e10vqza

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

Form 10-Q/A

Amendment No. 2


þ		QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
		For the quarterly period ended March 31, 2006
		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: 000-50067

CROSSTEX ENERGY, L.P.

(Exact name of registrant as specified in its charter)


Delaware (State of organization)		16-1616605 (I.R.S. Employer Identification No.)

2501 CEDAR SPRINGS DALLAS, TEXAS (Address of principal executive offices)		75201 (Zip Code)

(214) 953-9500

(Registrant’s telephone number, including area code)

Indicate by check mark whether 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 a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer o Accelerated filer þ Non-accelerated filer o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes o No þ

As of April 19, 2006, the Registrant had 19,549,543 common units and 7,001,000 subordinated units outstanding.

CROSSTEX ENERGY, L.P.
FORM 10-Q/A

EXPLANATORY NOTE

This Amendment No. 2 to our quarterly report on Form 10-Q/A (“Form 10-Q/A”) is being filed to amend our quarterly report on Form 10-Q for the quarter ended March 31, 2006, which was originally filed on May 6, 2006 and was amended on May 23, 2006 solely to correct typographical errors and omissions (together referred to as the “Original 10-Q Filing”). In accordance with the rules of the Securities and Exchange Commission, this Form 10-Q/A sets forth the complete text of Items 1, 2 and 4 of Part I and Item 6 of Part II, as amended, as well as certain currently dated certifications. Unaffected items have not been repeated in this Form 10-Q/A.

In September 2006, we determined that a purchase of natural gas from a supplier on newly acquired assets was not accrued in the first quarter of 2006 due to a clerical error. The error occurred shortly after our acquisition of the south Louisiana assets from El Paso Corporation in November 2005 and during a period when we were upgrading and transitioning to new accounting systems for the acquired assets. As a result of correcting this error, we have restated our condensed consolidated balance sheet as of March 31, 2006, our condensed consolidated statement of operations for the three months ended March 31, 2006, our consolidated statement of changes in partners’ equity for the three months ended March 31, 2006, our consolidated statement of comprehensive income for the three months ended March 31, 2006 and our consolidated statement of cash flows for the three months ended March 31, 2006. We have also restated our notes to consolidated financial statements as necessary to reflect the adjustment. The net effect of the required adjustment due to the error reduces our net income and comprehensive income for the three months ended March 31, 2006 by approximately $0.9 million. Partners’ equity is reduced by the same amount and current liabilities are increased by the same amount as of March 31, 2006. Please read Note 2 to the accompanying condensed consolidated financial statements for a discussion of the adjustment.

This Form 10-Q/A does not reflect events occurring after the filing of the Original 10-Q Filing and does not modify or update the disclosures therein in any way other than as required to reflect the adjustment described above. Such events include, among others, the events described in our quarterly report on Form 10-Q for the quarter ended June 30, 2006 and the events described in our current reports on Form 8-K filed after the filing of the Original 10-Q Filing. We will file with the Securities and Exchange Commission an amendment to our quarterly report on Form 10-Q for the quarter ended June 30, 2006 to reflect changes therein required as a consequence of the adjustment described in this Explanatory Note.

CROSSTEX ENERGY, L.P.

Condensed Consolidated Balance Sheets


	March 31,		December 31,
	2006		2005
	(Restated)
	(Unaudited)
	(In thousands)

ASSETS
Current assets:
Cash and cash equivalents	$	830	$	1,405
Accounts and notes receivable, net:
Trade, accrued revenue and other		345,565		442,443
Related party		107		173
Fair value of derivative assets		15,912		12,205
Prepaid expenses, natural gas and natural gas liquids in storage and other		19,203		23,549

Total current assets		381,617		479,775

Property and equipment, net of accumulated depreciation of $89,562 and $77,205, respectively		747,169		667,142
Fair value of derivative assets		6,657		7,633
Intangible assets		250,565		255,197
Goodwill		26,568		6,568
Other assets, net		8,903		8,843

Total assets	$	1,421,479	$	1,425,158


LIABILITIES AND PARTNERS’ EQUITY
Current liabilities:
Accounts payable, drafts payable and accrued gas purchases	$	316,820	$	437,395
Fair value of derivative liabilities		8,927		14,782
Current portion of long-term debt		8,874		6,521
Other current liabilities		34,056		32,758

Total current liabilities		368,677		491,456

Long-term debt		638,778		516,129
Deferred tax liability		8,560		8,437
Minority interest in subsidiary		4,354		4,274
Fair value of derivative liabilities		3,585		3,577
Partners’ equity		397,525		401,285

Total liabilities and partners’ equity	$	1,421,479	$	1,425,158

See accompanying notes to condensed consolidated financial statements.

