Utility sales to agricultural customers, which typically use natural gas to power irrigation pumps during the period from March through September, are primarily affected by rainfall amounts and the price of natural gas.
      Changes in the cost of gas impact revenue but do not directly affect our gross profit from utility operations because the fluctuations in gas prices are passed through to our customers. Accordingly, we believe gross profit margin is a better indicator of our financial performance than revenues. However, higher gas costs may cause customers to conserve, or, in the case of industrial customers, to use alternative energy sources. Higher gas costs may also adversely impact our accounts receivable collections, resulting in higher bad debt expense.
      The effects of weather that is above or below normal are partially offset through weather normalization adjustments, or WNA, in certain of our service areas. WNA allows us to increase the base rate portion of customers’ bills when weather is warmer than normal and decrease the base rate when weather is colder than normal. As of June 30, 2005, we had, or received regulatory approvals for, WNA in the following service areas for the following periods, which covered approximately 1.1 million meters:
   
Georgia
 October – May
Kansas
 October – May
Kentucky
 November – April
Mississippi
 November – May
Tennessee
 November – April
Amarillo, Texas
 October – May
West Texas
 October – May
Lubbock, Texas
 October – May
Virginia(1)
 January – December
 
(1) Effective beginning in July 2005.
      Our Mid-Tex Division does not have WNA. However, its operations benefit from a rate structure that combines a monthly customer charge with a declining block rate schedule to partially mitigate the impact of warmer-than-normal weather on revenue. The combination of the monthly customer charge and the customer billing under the first block of the declining block rate schedule provides for the recovery of a significant portion of our fixed costs for such operations under average weather conditions. However, this rate structure is not as beneficial during periods where weather is significantly warmer than normal.

36


Table of Contents

Operating Income
      Utility gross profit increased to $175.2 million for the three months ended June 30, 2005 from $93.2 million for the three months ended June 30, 2004. Total throughput for our utility business was 72.7 billion cubic feet (Bcf) during the current year compared to 42.6 Bcf in the prior year period.
      The increase in utility gross profit margin primarily reflects the impact of the acquisition of the Mid-Tex Division resulting in an increase in utility gross profit margin and total throughput of $79.4 million and 28.6 Bcf. Gross profit margin in our historical operations increased by $2.6 million primarily due to weather that was 6 percent colder than the prior year quarter partially offset by lower irrigation margins in our West Texas and Colorado-Kansas Divisions.
      Operating expenses, which include operation and maintenance expense, provision for doubtful accounts, depreciation and amortization expense and taxes other than income taxes, increased to $160.2 million for the three months ended June 30, 2005 from $80.0 million for the three months ended June 30, 2004 as a result of the addition of the Mid-Tex Division. Excluding the impact of the Mid-Tex Division, operating expenses for our historical utility operations increased 4 percent compared with the prior year period. Included in taxes other than income taxes are franchise and state gross receipts taxes which are paid by our customers as a component of their monthly bills. Although these amounts are offset in revenues through customer billings, timing differences between when the expense is incurred and is recovered may impact our net income on a temporary basis. However, there is no permanent effect on net income.
      As a result of the aforementioned factors, our utility segment operating income for the three months ended June 30, 2005 increased to $15.0 million from $13.2 million for the three months ended June 30, 2004.
Miscellaneous Income
      Miscellaneous income increased to $3.1 million for the three months ended June 30, 2005 from $1.7 million for the three months ended June 30, 2004. The increase was attributable to an increase in interest income earned on higher cash balances during the third quarter compared with the prior year quarter partially offset by a $0.8 million gain on the sale of a building during the three months ended June 30, 2004.
Interest Charges
      Interest charges allocated to the utility segment for the three months ended June 30, 2005 increased to $28.5 million from $16.1 million for the three months ended June 30, 2004. The increase was attributable to the interest expense associated with the issuance of long-term debt to finance the acquisition of the Mid-Tex Division in October 2004. On June 30, 2005, we repaid $72.5 million in principal on five of our First Mortgage Bonds prior to their scheduled maturities. The early extinguishment of these bonds will result in savings of $1.3 million in interest expense in fiscal 2005.
Natural Gas Marketing Segment
      Our natural gas marketing segment aggregates and purchases gas supply, arranges transportation and/or storage logistics and ultimately delivers gas to our customers at competitive prices. To facilitate this process, we utilize proprietary and customer-owned transportation and storage assets to provide the various services our customers request, including furnishing natural gas supplies at fixed and market-based prices, contract negotiation and administration, load forecasting, gas storage acquisition and management services, transportation services, peaking sales and balancing services, capacity utilization strategies and gas price hedging through the use of derivative products. As a result, our revenues arise from the types of commercial transactions we have structured with our customers and include the value we extract by optimizing the storage and transportation capacity we own or control as well as revenues for services we deliver.
      To optimize the storage and transportation capacity we own or control, we participate in transactions in which we combine the natural gas commodity and transportation costs to minimize our costs incurred to serve our customers by identifying the lowest cost alternative within the natural gas supplies, transportation and markets to which we have access. Additionally, we engage in natural gas storage transactions in which we seek

37


Table of Contents

to find and profit from the pricing differences that occur over time. We purchase physical natural gas and then sell financial contracts at the most advantageous price to lock in a gross profit margin. Through the use of transportation and storage services and derivative contracts, we are able to capture gross profit margin through the arbitrage of pricing differences in various locations and by recognizing pricing differences that occur over time.
Operating Income
      Gross profit margin for our natural gas marketing segment consists primarily of marketing activities, which represent the utilization of proprietary and customer-owned transportation and storage assets to provide the various services our customers request, and storage activities, which are derived from the optimization of our managed proprietary and third party storage and transportation assets.
      Our natural gas marketing segment’s gross profit margin was comprised of the following for the three months ended June 30, 2005 and 2004:
          
  Three Months Ended
  June 30
   
  2005 2004
     
  (In thousands, except
  storage balances)
Storage Activities
        
 
Realized margin
 $(1,777) $2,621 
 
Unrealized margin
  961   2,968 
       
Total Storage Activities
  (816)  5,589 
Marketing Activities
        
 
Realized margin
  12,347   9,147 
 
Unrealized margin
  (1,136)  (3,105)
       
Total Marketing Activities
  11,211   6,042 
       
Gross profit
 $10,395  $11,631 
       
Ending storage balance (Bcf)
  14.7   4.9 
       
      Our natural gas marketing segment’s gross profit margin was $10.4 million for the three months ended June 30, 2005 compared to gross profit of $11.6 million for the three months ended June 30, 2004. Gross profit margin from our natural gas marketing segment for the three months ended June 30, 2005 included an unrealized loss of $0.2 million compared with an unrealized loss of $0.1 million in the prior-year period. Natural gas marketing sales volumes were 62.8 Bcf during the three months ended June 30, 2005 compared with 56.2 Bcf for the prior year period. Excluding intersegment sales volumes, natural gas marketing sales volumes were 52.7 Bcf during the current year period compared with 47.6 Bcf in the prior year period. The increase in consolidated natural gas marketing sales volumes primarily was attributable to successfully executed marketing strategies into new market areas.
      The contribution to gross profit from our storage activities was a loss of $0.8 million for the three months ended June 30, 2005 compared to a gain of $5.6 million for the three months ended June 30, 2004. The $6.4 million decrease primarily was attributable to a $4.4 million decrease in the realized storage contribution for the three months ended June 30, 2005 compared to the prior year period associated with increased storage costs related to 9.0 Bcf in new storage capacity contracted during the third quarter and less favorable arbitrage spreads from increased market volatility. The total annual demand charge for the new storage capacity will be $7.6 million. We may further increase the amount of our storage capacity during the remainder of fiscal 2005; therefore, the impact of price volatility on our unrealized storage contribution could become more significant in future periods.

