þ
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
For
the quarterly period ended September 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.)
|
2001
BRYAN STREET, SUITE 3700
|
|
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
|
4
|
|
21
|
||
35
|
||
35
|
||
35
|
||
PART
II — OTHER INFORMATION
|
35
|
|
35
|
||
36
|
||
39
|
||
39
|
||
Exhibit 10-1 Employment Agreement with Randall Dean | ||
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
|
Partnership
Agreement
|
Amended
and Restated Agreement of Limited Partnership of 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;
|
·
|
declines
in the credit markets and the availability of credit for us as well as for
producers connected to our systems and our customers;
|
·
|
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)
|
||||||||
September
30, 2008
|
December
31, 2007*
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
Current
Assets:
|
||||||||
Cash
and cash equivalents
|
$ | 14,819 | $ | 32,971 | ||||
Restricted
cash
|
10,042 | 6,029 | ||||||
Trade
accounts receivable, net of allowance of $870 in 2008 and $61 in
2007
|
35,608 | 16,487 | ||||||
Accrued
revenues
|
131,058 | 117,622 | ||||||
Related
party receivables
|
1,508 | 61 | ||||||
Assets
from risk management activities
|
9,521 | - | ||||||
Other
current assets
|
6,685 | 6,723 | ||||||
Total
current assets
|
209,241 | 179,893 | ||||||
Property,
plant and equipment
|
||||||||
Gathering
and transmission systems
|
616,187 | 635,206 | ||||||
Compression
equipment
|
754,710 | 145,555 | ||||||
Gas
plants and buildings
|
142,690 | 134,300 | ||||||
Other
property, plant and equipment
|
154,810 | 105,399 | ||||||
Construction-in-progress
|
127,687 | 33,552 | ||||||
Total
property, plant and equipment
|
1,796,084 | 1,054,012 | ||||||
Less
accumulated depreciation
|
(203,317 | ) | (140,903 | ) | ||||
Property,
plant and equipment, net
|
1,592,767 | 913,109 | ||||||
Other
Assets:
|
||||||||
Intangible
assets, net of accumulated amortization of $18,866 in 2008 and $8,929 in
2007
|
205,447 | 77,804 | ||||||
Long-term
assets from risk management activities
|
14,424 | - | ||||||
Goodwill
|
265,990 | 94,075 | ||||||
Other,
net of accumulated amortization of debt issuance costs of $4,601 in 2008
and $2,488 in 2007
|
16,974 | 13,529 | ||||||
Total
other assets
|
502,835 | 185,408 | ||||||
TOTAL
ASSETS
|
$ | 2,304,843 | $ | 1,278,410 | ||||
LIABILITIES
& PARTNERS' CAPITAL
|
||||||||
Current
Liabilities:
|
||||||||
Trade
accounts payable
|
$ | 66,107 | $ | 48,904 | ||||
Accrued
cost of gas and liquids
|
104,648 | 96,026 | ||||||
Related
party payables
|
- | 50 | ||||||
Escrow
payable
|
10,042 | 6,029 | ||||||
Liabilities
from risk management activities
|
24,027 | 37,852 | ||||||
Other
current liabilities
|
31,845 | 9,397 | ||||||
Total
current liabilities
|
236,669 | 198,258 | ||||||
Long-term
liabilities from risk management activities
|
6,170 | 15,073 | ||||||
Other
long-term liabilities
|
15,591 | 15,393 | ||||||
Long-term
debt
|
1,006,500 | 481,500 | ||||||
Minority
interest in consolidated subsidiary
|
12,389 | 4,893 | ||||||
Commitments
and contingencies
|
||||||||
Partners'
Capital:
|
||||||||
Common
units (55,586,453 and 41,283,079 units authorized; 54,813,451 and
40,514,895 units issued and outstanding at September 30, 2008 and December
31, 2007)
|
766,658 | 490,351 | ||||||
Class