CROSSTEX ENERGY, L.P.

Condensed Consolidated Statements of Operations


	Three Months Ended March 31,
	2006			2005
	(Restated)
	(Unaudited)
	(In thousands, except per unit amounts)

Revenues:
Midstream	$	802,130		$	539,564
Treating		14,566			9,907
Profit on energy trading activities		423			518

Total revenues		817,119			549,989

Operating costs and expenses:
Midstream purchased gas		756,451			516,416
Treating purchased gas		2,433			1,493
Operating expenses		21,962			11,544
General and administrative		11,355			6,460
Loss (gain) on sale of property		52			(44	)
Loss (gain) on derivatives		(2,159	)		474
Depreciation and amortization		17,050			6,936

Total operating costs and expenses		807,144			543,279

Operating income		9,975			6,710
Other income (expense):
Interest expense, net		(8,512	)		(3,365	)
Other income		2			26

Total other income (expense)		(8,510	)		(3,339	)

Income before minority interest and taxes		1,465			3,371
Minority interest in subsidiary		(80	)		(137	)
Income tax provision		(34	)		(54	)

Net income before cumulative effect of change in accounting principle		1,351			3,180
Cumulative effect of change in accounting principle		689			—

Net income	$	2,040		$	3,180

General partner interest in net income	$	4,147		$	2,021

Limited partners’ interest in net income (loss)	$	(2,107	)	$	1,159

Net income (loss) before cumulative effect of change in accounting principle per limited partners’ unit:
Basic	$	(0.11	)	$	0.06

Diluted	$	(0.11	)	$	0.06

Cumulative effect of change in accounting principle per limited partners’ unit:
Basic	$	0.03			—

Diluted	$	0.03			—

Net income (loss) per limited partners’ unit:
Basic	$	(0.08	)	$	0.06

Diluted	$	(0.08	)	$	0.06

Weighted average limited partners’ units outstanding:
Basic		25,550			18,098

Diluted		25,550			18,756

See accompanying notes to condensed consolidated financial statements.

CROSSTEX ENERGY, L.P.

Consolidated Statement of Changes in Partners’ Equity
Three Months Ended March 31, 2006 (Restated)


																							Accumulated
																							Other
	Common Units					Subordinated Units						Senior Subordinated Units						General Partner Interest					Comprehensive
	$			Units		$			Units			$			Units			$			Units		Income			Total
	(Unaudited)
	(In thousands except unit amounts)

Balance, December 31, 2005	$	326,617			15,465,528	$	16,462			9,334,000		$	49,921			1,495,410		$	11,522			536,631	$	(3,237	)	$	401,285
Stock-based compensation		313			—		111			—									531					—			955
Distributions		(7,992	)		—		(4,760	)		—									(4,300	)		—		—			(17,052	)
Conversion of subordinated units and senior subordinated units		52,195			3,828,410		(2,274	)		(2,333,000	)		(49,921	)		(1,495,410	)		—			—		—			—
Net income		(1,385	)		—		(722	)		—			—			—			4,147			—		—			2,040
Proceeds from exercise of unit options		2,525			255,605		—			—			—			—			—			—		—			2,525
Contribution by general partner		—			—		—			—			—			—			189			5,217		—			189
Hedging gains or losses reclassified to earnings		—			—		—			—			—			—			—			—		2,236			2,236
Adjustment in fair value of derivatives		—			—		—			—			—			—			—			—		5,347			5,347

Balance, March 31, 2006	$	372,273			19,549,543	$	8,817			7,001,000		$	—			—		$	12,089			541,848	$	4,346		$	397,525

See accompanying notes to condensed consolidated financial statements.

CROSSTEX ENERGY, L.P.