38


Table of Contents

      A $2.0 million decrease in the unrealized storage contribution resulting from an unfavorable movement during the three months ended June 30, 2005 in the forward indices used to value the storage financial instruments combined with greater physical natural gas storage quantities at June 30, 2005 compared to the prior year period also contributed to the decrease.
      Our marketing activities contributed $11.2 million to our gross profit for the three months ended June 30, 2005 compared to $6.0 million for the three months ended June 30, 2004. The increase in the marketing contribution primarily was attributable to focusing our marketing efforts on higher margin customers and successfully entering into new market areas.
      Operating expenses, which include operation and maintenance expense, provision for doubtful accounts, depreciation and amortization expense and taxes other than income taxes, increased to $5.6 million for the three months ended June 30, 2005 from $4.8 million for the three months ended June 30, 2004. The increase in operating expense was attributable primarily to an increase in labor costs due to increased headcount and an increase in regulatory compliance costs.
      The decrease in gross profit margin, combined with higher operating expenses resulted in a decrease in our natural gas marketing segment operating income to $4.7 million for the three months ended June 30, 2005 compared with operating income of $6.8 million for the three months ended June 30, 2004.
Pipeline and Storage Segment
      Our pipeline and storage segment consists of the regulated pipeline and storage operations of the Atmos Pipeline — Texas Division and the nonregulated pipeline and storage operations of Atmos Pipeline and Storage, LLC, which were previously included in our other nonutility segment. The Atmos Pipeline — Texas Division transports natural gas to our Mid-Tex Division and transports natural gas for third parties and manages five underground storage reservoirs in Texas. We also provide ancillary services customary in the pipeline industry including parking arrangements, blending and sales of inventory on hand. These operations represent one of the largest intrastate pipeline operations in Texas with a heavy concentration in the established natural gas-producing areas of central, northern and eastern Texas, extending into or near the major producing areas of the Texas Gulf Coast and the Delaware and Val Verde Basins of West Texas. Nine basins located in Texas are estimated to contain a substantial portion of the nation’s remaining onshore natural gas reserves. This pipeline system provides access to all of these basins.
      Atmos Pipeline and Storage, LLC, owns or has an interest in underground storage fields in Kentucky and Louisiana. We also use these storage facilities to reduce the need to contract for additional pipeline capacity to meet customer demand during peak periods.
      Similar to our utility segment, our pipeline and storage segment is impacted by seasonal weather patterns, competitive factors in the energy industry and economic conditions in our service areas. Natural gas transportation requirements are affected by the winter heating season requirements of our customers. This generally results in higher operating revenues and net income during the period from October through March of each year and lower operating revenues and either lower net income or net losses during the period from April through September of each year. Further, as the Atmos Pipeline — Texas Division operations provide all of the natural gas for our Mid-Tex Division, the results of this segment are highly dependent upon the natural gas requirements of this division.
      As a regulated pipeline, the operations of the Atmos Pipeline — Texas Division may be impacted by the timing of when costs and expenses are incurred and when these costs and expenses are recovered through its tariffs.
Operating Income
      Pipeline and storage gross profit increased to $38.3 million for the three months ended June 30, 2005 from $2.2 million for the three months ended June 30, 2004. Total pipeline transportation volumes were 128.5 Bcf during the three months ended June 30, 2005 compared with 2.1 Bcf for the prior year period.

39


Table of Contents

Excluding intersegment transportation volumes, total pipeline transportation volumes were 97.6 Bcf during the current year period.
      The increase in pipeline and storage gross profit margin primarily reflects the impact of the acquisition of the Atmos Pipeline — Texas Division resulting in an increase in pipeline and storage gross profit margin and total transportation volumes of $35.2 million and 97.6 Bcf. Also contributing to Atmos Pipeline — Texas Division’s results were higher transportation and related services margin due to significant basis differentials at its three major Texas hubs. The $0.8 million increase in the gross profit generated by Atmos Pipeline and Storage, LLC primarily reflects an increase in asset management fees.
      Operating expenses increased to $18.9 million for the three months ended June 30, 2005 from $1.1 million for the three months ended June 30, 2004 due to the addition of $17.8 million in operating expenses associated with the Atmos Pipeline — Texas Division. As the Atmos Pipeline — Texas Division is a regulated entity, franchise and state gross receipts taxes are paid by our customers; thus, these amounts are offset in revenues through customer billings and have no effect on net income. Included in operating expense was $2.1 million associated with taxes other than income taxes, of which $1.9 million was associated with our Atmos Pipeline — Texas Division.
      As a result of the aforementioned factors, our pipeline and storage segment operating income for the three months ended June 30, 2005 increased to $19.4 million from $1.1 million for the three months ended June 30, 2004.
Interest Charges
      Interest charges allocated to this segment for the three months ended June 30, 2005 increased to $6.2 million from $0.3 million for the three months ended June 30, 2004. The increase was attributable to the interest expense associated with the issuance of long-term debt to finance the acquisition of the Atmos Pipeline — Texas Division in October 2004.
Other Nonutility Segment
      Our other nonutility businesses consist primarily of the operations of Atmos Energy Services, LLC (AES), and Atmos Power Systems, Inc. Through AES, we provide natural gas management services to our utility operations. These services, which began April 1, 2004, include aggregating and purchasing gas supply, arranging transportation and storage logistics and ultimately delivering the gas to our utility service areas at competitive prices. The revenues of AES represent charges to our utility divisions equal to the costs incurred to provide those services. Through Atmos Power Systems, Inc., we construct gas-fired electric peaking power-generating plants and associated facilities and may enter into agreements to either lease or sell these plants.
      Operating income for this segment primarily reflects the leasing income associated with two sales-type lease transactions completed in 2001 and 2002. Operating income during the three months ended June 30, 2005 was flat compared with the prior year quarter.
      Miscellaneous income for the three months ended June 30, 2005 was $0.6 million compared with $1.5 million for the three months ended June 30, 2004. The $0.9 million decrease was attributable primarily to the recognition of a $1.0 million pretax gain on the sale of all remaining limited partnership interests in Heritage Propane Partners, L.P. during the third quarter of fiscal 2004.

40


Table of Contents

Nine Months Ended June 30, 2005 compared with Nine Months Ended June 30, 2004
Utility Segment
Operating Income
      Utility gross profit increased to $755.6 million for the nine months ended June 30, 2005 from $421.0 million for the nine months ended June 30, 2004. Total throughput for our utility business was 351.7 billion cubic feet (Bcf) during the current year compared to 208.6 Bcf in the prior year.
      The increase in utility gross profit margin primarily reflects the impact of the acquisition of the Mid-Tex Division resulting in an increase in utility gross profit margin and total throughput of $324.5 million and 150.7 Bcf. The $10.1 million increase in the gross profit generated from our historical operations primarily reflects rate increases in our Mississippi and West Texas jurisdictions that were absent in the prior year period coupled with the recognition of a $1.9 million refund to our customers in our Colorado service area in the prior year period. These increases were partially offset by lower gross profit margins, primarily in our Louisiana service area, due to weather (as adjusted for jurisdictions with weather-normalized operations) that was five percent warmer than normal and one percent warmer than the prior year period. Additionally, gross profit margin was adversely impacted by the lack of cold weather in patterns sufficient to encourage customers to increase their heat load consumption.
      Operating expenses increased to $512.3 million for the nine months ended June 30, 2005 from $263.0 million for the nine months ended June 30, 2004 as a result of the addition of the Mid-Tex Division. Excluding the impact of the Mid-Tex Division, operating expenses for our historical utility operations increased $6.7 million primarily due to a $5.6 million increase in taxes, other than income and a $3.6 million increase in depreciation and amortization, partially offset by lower operating and maintenance expenses due to cost control efforts.
      As a result of the aforementioned factors, our utility segment operating income for the nine months ended June 30, 2005 increased to $243.3 million from $158.0 million for the nine months ended June 30, 2004.
Miscellaneous Income
      Miscellaneous income increased to $6.1 million for the nine months ended June 30, 2005 from $4.0 million for the nine months ended June 30, 2004. The increase was attributable to an increase in interest income earned on higher cash balances compared with the prior year partially offset by a $0.8 million gain on the sale of a building during the quarter ended June 30, 2004.
Interest Charges
      Interest charges allocated to the utility segment for the nine months ended June 30, 2005 increased to $83.8 million from $49.3 million for the nine months ended June 30, 2004. The increase was attributable to the interest expense associated with the issuance of long-term debt to finance the acquisition of the Mid-Tex Division in October 2004.

