þ
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
For
the quarterly period ended June 30,
2008
|
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
For
the transition period from
____________ to
____________
|
DELAWARE
|
16-1731691
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
1700
PACIFIC AVENUE, SUITE 2900
|
|
DALLAS,
TX
|
75201
|
(Address
of principal executive offices)
|
(Zip
Code)
|
(214)
750-1771
|
|
(Registrant’s
telephone number, including area code)
|
|
NONE
|
|
(Former
name, former address and former fiscal year, if changed since last
report.)
|
Page
|
|
PART
I — FINANCIAL INFORMATION
|
|
1
|
|
17
|
|
26
|
|
27
|
|
PART
II — OTHER INFORMATION
|
|
27
|
|
27
|
|
27
|
|
27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Name
|
Definition
or Description
|
|
ASC
|
ASC
Hugoton LLC, an affiliate of GECC
|
|
Bbls/d
|
Barrels
per day
|
|
Bcf
|
One
billion cubic feet
|
|
Bcf/d
|
One
billion cubic feet per day
|
|
BTU
|
A
unit of energy needed to raise the temperature of one pound of water by
one degree Fahrenheit
|
|
CDM
|
CDM
Resource Management LLC
|
|
CERCLA
|
Comprehensive
Environmental Response, Compensation and Liability Act
|
|
DOT
|
U.S.
Department of Transportation
|
|
EIA
|
Energy
Information Administration
|
|
EnergyOne
|
FrontStreet
EnergyOne LLC
|
|
El
Paso
|
El
Paso Field Services, LP
|
|
EPA
|
Environmental
Protection Agency
|
|
FASB
|
Financial
Accounting Standards Board
|
|
FERC
|
Federal
Energy Regulatory Commission
|
|
FrontStreet
|
FrontStreet
Hugoton LLC
|
|
GAAP
|
Accounting
principles generally accepted in the United States
|
|
GE
|
General
Electric Company
|
|
GE
EFS
|
General
Electric Energy Financial Services, a unit of GECC, combined with Regency
GP Acquirer LP and Regency LP Acquirer LP
|
|
GECC
|
General
Electric Capital Corporation, an indirect wholly owned subsidiary of
GE
|
|
General
Partner
|
Regency
GP LP, the general partner of the Partnership, or Regency GP LLC, the
general partner of Regency GP LP, which effectively manages the business
and affairs of the Partnership
|
|
GSTC
|
Gulf
States Transmission Corporation
|
|
HLPSA
|
Hazardous
Liquid Pipeline Safety Act
|
|
IRS
|
Internal
Revenue Service
|
|
LIBOR
|
London
Interbank Offered Rate
|
|
MMbtu
|
One
million BTUs
|
|
MMbtu/d
|
One
million BTUs per day
|
|
MMcf
|
One
million cubic feet
|
|
MMcf/d
|
One
million cubic feet per day
|
|
MQD
|
Minimum
Quarterly Distribution
|
|
Nexus
|
Nexus
Gas Holdings, LLC
|
|
NOE
|
Notice
of Enforcement
|
|
NGA
|
Natural
Gas Act of 1938
|
|
NGLs
|
Natural
gas liquids
|
|
NGPA
|
Natural
Gas Policy Act of 1978
|
|
NGPSA
|
Natural
Gas Pipeline Safety Act of 1968, as amended
|
|
NPDES
|
National
Pollutant Discharge Elimination System
|
|
Nasdaq
|
Nasdaq
Stock Market, LLC
|
|
NYMEX
|
New
York Mercantile Exchange
|
|
OSHA
|
Occupational
Safety and Health Act
|
|
Partnership
|
Regency
Energy Partners LP
|
|
Pueblo
|
Pueblo
Midstream Gas Corporation
|
|
RCRA
|
Resource
Conservation and Recovery Act
|
|
RGS
|
Regency
Gas Services LLC
|
|
RIGS
|
Regency
Intrastate Gas LLC
|
|
SEC
|
Securities
and Exchange Commission
|
|
SFAS
|
Statement
of Financial Accounting Standard
|
|
Sonat
|
Southern
Natural Gas Company
|
|
TCEQ
|
Texas
Commission on Environmental Quality
|
|
Tcf
|
One
trillion cubic feet
|
|
Tcf/d
|
One
trillion cubic feet per day
|
|
TRRC
|
Texas
Railroad Commission
|
·
|
changes
in laws and regulations impacting the midstream and compression sectors of
the natural gas industry;
|
·
|
the
level of creditworthiness of our counterparties and
customers;
|
·
|
our
ability to access the debt and equity markets;
|
·
|
our
use of derivative financial instruments to hedge commodity and interest
rate risks;
|
·
|
the
amount of collateral required to be posted from time to time in our
transactions;
|
·
|
changes
in commodity prices, interest rates, demand for our
services;
|
·
|
weather
and other natural phenomena;
|
·
|
industry
changes including the impact of consolidations and changes in
competition;
|
·
|
our
ability to obtain required approvals for construction or modernization of
our facilities and the timing of operations of such facilities;
and
|
·
|
the
effect of accounting pronouncements issued periodically by accounting
standard setting boards.