D common units (7,276,506 units authorized, issued and outstanding at
September 30, 2008)
|
224,902 | - | ||||||
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 September
30, 2008 and December 31, 2007)
|
(609 | ) | 7,019 | |||||
General
partner interest
|
29,232 | 11,286 | ||||||
Accumulated
other comprehensive income (loss)
|
7,341 | (38,325 | ) | |||||
Total
partners' capital
|
1,027,524 | 563,293 | ||||||
TOTAL
LIABILITIES AND PARTNERS' CAPITAL
|
$ | 2,304,843 | $ | 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
|
Nine
Months Ended
|
|||||||||||||||
September
30, 2008
|
September
30, 2007 *
|
September
30, 2008
|
September
30, 2007 *
|
|||||||||||||
REVENUES
|
||||||||||||||||
Gas
sales
|
$ | 323,411 | $ | 175,107 | $ | 922,872 | $ | 538,360 | ||||||||
NGL
sales
|
120,538 | 90,605 | 355,558 | 237,382 | ||||||||||||
Gathering,
transportation and other fees, including related party amounts of $939,
$541, $2,865 and $1,325
|
74,267 | 30,478 | 206,429 | 69,553 | ||||||||||||
Net
realized and unrealized gain (loss) from risk management
activities
|
6,817 | (8,088 | ) | (39,600 | ) | (10,798 | ) | |||||||||
Other
|
22,142 | 7,722 | 53,856 | 20,584 | ||||||||||||
Total
revenues
|
547,175 | 295,824 | 1,499,115 | 855,081 | ||||||||||||
OPERATING
COSTS AND EXPENSES
|
||||||||||||||||
Cost
of sales, including related party amounts of $632, $656, $1,878 and
$13,829
|
408,165 | 234,946 | 1,168,441 | 696,644 | ||||||||||||
Operation
and maintenance
|
33,688 | 18,134 | 95,049 | 41,031 | ||||||||||||
General
and administrative
|
13,976 | 6,983 | 38,784 | 32,928 | ||||||||||||
(Gain)
loss on asset sales, net
|
(34 | ) | (777 | ) | 434 | 1,562 | ||||||||||
Management
services termination fee
|
- | - | 3,888 | - | ||||||||||||
Transaction
expenses
|
2 | - | 536 | - | ||||||||||||
Depreciation
and amortization
|
26,422 | 14,993 | 74,638 | 39,123 | ||||||||||||
Total
operating costs and expenses
|
482,219 | 274,279 | 1,381,770 | 811,288 | ||||||||||||
OPERATING
INCOME
|
64,956 | 21,545 | 117,345 | 43,793 | ||||||||||||
Interest
expense, net
|
(16,072 | ) | (10,894 | ) | (48,261 | ) | (41,740 | ) | ||||||||
Loss
on debt refinancing
|
- | (21,200 | ) | - | (21,200 | ) | ||||||||||
Other
income and deductions, net
|
118 | 713 | 450 | 951 | ||||||||||||
Minority
interest
|
(162 | ) | (156 | ) | (165 | ) | (130 | ) | ||||||||
INCOME
(LOSS) BEFORE INCOME TAXES
|
48,840 | (9,992 | ) | 69,369 | (18,326 | ) | ||||||||||
Income
tax expense (benefit)
|
(67 | ) | (160 | ) | 142 | 65 | ||||||||||
NET
INCOME (LOSS)
|
$ | 48,907 | $ | (9,832 | ) | $ | 69,227 | $ | (18,391 | ) | ||||||
General
partner's interest in current period net income (loss), including
IDR
|
7,592 | (256 | ) | 8,661 | (433 | ) | ||||||||||
Beneficial
conversion feature for Class C common units
|
- | - | - | 1,385 | ||||||||||||
Beneficial
conversion feature for Class D common units
|
1,887 | - | 5,312 | - | ||||||||||||
Limited
partners' interest in net income (loss)
|
$ | 39,428 | $ | (9,576 | ) | $ | 55,254 | $ | (19,343 | ) | ||||||
Basic
and Diluted earnings per unit:
|
||||||||||||||||
Amount
allocated to common and subordinated units
|
$ | 39,428 | $ | (12,540 | ) | $ | 55,254 | $ | (22,621 | ) | ||||||
Weighted
average number of common and subordinated units
outstanding
|
70,043,532 | 55,269,457 | 63,838,515 | 48,306,666 | ||||||||||||
Basic