41


Table of Contents

Natural Gas Marketing Segment
Operating Income
      Our natural gas marketing segment’s gross profit margin was comprised of the following for the nine months ended June 30, 2005 and 2004:
          
  Nine Months Ended
  June 30
   
  2005 2004
     
  (In thousands, except
  storage balances)
Storage Activities
        
 
Realized margin
 $15,482  $6,766 
 
Unrealized margin
  (7,065)  363 
       
Total Storage Activities
  8,417   7,129 
Marketing Activities
        
 
Realized margin
  43,182   36,417 
 
Unrealized margin
  (3,200)  (2,555)
       
Total Marketing Activities
  39,982   33,862 
       
Gross profit
 $48,399  $40,991 
       
Ending storage balance (Bcf)
  14.7   4.9 
       
      Our natural gas marketing segment’s gross profit margin was $48.4 million for the nine months ended June 30, 2005 compared to gross profit of $41.0 million for the nine months ended June 30, 2004. Gross profit margin from our natural gas marketing segment for the nine months ended June 30, 2005 included an unrealized loss of $10.3 million compared with an unrealized loss of $2.2 million in the prior-year period. Natural gas marketing sales volumes were 203.8 Bcf during the nine months ended June 30, 2005 compared with 207.6 Bcf for the prior year period. Excluding intersegment sales volumes, natural gas marketing sales volumes were 179.7 Bcf during the current year period compared with 173.7 Bcf in the prior year period. The slight increase in consolidated natural gas marketing sales volumes was primarily due to focusing our marketing efforts on higher margin opportunities and successful marketing efforts into new market areas partially offset by warmer-than-normal weather across our market areas.
      The contribution to gross profit from our storage activities was a gain of $8.4 million for the nine months ended June 30, 2005 compared to a gain of $7.1 million for the nine months ended June 30, 2004. The $1.3 million improvement primarily was attributable to an $8.7 million improvement in the realized storage contribution, partially offset by a $7.4 million decrease in the unrealized storage contribution for the nine months ended June 30, 2005 compared to the prior year period. The improvement in the realized storage contribution for the nine months ended June 30, 2005 primarily was due to higher physical storage volumes and more favorable arbitrage spreads from increased market activity. The decrease in unrealized income in the current period was primarily attributable to an unfavorable movement during the nine months ended June 30, 2005 in the forward indices used to value the storage financial instruments combined with greater physical natural gas storage quantities at June 30, 2005 compared to the prior-year period.
      Our marketing activities contributed $40.0 million to our gross profit for the nine months ended June 30, 2005 compared to $33.9 million for the nine months ended June 30, 2004. The increase in the marketing contribution primarily was attributable to improved realized margins resulting from focusing our marketing efforts on higher margin customers and successful marketing efforts into new market areas, partially offset by the recognition of previously unrealized losses related to the open fixed-price forward contracts that were designated as cash flow hedges on April 1, 2004.
      Operating expenses remained unchanged at $14.3 million for the nine months ended June 30, 2005 compared to the nine months ended June 30, 2004.

42


Table of Contents

      The improved gross profit margin and unchanged operating expenses resulted in an increase in our natural gas marketing segment operating income to $34.1 million for the nine months ended June 30, 2005 compared with operating income of $26.7 million for the nine months ended June 30, 2004.
Pipeline and Storage Segment
Operating Income
      Pipeline and storage gross profit increased to $121.9 million for the nine months ended June 30, 2005 from $9.1 million for the nine months ended June 30, 2004. Total pipeline transportation volumes were 417.4 Bcf during the nine months ended June 30, 2005 compared with 7.4 Bcf for the prior year period. Excluding intersegment transportation volumes, total pipeline transportation volumes were 254.5 Bcf during the current year period.
      The increase in pipeline and storage gross profit margin primarily reflects the impact of the acquisition of the Atmos Pipeline — Texas Division resulting in an increase in pipeline and storage gross profit margin and total transportation volumes of $111.4 million and 254.5 Bcf. The $1.4 million increase in the gross profit generated by Atmos Pipeline and Storage, LLC primarily reflects an increase in asset management fees coupled with an unrealized gain of $0.6 million compared with and unrealized loss in the prior year period of $0.1 million.
      Operating expenses increased to $59.9 million for the nine months ended June 30, 2005 from $4.0 million for the nine months ended June 30, 2004 due to the addition of $56.8 million in operating expenses associated with the Atmos Pipeline — Texas Division. Included in operating expense was $6.5 million associated with taxes other than income taxes, of which $6.0 million was associated with our Atmos Pipeline — Texas Division.
      As a result of the aforementioned factors, our pipeline and storage segment operating income for the nine months ended June 30, 2005 increased to $62.0 million from $5.1 million for the nine months ended June 30, 2004.
Interest Charges
      Interest charges allocated to this segment for the nine months ended June 30, 2005 increased to $18.6 million from $0.8 million for the nine months ended June 30, 2004. The increase was attributable to the interest expense associated with the issuance of long-term debt to finance the acquisition of the Atmos Pipeline — Texas Division in October 2004.
Other Nonutility Segment
      Operating income during the nine months ended June 30, 2005 was flat compared with the prior year quarter and reflects the absence of a one time charge of $0.4 million associated with the wind-down of a noncore business.
      Miscellaneous income for the nine months ended June 30, 2005 was $1.8 million, compared with income of $7.7 million for the nine months ended June 30, 2004. The $5.9 million decrease was attributable to the recognition of a $5.9 million pretax gain associated with the sale by U.S. Propane L.P. (USP) of its general and limited partnership interests in Heritage Propane Partners, L.P. during the nine months ended June 30, 2004.
Liquidity and Capital Resources
      Our working capital and liquidity for capital expenditures and other cash needs are provided from internally generated funds, borrowings under our credit facilities and commercial paper program and funds raised from the public debt and equity capital markets. We believe that these sources of funds will provide the necessary working capital and liquidity for capital expenditures and other cash needs for the remainder of fiscal 2005.