|
Regency
Energy Partners LP
|
||||||||
Condensed
Consolidated Balance Sheets
|
||||||||
(in
thousands except unit data)
|
||||||||
June
30, 2008
|
December
31, 2007*
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
Current
Assets:
|
||||||||
Cash
and cash equivalents
|
$ | 29,985 | $ | 32,971 | ||||
Restricted
cash
|
10,050 | 6,029 | ||||||
Trade
accounts receivable, net of allowance of $242 in 2008 and $61 in
2007
|
29,303 | 16,487 | ||||||
Accrued
revenues
|
200,078 | 117,622 | ||||||
Related
party receivables
|
493 | 61 | ||||||
Assets
from risk management activities
|
9,305 | - | ||||||
Other
current assets
|
9,637 | 6,723 | ||||||
Total
current assets
|
288,851 | 179,893 | ||||||
Property,
plant and equipment
|
||||||||
Gas
plants and buildings
|
138,688 | 134,300 | ||||||
Gathering
and transmission systems
|
1,291,859 | 780,761 | ||||||
Other
property, plant and equipment
|
149,127 | 105,399 | ||||||
Construction-in-progress
|
113,731 | 33,552 | ||||||
Total
property, plant and equipment
|
1,693,405 | 1,054,012 | ||||||
Less
accumulated depreciation
|
(181,480 | ) | (140,903 | ) | ||||
Property,
plant and equipment, net
|
1,511,925 | 913,109 | ||||||
Other
Assets:
|
||||||||
Intangible
assets, net of accumulated amortization of $15,216 in 2008 and $8,929 in
2007
|
209,098 | 77,804 | ||||||
Long-term
assets from risk management activities
|
9,362 | - | ||||||
Other,
net of accumulated amortization of debt issuance costs of $3,869 in 2008
and $2,488 in 2007
|
18,075 | 13,529 | ||||||
Goodwill
|
265,784 | 94,075 | ||||||
Total
other assets
|
502,319 | 185,408 | ||||||
TOTAL
ASSETS
|
$ | 2,303,095 | $ | 1,278,410 | ||||
LIABILITIES
& PARTNERS' CAPITAL
|
||||||||
Current
Liabilities:
|
||||||||
Trade
accounts payable
|
$ | 65,583 | $ | 48,904 | ||||
Accrued
cost of gas and liquids
|
162,420 | 96,026 | ||||||
Related
party payables
|
- | 50 | ||||||
Escrow
payable
|
10,050 | 6,029 | ||||||
Liabilities
from risk management activities
|
76,016 | 37,852 | ||||||
Other
current liabilities
|
24,711 | 9,397 | ||||||
Total
current liabilities
|
338,780 | 198,258 | ||||||
Long-term
liabilities from risk management activities
|
40,461 | 15,073 | ||||||
Other
long-term liabilities
|
15,963 | 15,393 | ||||||
Long-term
debt
|
1,162,500 | 481,500 | ||||||
Minority
interest in consolidated subsidiary
|
7,464 | 4,893 | ||||||
Commitments
and contingencies
|
||||||||
Partners'
Capital:
|
||||||||
Common
units (46,602,000 and 41,283,079 units authorized; 45,769,948 and
40,514,895 units issued and outstanding at June 30, 2008 and December 31,
2007)
|
562,458 | 490,351 | ||||||
Class
D common units (7,276,506 units authorized, issued and outstanding at June
30, 2008)
|
223,015 | - | ||||||
Class
E common units (4,701,034 units authorized, issued and outstanding at
December 31, 2007)
|
- | 92,962 | ||||||
Subordinated
units (19,103,896 units authorized, issued and outstanding at June 30,
2008 and December 31, 2007)
|
(3,716 | ) | 7,019 | |||||
General
partner interest
|
18,798 | 11,286 | ||||||
Accumulated
other comprehensive loss
|
(62,628 | ) | (38,325 | ) | ||||
Total
partners' capital
|
737,927 | 563,293 | ||||||
TOTAL
LIABILITIES AND PARTNERS' CAPITAL
|
$ | 2,303,095 | $ | 1,278,410 | ||||
See
accompanying notes to condensed consolidated financial
statements
|
||||||||
*
Recast to reflect an acquisition accounted for in a manner similar to a
pooling of interests.