Consolidated Statements of Cash Flows


	Three Months Ended March 31,
	2006			2005
	(Restated)
	(Unaudited)
	(In thousands)

Cash flows from operating activities:
Net income	$	2,040		$	3,180
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Depreciation and amortization		17,050			6,936
Non-cash stock-based compensation		1,645			276
Cumulative effect of change in accounting principle		(689	)		—
(Gain) loss on sale of property		52			(44	)
Deferred tax benefit		55			(95	)
Minority interest in subsidiary		80			137
Non-cash derivatives (gain) loss		(995	)		1,073
Amortization of debt issue costs		501			378
Changes in assets and liabilities, net of acquisition effects:
Accounts receivable, accrued revenue and other		96,587			2,475
Prepaid expenses, natural gas and natural gas liquids in storage		4,336			(558	)
Accounts payable, accrued gas purchases, and other accrued liabilities		(127,548	)		(18,795	)

Net cash used in operating activities		(6,886	)		(5,037	)

Cash flows from investing activities:
Additions to property and equipment		(55,598	)		(12,037	)
Assets acquired		(51,633	)		(9,257	)
Proceeds from sale of property		36			193

Net cash used in investing activities		(107,195	)		(21,101	)

Cash flows from financing activities:
Proceeds from borrowings		511,354			255,000
Payments on borrowings		(386,353	)		(208,000	)
Increase (decrease) in drafts payable		3,046			(14,202	)
Contributions from general partner		189			—
Distribution to partners		(17,052	)		(10,169	)
Proceeds from exercise of unit options		2,525			174
Contributions from minority interest		—			911
Debt refinancing costs		(203	)		(1,105	)

Net cash provided by financing activities		113,506			22,609

Net increase (decrease) in cash and cash equivalents		(575	)		(3,529	)
Cash and cash equivalents, beginning of period		1,405			5,797

Cash and cash equivalents, end of period	$	830		$	2,268

Cash paid for interest	$	9,349		$	3,045

See accompanying notes to condensed consolidated financial statements.

CROSSTEX ENERGY, L.P.

Notes to Consolidated Financial Statements

March 31, 2006

(Unaudited)


(1)	General

Unless the context requires otherwise, references to “we”,“us”,“our” or the “Partnership” mean Crosstex Energy, L.P. and its consolidated subsidiaries.

Crosstex Energy, L.P. (the Partnership), a Delaware limited partnership formed on July 12, 2002, is engaged in the gathering, transmission, treating, processing and marketing of natural gas and natural gas liquids (NGL). The Partnership connects the wells of natural gas producers to its gathering systems in the geographic areas of its gathering systems in order to purchase the gas production, treats natural gas to remove impurities to ensure that it meets pipeline quality specifications, processes natural gas for the removal of NGLs, transports natural gas and NGLs and ultimately provides an aggregated supply of natural gas to a variety of markets. In addition, the Partnership purchases natural gas and NGLs from producers not connected to its gathering systems for resale and sells natural gas on behalf of producers for a fee.

The accompanying condensed consolidated financial statements are prepared in accordance with the instructions to Form 10-Q, are unaudited and do not include all the information and disclosures required by generally accepted accounting principles for complete financial statements. All adjustments that, in the opinion of management, are necessary for a fair presentation of the results of operations for the interim periods have been made and are of a recurring nature unless otherwise disclosed herein. The results of operations for such interim periods are not necessarily indicative of results of operations for a full year. All significant intercompany balances and transactions have been eliminated in consolidation. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in our annual report on Form 10-K for the year ended December 31, 2005.


*(a)*	*Management’s Use of Estimates*

The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America requires management of the Partnership to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the period. Actual results could differ from these estimates.


*(b)*	*Long-Term Incentive Plans*

Effective January 1, 2006, the Partnership adopted the provisions of SFAS No. 123R, “Share-Based Compensation” (FAS No. 123R) which requires compensation related to all stock-based awards, including stock options, be recognized in the consolidated financial statements. The Partnership applied the provisions of Accounting Principles Board Opinion No. 25, “Accounting for Stock Issued to Employees” (APB No. 25), for periods prior to January 1, 2006.

The Partnership elected to use the modified-prospective transition method. Under the modified-prospective method, awards that are granted, modified, repurchased, or canceled after the date of adoption are measured and accounted for under FAS No. 123R. The unvested portion of awards that were granted prior to the effective date are also accounted for in accordance with FAS No. 123R. The Partnership adjusted compensation cost for actual forfeitures as they occurred under APB No. 25 for periods prior to January 1, 2006. Under FAS No. 123R, the Partnership is required to estimate forfeitures in determining periodic compensation cost. The cumulative effect of the adoption of FAS No. 123R recognized on January 1, 2006 was an increase in net income of $0.7 million due to the reduction in previously recognized compensation costs associated with the estimation of forfeitures in determining the periodic compensation cost.

CROSSTEX ENERGY, L.P.