income (loss) per common and subordinated unit
|
$ | 0.56 | $ | (0.23 | ) | $ | 0.87 | $ | (0.47 | ) | ||||||
Diluted
income (loss) per common and subordinated unit
|
$ | 0.53 | $ | (0.23 | ) | $ | 0.85 | $ | (0.47 | ) | ||||||
Distributions
per unit
|
$ | 0.445 | $ | 0.38 | $ | 1.265 | $ | 1.13 | ||||||||
Amount
allocated to Class B common units
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Weighted
average number of Class B common units outstanding
|
- | - | - | 871,673 | ||||||||||||
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
|
$ | 1,887 | $ | - | $ | 5,312 | $ | - | ||||||||
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 | $ | - | $ | 0.73 | $ | - | ||||||||
Distributions
per unit
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Amount
allocated to Class E common units
|
$ | - | $ | 2,964 | $ | - | $ | 3,278 | ||||||||
Total
number of Class E common units outstanding
|
- | 4,701,034 | 4,701,034 | 4,701,034 | ||||||||||||
Income
per Class E common unit
|
$ | - | $ | 0.63 | $ | - | $ | 0.70 | ||||||||
Distributions
per unit
|
$ | - | $ | 2.06 | $ | - | $ | 2.32 | ||||||||
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 Income (Loss)
|
||||||||||||||||
Unaudited
|
||||||||||||||||
(in
thousands)
|
||||||||||||||||
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
September
30, 2008
|
September
30, 2007 *
|
September
30, 2008
|
September
30, 2007 *
|
|||||||||||||
Net
income (loss)
|
$ | 48,907 | $ | (9,832 | ) | $ | 69,227 | $ | (18,391 | ) | ||||||
Net
hedging amounts reclassified to earnings
|
14,787 | 4,641 | 40,389 | 7,457 | ||||||||||||
Net
change in fair value of cash flow hedges
|
55,182 | (11,694 | ) | 5,277 | (33,072 | ) | ||||||||||
Comprehensive
income (loss)
|
$ | 118,876 | $ | (16,885 | ) | $ | 114,893 | $ | (44,006 | ) | ||||||
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)
|
||||||||
Nine
Months Ended
|
||||||||
September
30, 2008
|
September
30, 2007 *
|
|||||||
OPERATING
ACTIVITIES
|
||||||||
Net
income (loss)
|
$ | 69,227 | $ | (18,391 | ) | |||
Adjustments
to reconcile net income (loss) to net cash flows provided by operating
activities:
|
||||||||
Depreciation
and amortization, including debt issuance cost
amortization
|
76,751 | 40,627 | ||||||
Write-off
of debt issuance costs
|
- | 5,078 | ||||||
Equity
income and minority interest in earnings
|
165 | 130 | ||||||
Risk
management portfolio valuation changes
|
(1,007 | ) | 1,634 | |||||
Loss
on asset sales
|
434 | 1,562 | ||||||
Unit
based compensation expenses
|
3,087 | 14,790 | ||||||
Gain
on insurance settlements
|
(3,282 | ) | - | |||||
Cash
flow changes in current assets and liabilities:
|
||||||||
Trade
accounts receivable and accrued revenues
|
(11,084 | ) | (14,857 | ) | ||||
Other
current assets
|
38 | 251 | ||||||
Trade
accounts payable, accrued cost of gas and liquids, and related party
payables
|
(11,125 | ) | 15,171 | |||||
Other
current liabilities
|
22,448 | 4,132 | ||||||
Other
assets and liabilities
|
3,628 | (946 | ) | |||||
Net
cash flows provided by operating activities
|
149,280 | 49,181 | ||||||
INVESTING
ACTIVITIES
|
||||||||
Capital
expenditures
|
(243,660 | ) | (108,983 | ) | ||||
Acquisitions
|
(577,344 | ) | (34,844 | ) | ||||
Acquisition
of investment in unconsolidated subsidiary, net of $100
cash
|
- | (5,000 | ) | |||||
Proceeds
from asset sales
|
696 | 11,723 | ||||||