|
Regency
Energy Partners LP
|
||||||||||||||||
Condensed
Consolidated Statements of Operations
|
||||||||||||||||
Unaudited
|
||||||||||||||||
(in
thousands except unit data and per unit data)
|
||||||||||||||||
Three
Months Ended
|
Six
Months Ended
|
|||||||||||||||
June
30, 2008
|
June
30, 2007 *
|
June
30, 2008
|
June
30, 2007 *
|
|||||||||||||
REVENUES
|
||||||||||||||||
Gas
sales
|
$ | 362,769 | $ | 195,870 | $ | 599,462 | $ | 363,253 | ||||||||
NGL
sales
|
126,521 | 83,236 | 235,020 | 146,777 | ||||||||||||
Gathering,
transportation and other fees, including related party amounts of $935,
$431, $1,926 and $784
|
70,175 | 19,196 | 132,161 | 39,074 | ||||||||||||
Net
realized and unrealized loss from risk management
activities
|
(32,760 | ) | (2,625 | ) | (46,417 | ) | (2,710 | ) | ||||||||
Other
|
20,000 | 7,153 | 31,714 | 12,862 | ||||||||||||
Total
revenues
|
546,705 | 302,830 | 951,940 | 559,256 | ||||||||||||
OPERATING
COSTS AND EXPENSES
|
||||||||||||||||
Cost
of sales, including related party amounts of $844, $7,755, $1,247 and
$13,173
|
446,687 | 249,760 | 760,276 | 461,698 | ||||||||||||
Operation
and maintenance
|
32,516 | 11,972 | 61,361 | 22,897 | ||||||||||||
General
and administrative
|
13,925 | 19,093 | 24,809 | 25,944 | ||||||||||||
Loss
on asset sales, net
|
442 | 532 | 468 | 2,339 | ||||||||||||
Management
services termination fee
|
- | - | 3,888 | - | ||||||||||||
Transaction
expenses
|
147 | - | 534 | - | ||||||||||||
Depreciation
and amortization
|
26,476 | 12,703 | 48,216 | 24,130 | ||||||||||||
Total
operating costs and expenses
|
520,193 | 294,060 | 899,552 | 537,008 | ||||||||||||
OPERATING
INCOME
|
26,512 | 8,770 | 52,388 | 22,248 | ||||||||||||
Interest
expense, net
|
(16,782 | ) | (15,961 | ) | (32,188 | ) | (30,846 | ) | ||||||||
Other
income and deductions, net
|
132 | 170 | 332 | 282 | ||||||||||||
Minority
interest
|
69 | (17 | ) | (3 | ) | (17 | ) | |||||||||
INCOME
(LOSS) BEFORE INCOME TAXES
|
9,931 | (7,038 | ) | 20,529 | (8,333 | ) | ||||||||||
Income
tax expense (benefit)
|
(41 | ) | 225 | 209 | 225 | |||||||||||
NET
INCOME (LOSS)
|
$ | 9,972 | $ | (7,263 | ) | $ | 20,320 | $ | (8,558 | ) | ||||||
General
partner's interest in current period net income (loss), including
IDR
|
336 | (152 | ) | 1,069 | (177 | ) | ||||||||||
Beneficial
conversion feature for Class C common units
|
- | - | - | 1,385 | ||||||||||||
Beneficial
conversion feature for Class D common units
|
1,866 | - | 3,425 | - | ||||||||||||
Limited
partners' interest in net income (loss)
|
$ | 7,770 | $ | (7,111 | ) | $ | 15,826 | $ | (9,766 | ) | ||||||
Basic
and diluted earnings per unit:
|
||||||||||||||||
Amount
allocated to common and subordinated units
|
$ | 7,770 | $ | (7,425 | ) | $ | 15,826 | $ | (10,080 | ) | ||||||
Weighted
average number of common and subordinated units
outstanding
|
62,174,317 | 47,151,689 | 60,701,912 | 44,767,568 | ||||||||||||
Income
(loss) per common and subordinated unit
|
$ | 0.12 | $ | (0.16 | ) | $ | 0.26 | $ | (0.23 | ) | ||||||
Distributions
per unit
|
$ | 0.42 | $ | 0.38 | $ | 0.82 | $ | 0.75 | ||||||||
Amount
allocated to Class B common units
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Weighted
average number of Class B common units outstanding
|
- | - | - | 1,314,733 | ||||||||||||
Income
per Class B common unit
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Distributions
per unit
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Amount
allocated to Class C common units
|
$ | - | $ | - | $ | - | $ | 1,385 | ||||||||
Total
number of Class C common units outstanding
|
- | - | - | 2,857,143 | ||||||||||||
Income
per Class C common unit due to beneficial conversion
feature
|