43


Table of Contents

Capitalization
      The following presents our capitalization as of June 30, 2005 and September 30, 2004:
                 
  June 30, 2005 September 30, 2004
     
  (In thousands, except percentages)
Short-term debt
 $     $    
Long-term debt
  2,186,881   57.5%  867,219   43.3%
Shareholders’ equity
  1,616,010   42.5%  1,133,459   56.7%
             
Total capitalization, including short-term debt
 $3,802,891   100.0% $2,000,678   100.0%
             
      Total debt as a percentage of total capitalization, including short-term debt, was 57.5 percent at June 30, 2005, and 43.3 percent at September 30, 2004. The increase in the debt to capitalization ratio was attributable to the issuance of $1.39 billion in senior unsecured long-term debt, partially offset by the issuance of 16.1 million shares of our common stock in October 2004 to partially finance the TXU Gas acquisition. Our ratio of total debt to capitalization is typically greater during the winter heating season as we make additional short-term borrowings to fund natural gas purchases and meet our working capital requirements. Within three to five years from the closing of the acquisition, we intend to reduce our capitalization ratio to a target range of 50 to 55 percent through cash flow generated from operations, continued issuance of new common stock under our Direct Stock Purchase Plan and Retirement Savings Plan, access to the equity capital markets and reduced annual maintenance and capital expenditures.
Cash Flows
      Our internally generated funds may change in the future due to a number of factors, some of which we cannot control. These include regulatory changes, the price for our products and services, the demand for such products and services, margin requirements resulting from significant changes in commodity prices, operational risks, the successful integration of the natural gas distribution and pipeline operations of TXU Gas we acquired and other factors.
Cash flows from operating activities
      Year-over-year changes in our operating cash flows are attributable primarily to changes in net income, working capital changes within our utility segment resulting from the impact of weather, the price of natural gas and the timing of customer collections, payments for natural gas purchases and deferred gas cost recoveries.
      For the nine months ended June 30, 2005, we generated operating cash flow of $387.4 million compared with $359.3 million for the nine months ended June 30, 2004. Our cash flow from operating activities was affected by the following:
 • Favorable movements during the nine months ended June 30, 2005 in the market indices used to value our risk management assets and liabilities favorably impacted operating cash flow by $9.8 million. However, unfavorable movements in the market indices used to value our natural gas marketing segment risk management assets and liabilities resulted in a net liability for that segment. Accordingly, under the terms of the associated derivative contracts, we were required to deposit $22.7 million into a margin account, which resulted in a $40.6 million unfavorable impact to operating cash flow compared with the prior year period.
 
 • The timing of payments for accounts payable and other accrued liabilities favorably affected operating cash flow by $32.0 million.
 
 • Increases in our natural gas inventories attributable to a 10 percent higher utility average cost of gas and increased natural gas marketing natural gas inventory levels compared with the prior year period resulted in a $74.3 million decrease in operating cash flows.

44


Table of Contents

 • The lag between the time period when we purchase our natural gas and the period in which we can include this cost in our gas rates resulted in a decrease in operating cash flows of $32.7 million.
 
 • Other working capital and other changes positively affected operating cash flow by $133.9 million, primarily related to improved net income ($60.0 million) and increases in the amounts added back to net income for depreciation and amortization ($62.9 million) and deferred income taxes ($12.0 million).
Cash flows from investing activities
      During the last three years, a substantial portion of our cash resources was used to fund acquisitions, our ongoing construction program to provide natural gas services to our customer base, enhance the integrity of our pipelines and improvements to information systems. Capital expenditures for fiscal 2005 are expected to range from $335 million to $345 million. Of this amount, approximately $150 — $160 million is expected to be incurred by the Mid-Tex Division and Atmos Pipeline — Texas Division.
      For the nine months ended June 30, 2005, we incurred $226.9 million for capital expenditures compared with $129.5 million for the nine months ended June 30, 2004. Capital expenditures for the nine months ended June 30, 2005 include approximately $77.8 million for the Atmos Energy Mid-Tex Division and $16.3 million for the Atmos Pipeline — Texas Division.
      Our cash used for investing activities for the nine months ended June 30, 2005 reflects the $1.9 billion cash paid for the TXU Gas acquisition including related transaction costs and expenses. Cash flow from investing activities for the nine months ended June 30, 2004 reflect the receipt of $26.6 million from the sale of our limited and general partnership interests in USP in January 2004 and $1.3 million from the sale of a building.
Cash flows from financing activities
      For the nine months ended June 30, 2005, our financing activities provided $1.6 billion in cash compared with a use of cash of $144.0 million for the prior year period. Our significant financing activities for the nine months ended June 30, 2005 and 2004 are summarized as follows:
 • In October 2004, we sold 16.1 million common shares, including the underwriters’ exercise of their overallotment option of 2.1 million shares, under a new shelf registration statement declared effective in September 2004, generating net proceeds of $382.0 million. Additionally, we issued senior unsecured debt under the shelf registration statement consisting of $400 million of 4.00% senior notes due 2009, $500 million of 4.95% senior notes due 2014, $200 million of 5.95% senior notes due 2034 and $300 million of floating rate senior notes due 2007. The floating rate notes bear interest at a rate equal to the three-month LIBOR rate plus 0.375 percent per year. The net proceeds received from the sale of these senior notes were $1.39 billion. The net proceeds from these issuances, combined with the net proceeds from our July 2004 offering were used to pay off the approximately $1.7 billion in outstanding commercial paper backstopped by a senior unsecured revolving credit agreement, which we entered into on September 24, 2004 for bridge financing for the TXU Gas acquisition.
 
 • During the nine months ended June 30, 2005 we borrowed and repaid all amounts borrowed under our commercial paper program. During the nine months ended June 30, 2004, we repaid $118.6 million under our commercial paper program. Strong operating cash flow in each year to date period provided sufficient funds to enable us to repay all outstanding amounts under our commercial paper program as of June 30, 2005 and June 30, 2004.
 
 • We repaid $102.8 million of long-term debt during the nine months ended June 30, 2005 compared with $9.1 million during the nine months ended June 30, 2004. The increased payments during the current quarter reflected the repayment of $72.5 million on our First Mortgage Bonds. In connection with this repayment we paid a $25.0 million make-whole premium in accordance with the terms of the agreements and paid accrued interest of approximately $1.0 million. In accordance with regulatory requirements, the premium has been deferred and will be recognized over the remaining original lives

45


Table of Contents

 of the First Mortgage Bonds that were repaid. The early extinguishment of these bonds will result in interest savings of $1.3 million in fiscal 2005 and $5.1 million in fiscal 2006.
 
 • During the nine months ended June 30, 2005 we paid $74.0 million in cash dividends compared with dividend payments of $47.6 million for the nine months ended June 30, 2004. The increase in dividends paid over the prior year period reflects the 27.7 million increase in the number of common shares outstanding and an increase in the dividend rate from $0.915 per share during the nine months ended June 30, 2004 to $0.930 per share during the nine months ended June 30, 2005.
 
 • During the nine months ended June 30, 2005 we issued 1.3 million shares of common stock, in addition to the 16.1 million common shares issued in our October 2004 public offering, which generated net proceeds of $32.2 million. The following table summarizes the issuances for the nine months ended June 30, 2005 and 2004:
           
  Nine Months Ended
  June 30
   
  2005 2004
     
Shares issued:
        
 
Retirement Savings Plan
  338,520   241,257 
 
Direct Stock Purchase Plan
  353,512   426,960 
 
Outside Directors Stock-for-Fee Plan
  1,769   2,358 
 
Long-Term Incentive Plan
  655,684   426,943 
 
Long-Term Stock Plan for Mid-States Division
     6,000 
 
Public Offering
  16,100,000    
       
  
Total shares issued
  17,449,485   1,103,518 
       
Shelf Registration
      In August 2004, we filed a shelf registration statement with the Securities and Exchange Commission (SEC) to issue, from time to time, up to $2.2 billion in new common stock and/or debt, which became effective on September 15, 2004. In October 2004, we sold 16.1 million common shares and issued $1.4 billion in unsecured senior notes to partially finance the TXU Gas acquisition. After these issuances, we have approximately $401.5 million of availability remaining under the shelf registration statement.
Credit Facilities
      We maintain both committed and uncommitted credit facilities. Borrowings under our uncommitted credit facilities are made on a when-and-as-needed basis at the discretion of the bank. Our credit capacity and the amount of unused borrowing capacity are affected by the seasonal nature of the natural gas business and our short-term borrowing requirements, which are typically highest during colder winter months. Our working capital needs can vary significantly due to changes in the price of natural gas charged by suppliers and the increased gas supplies required to meet customers’ needs during periods of cold weather. Our cash needs for working capital and capital expenditures have increased substantially as a result of the acquisition of the natural gas distribution and pipeline operations of TXU Gas. On October 22, 2004, we replaced our $350.0 million credit facility with a new $600.0 million committed credit facility that serves as a backup liquidity facility for our commercial paper program. We believe this facility, combined with our operating cash flow will be sufficient to fund these increased working capital needs. On March 30, 2005, AEM amended and extended its uncommitted demand working capital credit facility to March 31, 2006. At June 30, 2005 we had no borrowings under these facilities. These facilities are described in further detail in Note 6 to the condensed consolidated financial statements.