Proceeds
from insurance settlements
|
3,282 | - | ||||||
Net
cash flows used in investing activities
|
(817,026 | ) | (137,104 | ) | ||||
FINANCING
ACTIVITIES
|
||||||||
Net
borrowings under revolving credit facilities
|
525,000 | 33,300 | ||||||
Repayments
under credit facilities
|
- | (50,000 | ) | |||||
Repayments
of senior notes, net of debt issuance costs
|
- | (192,500 | ) | |||||
Partner
contributions
|
11,753 | 7,735 | ||||||
Partner
distributions
|
(86,448 | ) | (56,208 | ) | ||||
Proceeds
from option exercises
|
2,700 | - | ||||||
Debt
issuance costs
|
(2,925 | ) | (1,164 | ) | ||||
FrontStreet
distributions
|
- | (4,800 | ) | |||||
FrontStreet
contributions
|
- | 10,895 | ||||||
Proceeds from
equity issuances, net of issuance costs
|
199,514 | 353,446 | ||||||
Net
cash flows provided by financing activities
|
649,594 | 100,704 | ||||||
Net
increase (decrease) in cash and cash equivalents
|
(18,152 | ) | 12,781 | |||||
Cash
and cash equivalents at beginning of period
|
32,971 | 11,932 | ||||||
Cash
and cash equivalents at end of period
|
$ | 14,819 | $ | 24,713 | ||||
Supplemental
cash flow information:
|
||||||||
Interest
paid, net of amounts capitalized
|
$ | 37,634 | $ | 51,324 | ||||
Income
taxes paid
|
596 | - | ||||||
Non-cash
capital expenditures in accounts payable
|
24,871 | 3,359 | ||||||
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 | ||||||
Release of escrow payable from restricted cash
|
4,487 | - | ||||||
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 Income (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
|
576,613 | - | - | - | 2,700 | - | - | - | - | - | 2,700 | ||||||||||||||||||||||||||||||
Issuance
of common units
|
9,020,909 | - | - | - | 199,514 | - | - | - | - | - | 199,514 | ||||||||||||||||||||||||||||||
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
|
- | - | - | - | 3,087 | - | - | - | - | - | 3,087 | ||||||||||||||||||||||||||||||
General
partner contributions
|
- | - | - | - | - | - | - | - | 11,753 | - | 11,753 | ||||||||||||||||||||||||||||||
Partner
distributions
|
- | - | - | - | (59,814 | ) | - | - | (24,166 | ) | (2,468 | ) | - | (86,448 | ) | ||||||||||||||||||||||||||
Net
income
|
- | - | - | - | 38,716 | 5,312 | - | 16,538 | 8,661 | - | 69,227 | ||||||||||||||||||||||||||||||
Net
hedging amounts reclassified to earnings
|
- | - | - | - | - | - | - | - | - | 40,389 | 40,389 | ||||||||||||||||||||||||||||||
Net
change in fair value of cash flow hedges
|
- | - | - | - | - | - | - | - | - | 5,277 | 5,277 | ||||||||||||||||||||||||||||||
Balance
- September 30, 2008
|
54,813,451 | 7,276,506 | - | 19,103,896 | $ | 766,658 | $ | 224,902 | $ | - | $ | (609 | ) | $ | 29,232 | $ | 7,341 | $ | 1,027,524 | ||||||||||||||||||||||
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
|
(590 | ) | (7,680 | ) | (1,667 | ) | (9,937 | ) | ||||||||
Balance
at September 30, 2008
|
$ | 8,778 | $ | 163,236 | $ | 33,433 | $ | 205,447 |
Year
ending December 31,
|
Total
|
|||
(in
thousands)
|
||||
2008
(remaining)
|
$ | 3,456 | ||
2009
|
12,358 | |||
2010
|
12,264 | |||
2011
|
10,950 | |||
2012
|
10,713 |
For
the Three Months Ended September 30, 2008
|
For
the Nine Months Ended September 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
|
$ | 39,428 | 70,043,532 | $ | 0.56 | $ | 55,254 | 63,838,515 | $ | 0.87 | ||||||||||||||
Effect
of Dilutive Securities