$ | - | $ | - | $ | - | $ | 0.48 | ||||||||
Distributions
per unit
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Amount
allocated to Class D common units
|
$ | 1,866 | $ | - | $ | 3,425 | $ | - | ||||||||
Total
number of Class D common units outstanding
|
7,276,506 | - | 7,276,506 | - | ||||||||||||
Income
per Class D common unit due to beneficial conversion
feature
|
$ | 0.26 | $ | - | $ | 0.47 | $ | - | ||||||||
Distributions
per unit
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Amount
allocated to Class E common units
|
$ | - | $ | 314 | $ | - | $ | 314 | ||||||||
Total
number of Class E common units outstanding
|
4,701,034 | 4,701,034 | 4,701,034 | 4,701,034 | ||||||||||||
Income
per Class E common unit
|
$ | - | $ | 0.07 | $ | - | $ | 0.07 | ||||||||
Distributions
per unit
|
$ | - | $ | 0.24 | $ | - | $ | 0.24 | ||||||||
See
accompanying notes to condensed consolidated financial
statements
|
||||||||||||||||
*
Recast to reflect an acquisition accounted for in a manner similar to a
pooling of interests.
|
Regency
Energy Partners LP
|
||||||||||||||||
Condensed
Consolidated Statements of Comprehensive Loss
|
||||||||||||||||
Unaudited
|
||||||||||||||||
(in
thousands)
|
||||||||||||||||
Three
Months Ended
|
Six
Months Ended
|
|||||||||||||||
June
30, 2008
|
June
30, 2007 *
|
June
30, 2008
|
June
30, 2007 *
|
|||||||||||||
Net
income (loss)
|
$ | 9,972 | $ | (7,263 | ) | $ | 20,320 | $ | (8,558 | ) | ||||||
Hedging
amounts reclassified to earnings
|
15,166 | 2,870 | 25,602 | 2,816 | ||||||||||||
Net
change in fair value of cash flow hedges
|
(47,071 | ) | (8,933 | ) | (49,905 | ) | (21,378 | ) | ||||||||
Comprehensive
loss
|
$ | (21,933 | ) | $ | (13,326 | ) | $ | (3,983 | ) | $ | (27,120 | ) | ||||
See
accompanying notes to condensed consolidated financial
statements
|
||||||||||||||||
*
Recast to reflect an acquisition accounted for in a manner similar to a
pooling of interests.
|
Regency
Energy Partners LP
|
||||||||
Condensed
Consolidated Statements of Cash Flows
|
||||||||
Unaudited
|
||||||||
(in
thousands)
|
||||||||
Six
Months Ended
|
||||||||
June
30, 2008
|
June
30, 2007 *
|
|||||||
OPERATING
ACTIVITIES
|
||||||||
Net
income (loss)
|
$ | 20,320 | $ | (8,558 | ) | |||
Adjustments
to reconcile net income (loss) to net cash flows provided by operating
activities:
|
||||||||
Depreciation
and amortization, including debt issuance cost
amortization
|
49,598 | 24,823 | ||||||
Equity
income and minority interest in earnings
|
- | (26 | ) | |||||
Risk
management portfolio valuation changes
|
20,582 | (591 | ) | |||||
Loss
on asset sales
|
468 | 2,340 | ||||||
Unit
based compensation expenses
|
1,839 | 14,085 | ||||||
Cash
flow changes in current assets and liabilities:
|
||||||||
Trade
accounts receivable and accrued revenues
|
(72,784 | ) | (17,653 | ) | ||||
Other
current assets
|
(2,914 | ) | 365 | |||||
Trade
accounts payable, accrued cost of gas and liquids, and accrued
liabilities
|
53,088 | 18,350 | ||||||
Other
current liabilities
|
15,314 | (41 | ) | |||||
Other
assets and liabilities
|
1,423 | (498 | ) | |||||
Net
cash flows provided by operating activities
|
86,934 | 32,596 | ||||||
INVESTING
ACTIVITIES
|
||||||||
Capital
expenditures
|
(148,888 | ) | (65,911 | ) | ||||
Acquisitions
|
(577,345 | ) | (35,228 | ) | ||||
Acquisition
of investment in unconsolidated subsidiary, net of $100
cash
|
- | (5,000 | ) | |||||
Proceeds
from asset sales
|
580 | 10,396 | ||||||
Net
cash flows used in investing activities
|
(725,653 | ) | (95,743 | ) | ||||
FINANCING
ACTIVITIES
|
||||||||
Net
borrowings under revolving credit facilities
|
681,000 | 114,230 | ||||||
Partner
contributions
|
7,663 | 6,244 | ||||||
Partner
distributions