46


Table of Contents

Credit Ratings
      Our credit ratings directly affect our ability to obtain short-term and long-term financing, in addition to the cost of such financing. In determining our credit ratings, the rating agencies consider a number of quantitative factors, including debt to total capitalization, operating cash flow relative to outstanding debt, operating cash flow coverage of interest and pension liabilities and funding status. In addition, the rating agencies consider qualitative factors such as consistency of our earnings over time, the quality of our management and business strategy, the risks associated with our utility and nonutility businesses and the regulatory structures that govern our rates in the states where we operate.
      Our debt is rated by three rating agencies: Standard & Poor’s Corporation (S&P), Moody’s Investors Service (Moody’s) and Fitch Ratings, Inc. (Fitch). Our current debt ratings are all considered investment grade and are as follows:
             
  S&P Moody’s Fitch
       
Long-term debt
  BBB   Baa3   BBB+ 
Commercial paper
  A-2   P-3   F-2 
      Currently, S&P and Moody’s maintain a stable outlook and Fitch maintains a negative outlook. None of our ratings are currently under review.
      A credit rating is not a recommendation to buy, sell or hold securities. All of our current ratings for long-term debt are categorized as investment grade. The highest investment grade credit rating for S&P is AAA, Moody’s is Aaa and Fitch is AAA. The lowest investment grade credit rating for S&P is BBB-, Moody’s is Baa3 and Fitch is BBB-. Our credit ratings may be revised or withdrawn at any time by the rating agencies, and each rating should be evaluated independent of any other rating. There can be no assurance that a rating will remain in effect for any given period of time or that a rating will not be lowered, or withdrawn entirely, by a rating agency if, in its judgment, circumstances so warrant.
Debt Covenants
      We are required by the financial covenants in our $600.0 million credit facility to maintain, at the end of each fiscal quarter, a ratio of total debt to total capitalization of no greater than 70 percent. At June 30, 2005, our total-debt-to-total-capitalization ratio, as defined in such facility, was 60 percent.
      AEM is required by the financial covenants in its uncommitted demand working capital facility to maintain a maximum ratio of total liabilities to tangible net worth of 5 to 1, along with minimum levels of net working capital ranging from $20 million to $50 million. Additionally, AEM must maintain a minimum tangible net worth ranging from $21 million to $51 million, and its maximum cumulative loss from March 30, 2005 cannot exceed $4 million to $10 million, depending on the total amount of borrowing elected from time to time by AEM. At June 30, 2005, AEM’s ratio of total liabilities to tangible net worth, as defined in such facility, was 1.14 to 1.
      Our First Mortgage Bonds provide for certain cash flow requirements and restrictions on additional indebtedness, sale of assets and payment of dividends. Under the most restrictive of such covenants, cumulative cash dividends paid after December 31, 1985, may not exceed the sum of our accumulated net income for periods after December 31, 1985, plus $9.0 million. At June 30, 2005, approximately $199.6 million of retained earnings was unrestricted with respect to the payment of dividends.
      We were in compliance with all of our debt covenants as of June 30, 2005. If we do not comply with our debt covenants, we may be required to repay our outstanding balances on demand, provide additional collateral or take other corrective actions. Our two public debt indentures relating to our senior notes and debentures, as well as our $600.0 million revolving credit agreement, each contain a default provision that is triggered if outstanding indebtedness arising out of any other credit agreements in amounts ranging from in excess of $15 million to in excess of $100 million becomes due by acceleration or is not paid at maturity. In addition, AEM’s credit agreement contains a cross-default provision whereby AEM would be in default if it defaults on other indebtedness, as defined, by at least $250 thousand in the aggregate. Additionally, this

47


Table of Contents

agreement contains a provision that would limit the amount of credit available if Atmos were downgraded below an S&P rating of BBB and a Moody’s rating of Baa2.
      Except as described above, we have no triggering events in our debt instruments that are tied to changes in specified credit ratings or stock price, nor have we entered into any transactions that would require us to issue equity based on our credit rating or other triggering events.
Contractual Obligations and Commercial Commitments
      As a result of the issuance of our unsecured senior notes in October 2004 our contractual obligations associated with our long-term debt and interest expense increased since September 30, 2004.
      The following table reflects the significant changes in our contractual obligations as of June 30, 2005.
                     
  Payments Due by Period
   
    Less than   After
  Total 1 Year 1-3 Years 3-5 Years 5 Years
           
  (In thousands)
Contractual Obligations
                    
Long-term debt(1)
 $2,190,766  $3,242  $307,323  $403,689  $1,476,512 
Interest charges
  1,172,168   112,519   219,562   195,529   644,558 
Gas purchase commitments(2)
  501,803   84,604   329,097   42,578   45,524 
 
(1) See Note 6 to the consolidated financial statements.
 
(2) Gas purchase commitments were determined based upon contractually determined volumes at prices estimated based upon the index specified in the contract, adjusted for estimated basis differentials and contractual discounts as of June 30, 2005.
      Additionally, in January 2005, we signed a letter of intent with a third party to jointly construct, own and operate a 45-mile large diameter natural gas pipeline in the northern portion of the Dallas/ Fort Worth Metroplex. Under terms of the letter of intent, the third party will provide the initial capital to build the pipeline and we will contribute up to $42.5 million within two years of signing a definitive agreement.
      In May 2005, we entered into a five year agreement with a third party to transport up to 100,000 MMBtu per day of natural gas through our Texas intrastate pipeline system beginning in April 2006. To handle the increased volumes for this project and other planned projects, we will install near Howard, Texas, compression equipment and other pipeline infrastructure, costing approximately $20 million.
      During the three months ended June 30, 2005, we contracted for an additional 9.0 Bcf of storage capacity for a total annual demand charge of $7.6 million.
      There were no other significant changes in our contractual obligations and commercial commitments during the nine months ended June 30, 2005.
Risk Management Activities
      We conduct risk management activities through both our utility and natural gas marketing segments. In our utility segment, we use a combination of storage, fixed physical contracts and fixed financial contracts to protect us and our customers against unusually large winter-period gas price increases. In our natural gas marketing segment, we manage our exposure to the risk of natural gas price changes and lock-in our gross profit margin through a combination of storage and financial derivatives, including futures, over-the-counter and exchange-traded options and swap contracts with counterparties. To the extent our inventory cost and actual sales and actual purchases do not correlate with the changes in the market indices we use in our hedges, we could experience significant ineffectiveness or the hedges may no longer meet the accounting requirements for hedge accounting, resulting in the derivatives being treated as mark to market instruments through earnings.