|
||||||||||||||||||||||||
Common
unit options
|
- | 37,969 | - | 111,134 | ||||||||||||||||||||
Restricted
common units
|
- | 18,412 | - | 50,657 | ||||||||||||||||||||
Class
D common units
|
1,887 | 7,276,506 | 5,312 | 7,276,506 | ||||||||||||||||||||
Diluted
Earnings per Unit
|
$ | 41,315 | 77,376,419 | $ | 0.53 | $ | 60,566 | 71,276,812 | $ | 0.85 |
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
September
30, 2008
|
September
30, 2007
|
September
30, 2008
|
September
30, 2007
|
|||||||||||||
Restricted
common units
|
- | 386,500 | - | 386,500 | ||||||||||||
Common
unit options
|
- | 776,968 | - | 776,968 |
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
|
36,239 | |||
Identifiable
intangible assets
|
80,480 | |||
Goodwill
|
164,668 | |||
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
|
Nine
Months Ended
|
|||||||||||||||
September
30, 2008
|
September
30, 2007
|
September
30, 2008
|
September
30, 2007
|
|||||||||||||
(in
thousands except unit and per unit data)
|
||||||||||||||||
Revenue
|
$ | 547,175 | $ | 322,915 | $ | 1,506,322 | $ | 953,445 | ||||||||
Net
income (loss)
|
$ | 48,907 | $ | (7,917 | ) | $ | 71,041 | $ | (9,075 | ) | ||||||
Less:
|
||||||||||||||||
General
partner's interest in current period net income (loss), including
IDR
|
7,592 | (217 | ) | 8,697 | (246 | ) | ||||||||||
Beneficial
conversion feature for Class C common units
|
- | - | - | 1,385 | ||||||||||||
Beneficial
conversion feature for Class D common units
|
1,887 | - | 5,312 | - | ||||||||||||
Limited
partners' interest in net income (loss)
|
$ | 39,428 | $ | (7,700 | ) | $ | 57,032 | $ | (10,214 | ) | ||||||
Basic
and Diluted earnings per unit:
|
||||||||||||||||
Amount
allocated to common and subordinated units
|
$ | 39,428 | $ | (10,664 | ) | $ | 57,032 | $ | (13,492 | ) | ||||||
Weighted
average number of common and subordinated units
outstanding
|
70,043,532 | 55,269,457 | 63,838,515 | 48,306,666 | ||||||||||||
Basic
income (loss) per common and subordinated unit
|
$ | 0.56 | $ | (0.19 | ) | $ | 0.89 | $ | (0.28 | ) | ||||||
Diluted
income (loss) per common and subordinated unit
|
$ | 0.53 | $ | (0.19 | ) | $ | 0.87 | $ | (0.28 | ) | ||||||
Distributions
per unit
|
$ | 0.445 | $ | 0.38 | $ | 1.265 | $ | 1.13 | ||||||||
Amount
allocated to Class B common units
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Weighted
average number of Class B common units outstanding
|
- | - | - | 871,673 | ||||||||||||
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
|
$ | 1,887 | $ | - | $ | 5,312 | $ | - | ||||||||
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 | $ | - | $ | 0.73 | $ | - | ||||||||
Distributions
per unit
|
$ | - | $ | - | $ | - | ||||||||||
Amount
allocated to Class E common units
|
$ | - | $ | 2,964 | $ | - | $ | 3,278 | ||||||||
Total
number of Class E common units outstanding
|
- | 4,701,034 | 4,701,034 | 4,701,034 | ||||||||||||
Income
per Class E common unit
|
$ | - | $ | 0.63 | $ | - | $ | 0.70 | ||||||||
Distributions
per unit
|
$ | - | $ | 2.06 | $ | 2.32 |
September
30, 2008
|
December
31, 2007
|
|||||||
(in
thousands)
|
||||||||
Senior
notes
|
$ | 357,500 | $ | 357,500 | ||||
Revolving
loans
|
649,000 | 124,000 | ||||||
Total
|
1,006,500 | 481,500 | ||||||
Less:
current portion
|
- | - | ||||||
Long-term
debt
|
$ | 1,006,500 | $ | 481,500 | ||||
Availability