|
(52,317 | ) | (34,309 | ) | ||||
Proceeds
from option exercises
|
2,700 | - | ||||||
Debt
issuance costs
|
(3,313 | ) | - | |||||
Net
cash flows provided by financing activities
|
635,733 | 86,165 | ||||||
Net
increase (decrease) in cash and cash equivalents
|
(2,986 | ) | 23,018 | |||||
Cash
and cash equivalents at beginning of period
|
32,971 | 11,932 | ||||||
Cash
and cash equivalents at end of period
|
$ | 29,985 | $ | 34,950 | ||||
Supplemental
cash flow information
|
||||||||
Interest
paid, net of amounts capitalized
|
$ | 28,222 | $ | 29,996 | ||||
Income
taxes paid
|
564 | - | ||||||
Non-cash
capital expenditures in accounts payable
|
17,907 | 11,943 | ||||||
Non-cash
capital expenditures for consolidation of investment in previously
unconsolidated subsidiary
|
- | 5,650 | ||||||
Non-cash
capital expenditure upon entering into a capital lease
obligation
|
- | 3,000 | ||||||
Issuance
of common units for an acquisition
|
219,590 | 19,724 | ||||||
See
accompanying notes to condensed consolidated financial
statements
|
||||||||
*
Recast to reflect an acquisition accounted for in a manner similar to a
pooling of interests.
|
Regency
Energy Partners LP
|
||||||||||||||||||||||||||||||||||||||||||||
Condensed
Consolidated Statements of Partners' Capital
|
||||||||||||||||||||||||||||||||||||||||||||
Unaudited
|
||||||||||||||||||||||||||||||||||||||||||||
(in
thousands except unit data)
|
||||||||||||||||||||||||||||||||||||||||||||
Units
|
||||||||||||||||||||||||||||||||||||||||||||
Common
|
Class
D
|
Class
E
|
Subordinated
|
Common
Unitholders
|
Class
D Unitholders
|
Class
E Unitholders
|
Subordinated
Unitholders
|
General
Partner Interest
|
Accumulated
Other Comprehensive Loss
|
Total
|
||||||||||||||||||||||||||||||||||
Balance
- December 31, 2007 *
|
40,514,895 | - | 4,701,034 | 19,103,896 | $ | 490,351 | $ | - | $ | 92,962 | $ | 7,019 | $ | 11,286 | $ | (38,325 | ) | $ | 563,293 | |||||||||||||||||||||||||
Issuance
of Class D common units
|
- | 7,276,506 | - | - | - | 219,590 | - | - | - | - | 219,590 | |||||||||||||||||||||||||||||||||
Issuance
of restricted common units and option exercises, net of
forfeitures
|
554,019 | - | - | - | 2,700 | - | - | - | - | - | 2,700 | |||||||||||||||||||||||||||||||||
Working
capital adjustment on FrontStreet
|
- | - | - | - | - | - | (858 | ) | - | - | - | (858 | ) | |||||||||||||||||||||||||||||||
Conversion
of Class E common units
|
4,701,034 | (4,701,034 | ) | 92,104 | - | (92,104 | ) | - | - | - | - | |||||||||||||||||||||||||||||||||
Unit
based compensation expenses
|
- | - | - | - | 1,839 | - | - | - | - | - | 1,839 | |||||||||||||||||||||||||||||||||
General
partner contributions
|
- | - | - | - | - | - | - | - | 7,663 | - | 7,663 | |||||||||||||||||||||||||||||||||
Partner
distributions
|
- | - | - | - | (35,432 | ) | - | - | (15,665 | ) | (1,220 | ) | - | (52,317 | ) | |||||||||||||||||||||||||||||
Net
income
|
- | - | - | - | 10,896 | 3,425 | - | 4,930 | 1,069 | - | 20,320 | |||||||||||||||||||||||||||||||||
Net
hedging amounts reclassified to earnings
|
- | - | - | - | - | - | - | - | - | 25,602 | 25,602 | |||||||||||||||||||||||||||||||||
Net
change in fair value of cash flow hedges
|
- | - | - | - | - | - | - | - | - | (49,905 | ) | (49,905 | ) | |||||||||||||||||||||||||||||||
Balance
- June 30, 2008
|
45,769,948 | 7,276,506 | - | 19,103,896 | $ | 562,458 | $ | 223,015 | $ | - | $ | (3,716 | ) | $ | 18,798 | $ | (62,628 | ) | $ | 737,927 | ||||||||||||||||||||||||
See
accompanying notes to condensed consolidated financial
statements
|
||||||||||||||||||||||||||||||||||||||||||||
*Recast
to reflect an acquisition accounted for in a manner similar to a pooling
of interests.