48


Table of Contents

      We record our derivatives as a component of risk management assets and liabilities, which are classified as current or noncurrent based upon the anticipated settlement date of the underlying derivative. Substantially all of our derivative financial instruments are valued using external market quotes and indices. The following tables show the components of the change in the fair value of our utility and natural gas marketing commodity derivative contracts for the three and nine months ended June 30, 2005 and 2004:
                  
  Three Months Ended Three Months Ended
  June 30, 2005 June 30, 2004
     
    Natural Gas   Natural Gas
  Utility Marketing Utility Marketing
         
  (In thousands)
Fair value of contracts at beginning of period
 $24,367  $(5,896) $294  $1,187 
 
Contracts realized/settled
  163   (7,843)  849   (836)
 
Other changes in value
  926   5,684   (8,581)  144 
             
Fair value of contracts at end of period
 $25,456  $(8,055) $(7,438) $495 
             
                  
  Nine Months Ended Nine Months Ended
  June 30, 2005 June 30, 2004
     
    Natural Gas   Natural Gas
  Utility Marketing Utility Marketing
         
    (In thousands)  
Fair value of contracts at beginning of period
 $(8,612) $13,018  $(7,739) $10,144 
 
Contracts realized/settled
  (45,234)  (24,377)  (3,296)  (6,030)
 
Other changes in value
  79,302   3,304   3,597   (3,619)
             
Fair value of contracts at end of period
 $25,456  $(8,055) $(7,438) $495 
             
      The fair value of our utility and natural gas marketing derivative contracts at June 30, 2005, is segregated below by time period and fair value source:
                     
  Fair Value of Contracts at June 30, 2005
   
  Maturity in Years  
     
    Greater Total Fair
Source of Fair Value Less than 1 1-3 4-5 than 5 Value
           
      (In thousands)  
Prices actively quoted
 $19,539  $(2,383) $  $ —  $17,156 
Prices provided by other external sources
  740   79         819 
Prices based on models and other valuation methods
  (34)  (540)        (574)
                
Total Fair Value
 $20,245  $(2,844) $  $ —  $17,401 
                
Storage and Hedging Outlook
      AEM participates in transactions in which it seeks to find and profit from pricing differences that occur over time. AEM purchases physical natural gas and then sells financial contracts at the most advantageous price to lock in a gross profit margin. AEM is able to capture gross profit margin through the arbitrage of pricing differences in various locations and by recognizing pricing differences that occur over time.
      Natural gas inventory is marked to market monthly using the Inside FERC (iFERC) price at the end of each month with changes in fair value recognized as unrealized gains and losses in the period of change. Derivatives associated with our natural gas inventory, which are designated as fair value hedges, are marked to market each month based upon the NYMEX price with changes in fair value recognized as unrealized gains and losses in the period of change. The changes in the difference between the indices used to mark to market our physical inventory (iFERC) and the related fair-value hedge (NYMEX) is reported as a component of revenue and can result in volatility in our reported net income. Over time, gains and losses on the sale of

49


Table of Contents

storage gas inventory will be offset by gains and losses on the fair-value hedges; therefore, the economic gross profit AEM captured in the original transaction remains essentially unchanged.
      AEM continually manages its positions to enhance the future economic profit it captured in the original transaction. Therefore, AEM may change its scheduled injection and withdrawal plans from one time period to another based on market conditions or adjust the amount of storage capacity it holds on a discretionary basis in an effort to achieve this objective. AEM monitors the impacts of these profit optimization efforts by estimating the forecasted gross profit margin that it captured through the purchase and sale of physical natural gas and the associated financial derivatives. The forecasted gross profit margin, less the effect of unrealized gains or losses recognized in the financial statements, provides a measure of the net increase or decrease in the gross profit margin that could occur in future periods if AEM’s optimization efforts are fully successful.
      As of June 30, 2005, based upon AEM’s derivatives position and inventory withdrawal schedule, the forecasted gross profit margin was approximately $16.4 million. Approximately $7.8 million of net unrealized losses were recorded in the financial statements as of June 30, 2005. Therefore, the projected increase in future gross profit margin is approximately $24.2 million.
      The forecasted gross profit margin calculation is based upon planned injection and withdrawal schedules, and the realization of the forecasted gross profit margin is contingent upon the execution of this plan, weather and other execution factors. Since AEM actively manages and optimizes its portfolio to enhance the future profitability of its storage position, it may change its scheduled injection and withdrawal plans from one time period to another based on market conditions. Therefore, we cannot assure that the forecasted gross profit margin or the projected increase in future gross profit margin calculated as of June 30, 2005 will be fully realized in the future or in what time period. Further, if we experience operational or other issues which limit our ability to optimally manage our stored gas positions, permanent impacts on earnings may result.
Pension and Postretirement Benefits Obligations
      For the nine months ended June 30, 2005 and 2004 our total net periodic pension and other benefits cost was $27.3 million and $19.9 million. All of these costs are recoverable through our gas utility rates; however, a portion of these costs is capitalized into our utility rate base. The remaining costs are recorded as a component of operation and maintenance expense.
      The increase in total net periodic pension and other benefits cost during the current year period compared with the prior year period primarily reflects an increase in our service cost associated with an increase in the number of employees due to the TXU Gas acquisition, which increased our service cost. Additionally, we increased our discount rate and reduced our assumed rate of return on our pension plan assets for fiscal 2005, which increased our service and interest cost and reduced our expected return on plan assets, which partially offsets our net periodic pension and other benefits cost. The discount rate used to compute the present value of a plan’s liabilities generally is based on rates of high grade corporate bonds with maturities similar to the average period over which the benefits will be paid. In the period leading up to our June 30, 2005 measurement date, these interest rates were declining, which has the effect of increasing the present value of our plan liabilities and our expenses. Accordingly, we expect our fiscal 2006 net periodic pension cost to increase significantly.
      As a result of the expected increase in the present value of our plan liabilities resulting from the decline in interest rates, we voluntarily contributed in June 2005 $3.0 million to our Pension Account Plan to maintain the level of funding we desire relative to our accumulated benefit obligation. We were not required to make a minimum funding contribution during fiscal 2005 nor do we anticipate making any additional voluntary contributions during the remainder of fiscal 2005. During the nine months ended June 30, 2005, we contributed $7.0 million to our other post-retirement plans and we expect to contribute a total of $11.7 million to these plans during fiscal 2005.
      Although we did not assume the existing employee benefit liabilities or plans of TXU Gas, we agreed to give certain transitioned employees credit for years of TXU Gas service under our pension plan. For purposes of our post-retirement medical plan, we received a credit of $18.9 million against the purchase price to permit us to provide partial past service credits for retiree medical benefits under our retiree medical plan. The $18.9 million credit approximated the actuarially determined present value of the accumulated benefits related to the past service of the transitioned employees on the acquisition date.