under revolving credit facility:
|
||||||||
Total
credit facility limit
|
$ | 900,000 | $ | 500,000 | ||||
Revolving
loans
|
(649,000 | ) | (124,000 | ) | ||||
Letters
of credit
|
(16,257 | ) | (27,263 | ) | ||||
Total
available
|
$ | 234,743 | $ | 348,737 |
Condensed
Consolidating Balance Sheets
|
||||||||||||||||
September
30, 2008
|
||||||||||||||||
Unaudited
|
||||||||||||||||
Guarantors
|
Non
Guarantors
|
Elimination
|
Consolidated
|
|||||||||||||
ASSETS
|
(in
thousands)
|
|||||||||||||||
Total
current assets
|
$ | 191,412 | $ | 17,829 | $ | - | $ | 209,241 | ||||||||
Property,
plant and equipment, net
|
1,500,197 | 92,570 | - | 1,592,767 | ||||||||||||
Total
other assets
|
502,835 | - | - | 502,835 | ||||||||||||
TOTAL
ASSETS
|
$ | 2,194,444 | $ | 110,399 | $ | - | $ | 2,304,843 | ||||||||
LIABILITIES
& PARTNERS' CAPITAL
|
||||||||||||||||
Total
current liabilities
|
$ | 232,502 | $ | 4,167 | $ | - | $ | 236,669 | ||||||||
Long-term
liabilities from risk management activities
|
6,170 | - | - | 6,170 | ||||||||||||
Other
long-term liabilities
|
15,591 | - | - | 15,591 | ||||||||||||
Long-term
debt
|
1,006,500 | - | - | 1,006,500 | ||||||||||||
Minority
interest
|
12,389 | - | - | 12,389 | ||||||||||||
Partners'
capital
|
921,292 | 106,232 | - | 1,027,524 | ||||||||||||
TOTAL
LIABILITIES & PARTNERS' CAPITAL
|
$ | 2,194,444 | $ | 110,399 | $ | - | $ | 2,304,843 | ||||||||
Condensed
Consolidating Statements of Operations
|
||||||||||||||||
For
the Nine Months Ended September 30, 2008
|
||||||||||||||||
Unaudited
|
||||||||||||||||
Guarantors
|
Non
Guarantors
|
Elimination
|
Consolidated
|
|||||||||||||
(in
thousands)
|
||||||||||||||||
Total
revenues
|
$ | 1,465,086 | $ | 34,029 | $ | - | $ | 1,499,115 | ||||||||
Total
operating costs and expenses
|
1,353,211 | 28,559 | - | 1,381,770 | ||||||||||||
OPERATING
INCOME
|
111,875 | 5,470 | - | 117,345 | ||||||||||||
Interest
expense, net
|
(48,261 | ) | - | - | (48,261 | ) | ||||||||||
Other
income and deductions, net
|
514 | (64 | ) | - | 450 | |||||||||||
Minority
interest
|
(165 | ) | - | - | (165 | ) | ||||||||||
INCOME
BEFORE INCOME TAXES
|
63,963 | 5,406 | - | 69,369 | ||||||||||||
Income
tax expense
|
142 | - | - | 142 | ||||||||||||
NET
INCOME
|
$ | 63,821 | $ | 5,406 | $ | - | $ | 69,227 |
Condensed
Consolidating Statements of Cash Flow
|
||||||||||||||||
For
the Nine Months Ended September 30, 2008
|
||||||||||||||||
Unaudited
|
||||||||||||||||
Guarantors
|
Non
Guarantors
|
Elimination
|
Consolidated
|
|||||||||||||
(in
thousands)
|
||||||||||||||||
Net
cash flows provided by (used in) operating activities
|
$ | 151,061 | $ | (1,781 | ) | $ | - | $ | 149,280 | |||||||
Net
cash flows used in investing activities
|
(813,658 | ) | (3,368 | ) | - | (817,026 | ) | |||||||||
Net
cash flows provided by financing activities
|
649,594 | - | - | 649,594 |
Gathering
and Processing
|
Transportation
|
Contract
Compression
|
Corporate
|
Eliminations
|
Total
|
|||||||||||||||||||
(in
thousands)
|
||||||||||||||||||||||||
External
Revenue
|
||||||||||||||||||||||||
For
the three months ended September 30, 2008
|
$
|
377,482 | $ | 133,620 | $ | 36,073 | $ | - | $ | - | $ | 547,175 | ||||||||||||
For
the three months ended September 30, 2007
|
199,717 | 96,107 | - | - | - | 295,824 | ||||||||||||||||||
For
the nine months ended September 30, 2008
|
977,773 | 427,326 |