|
At
June 18, 2007
|
||||
(in
thousands)
|
||||
Current
assets
|
$ | 8,840 | ||
Property,
plant and equipment
|
91,556 | |||
Total
assets acquired
|
100,396 | |||
Current
liabilities
|
(12,556 | ) | ||
Net
book value of assets acquired
|
$ | 87,840 |
Permits
and Licenses
|
Customer
Contracts
|
Trade
Names
|
Total
|
|||||||||||||
(in
thousands)
|
||||||||||||||||
Balance
at December 31,2007
|
$ | 9,368 | $ | 68,436 | $ | - | $ | 77,804 | ||||||||
Additions
|
- | 102,480 | 35,100 | 137,580 | ||||||||||||
Disposals
|
- | - | - | - | ||||||||||||
Amortization
|
(393 | ) | (4,811 | ) | (1,082 | ) | (6,286 | ) | ||||||||
Balance
at June 30, 2008
|
$ | 8,975 | $ | 166,105 | $ | 34,018 | $ | 209,098 |
Year
ending December 31,
|
Total
|
|||
(in
thousands)
|
||||
2008
(remaining)
|
$ | 6,911 | ||
2009
|
12,358 | |||
2010
|
12,264 | |||
2011
|
10,950 | |||
2012
|
10,713 |
For
the Three Months Ended June 30, 2008
|
For
the Six Months Ended June 30, 2008
|
|||||||||||||||||||||||
Income
(Numerator)
|
Units
(Denominator)
|
Per-Unit
Amount
|
Income
(Numerator)
|
Units
(Denominator)
|
Per-Unit
Amount
|
|||||||||||||||||||
(in
thousands except unit and per unit data)
|
||||||||||||||||||||||||
Basic
Earnings per Unit
|
||||||||||||||||||||||||
Limited
partner's interest in net income
|
$ | 7,770 | 62,174,317 | $ | 0.12 | $ | 15,826 | 60,701,912 | $ | 0.26 | ||||||||||||||
Effect
of Dilutive Securities
|
||||||||||||||||||||||||
Common
unit options
|
- | 98,665 | - | 149,186 | ||||||||||||||||||||
Diluted
Earnings per Unit
|
$ | 7,770 | 62,272,982 | $ | 0.12 | $ | 15,826 | 60,851,098 | $ | 0.26 |
Three
Months Ended
|
Six
Months Ended
|
|||||||||||||||
June
30, 2008
|
June
30, 2007
|
June
30, 2008
|
June
30, 2007
|
|||||||||||||
Restricted
common units
|
713,925 | 355,000 | 713,925 | 355,000 | ||||||||||||
Common
unit options
|
- | 868,568 | - | 868,568 | ||||||||||||
Class
D common units
|
7,276,506 | - | 7,276,506 | - |
At
January 15, 2008
|
||||
(in
thousands)
|
||||
Current
assets
|
$ | 19,463 | ||
Other
assets
|
4,547 | |||
Gas
plants and buildings
|
1,528 | |||
Gathering
and transmission systems
|
421,160 | |||
Other
property, plant and equipment
|
2,728 | |||
Construction-in-progress
|
36,385 | |||
Identifiable
intangible assets
|
80,480 | |||
Goodwill
|
164,522 | |||
Assets
acquired
|
730,813 | |||
Current
liabilities
|
(31,054 | ) | ||
Other
liabilities
|
(57 | ) | ||
Net
assets acquired
|
$ | 699,702 |
At
March 25, 2008
|
||||
(in
thousands)
|
||||
Current
assets
|
$ | 3,457 | ||
Buildings
|
13 | |||
Gathering
and transmission systems
|
16,960 | |||
Other
property, plant and equipment
|
4,440 | |||
Identifiable
intangible assets
|
57,100 | |||
Goodwill
|
7,187 | |||
Assets
acquired
|
89,157 | |||
Current
liabilities
|
(671 | ) | ||
Net
assets acquired
|
$ | 88,486 |
Pro
Forma Results for the
|
||||||||||||||||
Three
Months Ended
|
Six
Months Ended
|
|||||||||||||||
June
30, 2008
|
June
30, 2007
|
June
30, 2008
|
June
30, 2007
|
|||||||||||||
(in
thousands except unit and per unit data)
|
||||||||||||||||
Revenue
|
$ | 546,705 | $ | 333,353 | $ | 959,147 | $ | 630,529 | ||||||||
Net
income (loss)
|
$ | 9,972 | $ | (4,643 | ) | $ | 22,134 | $ | (1,157 | ) | ||||||
Less:
|
||||||||||||||||
General
partner's interest in current period net income (loss), including
IDR
|
336 | (92 | ) | 1,068 | (29 | ) | ||||||||||
Beneficial