50


Table of Contents

Operating Statistics and Other Information
      The following tables present certain operating statistics for our utility, natural gas marketing, pipeline and storage and other nonutility segments for the three and nine-month periods ended June 30, 2005 and 2004.
Utility Sales and Statistical Data
                   
  Three Months Ended Nine Months Ended
  June 30 June 30
     
  2005(1) 2004 2005(1) 2004
         
METERS IN SERVICE, end of period
                
 
Residential
  2,866,950   1,506,643   2,866,950   1,506,643 
 
Commercial
  275,878   152,025   275,878   152,025 
 
Industrial
  3,090   2,460   3,090   2,460 
 
Agricultural
  9,822   8,706   9,822   8,706 
 
Public authority and other
  8,172   10,174   8,172   10,174 
             
  
Total meters
  3,163,912   1,680,008   3,163,912   1,680,008 
             
HEATING DEGREE DAYS(2)
                
 
Actual (weighted average)
  167   237   2,580   3,249 
 
Percent of normal
  97%  94%  89%  96%
UTILITY SALES VOLUMES — MMcf(3)
                
Gas sales volumes
                
 
Residential
  20,528   10,842   149,774   85,223 
 
Commercial
  15,148   6,384   80,059   38,852 
 
Industrial
  5,995   4,954   23,886   17,746 
 
Agricultural
  787   1,616   913   2,421 
 
Public authority and other
  1,467   1,350   8,445   8,769 
             
  
Total gas sales volumes
  43,925   25,146   263,077   153,011 
Utility transportation volumes
  30,420   20,957   94,006   67,749 
             
Total utility throughput
  74,345   46,103   357,083   220,760 
             
UTILITY OPERATING REVENUES (000’s)(3)
                
Gas sales revenues
                
 
Residential
 $271,153  $128,886  $1,575,186  $830,154 
 
Commercial
  141,465   60,849   731,762   348,820 
 
Industrial
  46,932   32,483   182,854   122,835 
 
Agricultural
  5,830   11,299   7,092   16,430 
 
Public authority and other
  13,160   11,607   75,332   68,553 
             
  
Total utility gas sales revenues
  478,540   245,124   2,572,226   1,386,792 
Transportation revenues
  14,095   6,987   47,839   24,058 
Other gas revenues
  9,100   4,141   30,728   14,172 
             
  
Total utility operating revenues
 $501,735  $256,252  $2,650,793  $1,425,022 
             
Utility average transportation revenue per Mcf
 $0.46  $0.33  $0.51  $0.36 
Utility average cost of gas per Mcf sold
 $7.43  $6.49  $7.20  $6.56 
See footnotes following these tables.

51


Table of Contents

Natural Gas Marketing, Pipeline and Storage and Other Nonutility Operations Sales and
Statistical Data
                   
  Three Months Ended Nine Months Ended
  June 30 June 30
     
  2005 2004 2005 2004
         
CUSTOMERS, end of period
                
 
Industrial
  659   630   659   630 
 
Municipal
  79   79   79   79 
 
Other
  431   228   431   228 
             
  
Total
  1,169   937   1,169   937 
             
NATURAL GAS MARKETING SALES VOLUMES — MMcf(3)
  62,798   56,226   203,770   207,582 
PIPELINE TRANSPORTATION VOLUMES — MMcf(3)
  128,453   2,125   417,370   7,356 
OPERATING REVENUES (000’s)(3)
                
 
Natural gas marketing
 $466,835  $364,339  $1,473,527  $1,255,386 
 
Pipeline and storage
  36,524   5,357   130,798   18,243 
 
Other nonutility
  1,421   853   4,058   2,249 
             
  
Total operating revenues
 $504,780  $370,549  $1,608,383  $1,275,878 
             
Notes to preceding tables:
 
(1) The operational and statistical information includes the operations of the Mid-Tex Division and Atmos Pipeline — Texas Division since the October 1, 2004 acquisition date.
 
(2) A heating degree day is equivalent to each degree that the average of the high and the low temperatures for a day is below 65 degrees. The colder the climate, the greater the number of heating degree days. Heating degree days are used in the natural gas industry to measure the relative coldness of weather and to compare relative temperatures between one geographic area and another. Normal degree days are based on 30-year average National Weather Service data for selected locations. Degree day information for the three and nine month periods ended June 30, 2005 and 2004 is adjusted for the Kentucky Division, the Mississippi Division and certain service areas included within the Colorado-Kansas Division, the Mid-States Division and the West Texas Division, which have weather normalized operations.
 
(3) Sales volumes and revenues reflect segment operations, including intercompany sales and transportation amounts.
Recent Ratemaking Activity
      The following discusses our ratemaking activities during fiscal 2005. The amounts described below represent the gross revenues that were requested or received in the rate filing, which may not necessarily reflect the increase in operating income obtained, as certain operating costs may have increased as a result of a commission’s final ruling.
     Mississippi. The Mississippi Public Service Commission (MPSC) typically requires that we file for rate adjustments every six months. Rate filings have previously been made in May and November of each year and the rate adjustments typically become effective in the following July and January. During the second quarter of fiscal 2005, we agreed with the MPSC to suspend our May 2005 semi-annual filing to allow sufficient time for us and the MPSC to undertake a comprehensive review in an effort to improve our rate design and the ratemaking process.

52


Table of Contents

      In September 2004, the MPSC authorized additional annualized revenue of $4.7 million on our May 2004 filing, which became effective on June 1, 2004. However, the MPSC also disallowed certain deferred costs totaling $2.8 million. We withdrew our appeal of the MPSC’s decision regarding this disallowance.
      We filed our second semiannual filing for 2004 on November 5, 2004, requesting rate adjustments of $6.0 million in annualized revenue. The MPSC allowed us to include $3.0 million in annualized revenue in our rates effective January 1, 2005. In February 2005, we entered into a stipulation agreement with the Mississippi Public Utilities Staff that provides for an additional $1.3 million in annualized revenue that is retroactive to January 2005, which was approved by the MPSC during the second quarter of fiscal 2005.
     Mid-Tex. In December 2004, we made a filing under the Gas Reliability Infrastructure Program (GRIP) to include approximately $32.0 million of distribution and pipeline capital expenditures made by TXU Gas during calendar year 2003, which should result in additional revenues of approximately $6.8 million. In March 2005, the Railroad Commission of Texas (the Commission) approved the environs (outside of the city limits) portion of the filing. The Mid-Tex Division has worked with its cities to obtain approval of the filing and has a commitment from its cities to take final action by the end of August 2005. We expect these capital costs will be recovered through a monthly customer charge beginning in the first quarter of fiscal 2006. The allowed rate of return is 8.258 percent.
      In September 2004, the Mid-Tex Division filed its 36-Month Gas Contract Review with the Railroad Commission of Texas (the Commission). This proceeding involves a prudency review of gas purchases totaling $2.2 billion made by the Mid-Tex Division from November 1, 2000 through October 31, 2003. A hearing on this matter was held before the Commission in late June. Briefs from all parties are to be provided to the Commission by August 23, 2005.
      The Mid-Tex Division is also pursuing an appeal to the Travis County District Court of the Final Order in its last systemwide rate case completed in May 2004 to obtain a return of and on its investment associated with the Poly I replacement pipe that was originally disallowed in its most recent rate case completed in May 2004. Additionally, the Mid-Tex Division is seeking the right to surcharge for gas cost underrecoveries. The case has been assigned to a judge, but the briefing schedule has been postponed indefinitely to allow the parties to pursue settlement discussions.
      During the first quarter of fiscal 2005, the Mid-Tex Division pursued a filing initiated by TXU Gas seeking authorization of a surcharge to recover the rate case expenses incurred by the Mid-Tex Division, Atmos Pipeline — Texas Division, and the intervening cities in connection with their last systemwide rate case completed in May 2004. The filing also covered the estimated expenses to prosecute the aforementioned recovery docket and the severed dockets from the systemwide rate case. On January 25, 2005, the Commission issued an order authorizing the recovery of the $10.2 million of expenses over a 3-year period with interest.
     Atmos Pipeline — Texas. Concurrent with our Mid-Tex Division GRIP filing in December 2004, we also made a GRIP filing for our regulated pipeline to include approximately $12.0 million of distribution and pipeline capital expenditures made by TXU Gas during calendar year 2003, which we anticipate will result in additional revenues of approximately $1.8 million. The Commission approved this filing in March 2005. These capital costs are being recovered through a monthly customer charge since April 2005. The allowed rate of return is 8.258 percent.
     Louisiana. During the second quarter of 2005, the Louisiana Division implemented a rate increase of $3.3 million in its LGS service area. This increase resulted from our Rate Stabilization Clause filing in 2004 and is subject to refund pending the final resolution of that filing. As the rate increase is subject to refund, we have not recognized the effects of this increase in our results of operations for the three and nine months ended June 30, 2005.
     Mid-States. During the third quarter of 2005, the Mid-States Division filed a rate case in its Georgia service area seeking a rate increase of $4.0 million. We anticipate that the rate case will be finalized in November 2005.