conversion feature for Class C common units
|
- | - | - | 1,385 | ||||||||||||
Beneficial
conversion feature for Class D common units
|
1,866 | - | 3,425 | - | ||||||||||||
Limited
partners' interest in net income (loss)
|
$ | 7,770 | $ | (4,551 | ) | $ | 17,641 | $ | (2,513 | ) | ||||||
Basic
and Diluted earnings per unit:
|
||||||||||||||||
Amount
allocated to common and subordinated units
|
$ | 7,770 | $ | (4,865 | ) | $ | 17,641 | $ | (2,827 | ) | ||||||
Weighted
average number of common and subordinated units
outstanding
|
62,174,317 | 47,151,689 | 60,701,912 | 44,767,568 | ||||||||||||
Income
(loss) per common and subordinated unit
|
$ | 0.12 | $ | (0.10 | ) | $ | 0.29 | $ | (0.06 | ) | ||||||
Distributions
per unit
|
$ | 0.42 | $ | 0.38 | $ | 0.82 | $ | 0.75 | ||||||||
Amount
allocated to Class B common units
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Weighted
average number of Class B common units outstanding
|
- | - | - | 1,314,733 | ||||||||||||
Income
per Class B common unit
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Distributions
per unit
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Amount
allocated to Class C common units
|
$ | - | $ | - | $ | - | $ | 1,385 | ||||||||
Total
number of Class C common units outstanding
|
- | - | - | 2,857,143 | ||||||||||||
Income
per Class C common unit due to beneficial conversion
feature
|
$ | - | $ | - | $ | - | $ | 0.48 | ||||||||
Distributions
per unit
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Amount
allocated to Class D common units
|
$ | 1,866 | $ | - | $ | 3,425 | $ | - | ||||||||
Total
number of Class D common units outstanding
|
7,276,506 | - | 7,276,506 | - | ||||||||||||
Income
per Class D common unit due to beneficial conversion
feature
|
$ | 0.26 | $ | - | $ | 0.47 | $ | - | ||||||||
Distributions
per unit
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Amount
allocated to Class E common units
|
$ | - | $ | 314 | $ | - | $ | 314 | ||||||||
Total number
of Class E common units outstanding
|
4,701,034 | 4,701,034 | 4,701,034 | 4,701,034 | ||||||||||||
Income
per Class E common unit
|
$ | - | $ | 0.07 | $ | - | $ | 0.07 | ||||||||
Distributions
per unit
|
$ | - | $ | 0.24 | $ | - | $ | 0.24 |
June
30, 2008
|
December
31, 2007
|
|||||||
(in
thousands)
|
||||||||
Senior
notes
|
$ | 357,500 | $ | 357,500 | ||||
Revolving
loans
|
805,000 | 124,000 | ||||||
Total
|
1,162,500 | 481,500 | ||||||
Less:
current portion
|
- | - | ||||||
Long-term
debt
|
$ | 1,162,500 | $ | 481,500 | ||||
Availability
under revolving credit facility:
|
||||||||
Total
credit facility limit
|
$ | 900,000 | $ | 500,000 | ||||
Revolving
loans
|
(805,000 | ) | (124,000 | ) | ||||
Letters
of credit
|
(27,257 | ) | (27,263 | ) | ||||
Total
available
|
$ | 67,743 | $ | 348,737 |
Condensed
Consolidating Balance Sheets
|
||||||||||||||||
June
30, 2008
|
||||||||||||||||
Unaudited
|
||||||||||||||||
Guarantors
|
Non
Guarantors
|
Elimination
|
Consolidated
|
|||||||||||||
ASSETS
|
(in
thousands)
|
|||||||||||||||
Total
current assets
|
$ | 276,169 | $ | 12,682 | $ | - | $ | 288,851 | ||||||||
Property,
plant and equipment, net
|
1,417,382 | 94,543 | - | 1,511,925 | ||||||||||||
Total
other assets
|
502,319 | - | - | 502,319 | ||||||||||||
TOTAL
ASSETS
|
$ | 2,195,870 | $ | 107,225 | $ | - | $ | 2,303,095 | ||||||||
LIABILITIES
& PARTNERS' CAPITAL
|
||||||||||||||||
Total
current liabilities
|
$ | 336,492 | $ | 2,288 | $ | - | $ | 338,780 | ||||||||
Long-term
liabilities from risk management activities
|
40,461 | - | - | 40,461 | ||||||||||||
Other
long-term liabilities
|
15,963 | - | - | 15,963 | ||||||||||||
Long-term
debt
|
1,162,500 | - | - | 1,162,500 | ||||||||||||
Minority
interest
|
7,464 | - | 7,464 | |||||||||||||
Partners'
capital
|
632,990 | 104,937 | - | 737,927 | ||||||||||||
TOTAL
LIABILITIES & PARTNERS' CAPITAL
|
$ | 2,195,870 | $ | 107,225 | $ | - | $ | 2,303,095 |
Condensed
Consolidating Statements of Operations
|
||||||||||||||||
For
the Six Months Ended June 30, 2008
|
||||||||||||||||
Unaudited
|
||||||||||||||||
Guarantors
|
Non
Guarantors
|
Elimination
|
Consolidated
|
|||||||||||||
(in
thousands)
|
||||||||||||||||
Total
revenues
|
$ | 928,544 | $ | 23,396 | $ | - | $ | 951,940 | ||||||||
Total
operating costs and expenses
|
880,291 | 19,261 | - | 899,552 | ||||||||||||
OPERATING
INCOME
|
48,253 | 4,135 | - | 52,388 | ||||||||||||
Interest
expense, net
|
(32,188 | ) | - | - | (32,188 | ) | ||||||||||
Other
income and deductions, net
|
357 | (25 | ) | - | 332 | |||||||||||
Minority
interest
|
(3 | ) | - | - | (3 | ) | ||||||||||
INCOME
BEFORE INCOME TAXES
|
16,419 | 4,110 | - | 20,529 | ||||||||||||
Income
tax expense
|
209 | - | - | 209 | ||||||||||||
NET
INCOME
|
$ | 16,210 | $ | 4,110 | $ | - | $ | 20,320 |
Condensed
Consolidating Statements of Cash Flow
|
||||||||||||||||
For
the Six Months Ended June 30, 2008
|
||||||||||||||||
Unaudited
|
||||||||||||||||
Guarantors
|
Non
Guarantors
|
Elimination
|
Consolidated
|
|||||||||||||
(in
thousands)
|
||||||||||||||||
Net
cash flows provided by (used in) operating activities
|
$ | 89,683 | $ | (2,749 | ) | $ | - | $ | 86,934 | |||||||
Net
cash flows provided by (used in) investing activities
|
(728,053 | ) | (2,400 | ) | - | (725,653 | ) | |||||||||
Net
cash flows provided by financing activities
|
635,733 | - | - | 635,733 |
·
|
firm
service: reservation fee of $4.5625 per MMBtu monthly ($0.15 per MMBtu
daily) and commodity fee of $0.05 per MMBtu and
|
·
|
interruptible
service: $0.20 per MMBtu.
|
Gathering
and Processing
|
Transportation
|
Contract
Compression
|
Corporate
|
Eliminations
|
Total
|
|||||||||||||||||||
(in
thousands)
|
||||||||||||||||||||||||
External
Revenue
|
||||||||||||||||||||||||
For
the three months ended June 30, 2008
|
$ | 338,705 | $ | 175,413 | $ | 32,587 | $ | - | $ | - | $ | 546,705 | ||||||||||||
For
the three months ended June 30, 2007
|
213,961 | 88,869 | - | - | - | 302,830 | ||||||||||||||||||
For
the six months ended June 30, 2008
|
600,290 | 293,796 | 57,854 | - | - | 951,940 | ||||||||||||||||||
For
the six months ended June 30, 2007
|
391,078 | 168,178 | - | - | - | 559,256 | ||||||||||||||||||
Intersegment
Revenue
|
||||||||||||||||||||||||
For
the three months ended June 30, 2008
|
- | 51,982 | $ | 164 | - | (52,146 | ) | - | ||||||||||||||||
For
the three months ended June 30, 2007
|
- | 33,183 | - | - | (33,183 | ) | - | |||||||||||||||||
For
the six months ended June 30, 2008
|
- | 82,666 | 282 | - | (82,948 | ) | - | |||||||||||||||||
For
the six months ended June 30, 2007
|
- | 48,001 | - | - | (48,001 | ) | - | |||||||||||||||||
Cost
of Sales
|
||||||||||||||||||||||||
For
the three months ended June 30, 2008
|
292,216 | 203,591 | 2,907 |