53


Table of Contents

Recent Accounting Developments
      Recent accounting developments and their impact on our financial position, results of operations and cash flows are described in Note 2 to the condensed consolidated financial statements.
Item 3.Quantitative and Qualitative Disclosures about Market Risk
      We are exposed to risks associated with commodity prices and interest rates. Commodity price risk is the potential loss that we may incur as a result of changes in the fair value of a particular instrument or commodity. Interest-rate risk results from our portfolio of debt and equity instruments that we issue to provide financing and liquidity for our business activities.
      We conduct risk management activities through both our utility and natural gas marketing segments. In our utility segment, we use a combination of storage, fixed physical contracts and fixed financial contracts to protect us and our customers against unusually large winter period gas price increases. In our natural gas marketing segment, we manage our exposure to the risk of natural gas price changes and lock-in our gross profit margin through a combination of storage and financial derivatives including futures, over-the-counter and exchange-traded options and swap contracts with counterparties. Our risk management activities and related accounting treatment are described in further detail in Note 5 to the condensed consolidated financial statements. Additionally, our earnings are affected by changes in short-term interest rates as a result of our issuance of short-term commercial paper, the issuance of floating rate debt in October 2004 and our other short-term borrowings.
Commodity Price Risk
Utility segment
      We purchase natural gas for our utility operations. Substantially all of the cost of gas purchased for utility operations is recovered from our customers through purchased gas adjustment mechanisms. However, our utility operations have commodity price risk exposure to fluctuations in spot natural gas prices related to purchases for sales to our non-regulated energy services customers at fixed prices.
      For our utility segment, we use a sensitivity analysis to estimate commodity price risk. For purposes of this analysis, we estimate commodity price risk by applying a hypothetical 10 percent increase in the portion of our gas cost related to fixed-price non-regulated sales. Based on projected non-regulated gas sales for the remainder of fiscal 2005, a hypothetical 10 percent increase in fixed prices, based upon the June 30, 2005 three month market strip, would increase our purchased gas cost by approximately $3.5 million for the remainder of fiscal 2005.
Natural gas marketing and pipeline and storage segments
      Our natural gas marketing segment is also exposed to risks associated with changes in the market price of natural gas. For our natural gas marketing segment, we use a sensitivity analysis to estimate commodity price risk. For purposes of this analysis, we estimate commodity price risk by applying a $0.50 change in the forward NYMEX price to our net open position (including existing storage and related financial contracts) at the end of each period. Based on AEH’s net open position (including existing storage and related financial contracts) at June 30, 2005 of 0.2 Bcf, a $0.50 change in the forward NYMEX price would have had less than a $0.1 million impact on our consolidated net income.
      However, changes in the difference between the indices used to mark to market our physical inventory (iFERC) and the related fair-value hedge (NYMEX) can result in volatility in our reported net income; however, over time, gains and losses on the sale of storage gas inventory will be offset by gains and losses on the fair-value hedges. Based upon our storage position at June 30, 2005 of 15.5 Bcf, a $0.50 change in the difference between the iFERC and NYMEX indices could impact our reported net income by approximately $5.0 million.

54


Table of Contents

Interest Rate Risk
      Our earnings are exposed to changes in short-term interest rates associated with our short-term commercial paper program and other short-term borrowings. We use a sensitivity analysis to estimate our short-term interest rate risk. For purposes of this analysis, we estimate our short-term interest rate risk as the difference between our actual interest expense for the period and estimated interest expense for the period assuming a hypothetical average one percent increase in the interest rates associated with our short term borrowings. Had interest rates associated with our short term borrowings increased by an average of one percent, our interest expense would have increased by approximately $0.4 million during the nine months ended June 30, 2005.
      We also assess market risk for our fixed-rate, long-term obligations. We estimate market risk for our fixed-rate, long-term obligations as the potential increase in fair value resulting from a hypothetical one percent decrease in interest rates associated with these debt instruments. Fair value is estimated using a discounted cash flow analysis. Assuming this one percent hypothetical decrease, the fair value of our fixed-rate, long-term obligations would have increased by approximately $172.4 million.
      As of June 30, 2005 we were not engaged in other activities that would cause exposure to the risk of material earnings or cash flow loss due to changes in interest rates or market commodity prices.
Item 4.Controls and Procedures
      As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our management, including the Chairman, President and Chief Executive Officer and the Senior Vice President and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures pursuant to Exchange Act Rules 13a-15(b) and 15d-15(b). Based upon that evaluation, the Chairman, President and Chief Executive Officer, and the Senior Vice President and Chief Financial Officer have concluded that our disclosure controls and procedures continue to be effective. Such disclosure controls and procedures are designed to ensure that all information required to be disclosed in our reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods set forth in applicable Securities and Exchange Commission rules and forms.
      In addition, our management, including the Chairman, President and Chief Executive Officer, and the Senior Vice President and Chief Financial Officer, evaluated our internal control over financial reporting pursuant to Exchange Act Rules 13a-15(d) and 15d-15(d). Based upon that evaluation, management has concluded that there has been no change in such internal control during the third quarter of fiscal 2005 that has materially affected or is reasonably likely to materially affect the Company’s internal control over financial reporting.
PART II. OTHER INFORMATION
Item 1.Legal Proceedings
      During the nine months ended June 30, 2005 there were no material changes in the status of the litigation and environmental matters that were disclosed in Note 13 to our annual report on Form 10-K for the year ended September 30, 2004 except as disclosed in Note 10 to the condensed consolidated financial statements for the three months and nine months ended June 30, 2005. With the acquisition of the natural gas distribution and pipeline operations of TXU Gas Company on October 1, 2004, we assumed responsibility for certain litigation and claims that arose in the ordinary course of the business of TXU Gas Company. We believe the final outcome of such litigation and claims will not have a material adverse effect on our financial condition, results of operations or net cash flows.
Item 6.Exhibits
      A list of exhibits required by Item 601 of Regulation S-K and filed as part of this report is set forth in the Exhibits Index, which immediately precedes such exhibits.

55


Table of Contents

SIGNATURES
      Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
 Atmos Energy Corporation
 (Registrant)
 By: /s/ John P. Reddy
 
 
 John P. Reddy
 Senior Vice President and Chief Financial Officer
 (Duly authorized signatory)
Date: August 9, 2005

56


Table of Contents

EXHIBITS INDEX
Item 6(a)
         
Exhibit   Page
Number Description Number
     
 12  Computation of ratio of earnings to fixed charges    
 15  Letter regarding unaudited interim financial information    
 31  Rule 13a-14(a)/15d-14(a) Certifications    
 32  Section 1350 Certifications*    
 
These certifications, which were made pursuant to 18 U.S.C. Section 1350 by the Company’s Chief Executive Officer and Chief Financial Officer, furnished as Exhibit 32 to this Quarterly Report on Form 10-Q, will not be deemed to be filed with the Commission or incorporated by reference into any filing by the Company under the Securities Act of 1933 or the Securities Exchange Act of 1934, except to the extent that the Company specifically incorporates such certifications by reference.