Notes to Consolidated Financial Statements — (Continued)

The Partnership and Crosstex Energy, Inc. (CEI) each have similar share-based payment plans for employees, which are described below. Share-based compensation associated with the CEI share-based compensation plans awarded to officers and employees of the Partnership are recorded by the Partnership since CEI has no operating activities other than its interest in the Partnership. Amounts recognized in the consolidated financial statements with respect to these plans are as follows (in thousands):


	Three Months Ended March 31,
	2006		2005

Cost of share-based compensation charged to general and administrative expense	$	1,479	$	229
Cost of share-based compensation charged to operating expense		166		47

Total amount charged to income before cumulative effect of accounting change	$	1,645	$	276

The Partnership has a long-term incentive plan that was adopted by the Partnership’s managing general partner in 2002 for its employees, directors, and affiliates who perform services for the Partnership. The plan currently permits the grant of awards covering an aggregate of 2,600,000 common unit options and restricted units. The plan is administered by the compensation committee of the managing general partner’s board of directors. The units issued upon exercise or vesting are new publicly traded common units.

Restricted Units

A restricted unit is a “phantom” unit that entitles the grantee to receive a common unit upon the vesting of the phantom unit, or in the discretion of the compensation committee, cash equivalent to the value of a common unit. In addition, the restricted units will become exercisable upon a change of control of the Partnership, its general partner, or managing general partner.

The restricted units are intended to serve as a means of incentive compensation for performance and not primarily as an opportunity to participate in the equity appreciation of the common units. Therefore, plan participants will not pay any consideration for the common units they receive and the Partnership will receive no remuneration for the units. The restricted units include a tandem award that entitles the participant to receive cash payments equal to the cash distributions made by the Partnership with respect to its outstanding common units until the restriction period is terminated or the restricted units are forfeited. The restricted units granted prior to 2005 generally vest based on five years of service (25% in years 3 and 4 and 50% in year 5) and the restricted units granted in 2005 and 2006 generally cliff vest after three years of service.

The restricted units are valued at their fair value at the date of grant which is equal to the market value of common units on such date. A summary of the restricted unit activity for the quarter ended March 31, 2006 is provided below:


	Three Months Ended March 31, 2006
				Weighted
				Average
	Number of			Grant-Date
Crosstex Energy, L.P. Restricted Units:	Units			Fair Value

Non-vested, beginning of period		247,648		$	28.33
Granted		29,846			34.58
Vested		—			—
Forfeited		(12,636	)		18.03

Non-vested, end of period		264,858		$	29.53

Aggregate intrinsic value, end of period (in $000’s)	$	9,267

CROSSTEX ENERGY, L.P.

Notes to Consolidated Financial Statements — (Continued)

As of March 31, 2006, there was $5.4 million of unrecognized compensation cost related to non-vested restricted units. That cost is expected to be recognized over a weighted-average period of 2.1 years.

Unit Options

Unit options will have an exercise price that, in the discretion of the compensation committee, may be less than, equal to or more than the fair market value of the units on the date of grant. In general, unit options granted will become exercisable over a period determined by the compensation committee. In addition, unit options will become exercisable upon a change in control of the Partnership, or its general partner, or the managing general partner.

The fair value of each unit option award is estimated at the date of grant using the Black-Scholes- Merton model. This model is based on the assumptions summarized below. Expected volatilities are based on historical volatilities of the Partnership’s traded common units. The Partnership has used historical data to estimate share option exercise and employee departure behavior. The expected life of unit options represents the period of time that unit options granted are expected to be outstanding. The risk-free interest rate for periods within the contractual term of the unit option is based on the U.S. Treasury yield curve in effect at the time of the grant.

Unit options are generally awarded with an exercise price equal to the market price of the Partnership’s common units at the date of grant, although a substantial portion of the unit options granted during 2004 and 2005 were granted during the second quarter of each fiscal year with an exercise price equal to the market price at the beginning of the fiscal year, resulting in an exercise price that was less than the market price at grant. The unit options granted prior to 2005 generally vest based on five years of service (25% in years 3 and 4 and 50% in year 5) and the unit options granted in 2005 and 2006 generally vest based on 3 years of service (one-third after each year of service). The unit options have a 10-year contractual term.


	Three Months
	Ended
Crosstex Energy, L.P. Unit Options Granted:	March 31, 2006

Weighted average distribution yield		5.5	%
Weighted average expected volatility		33	%
Weighted average risk free interest rate		4.78	%
Weighted average expected life		6.0 years
Weighted average contractual life		10 years
Weighted average of fair value of unit options granted	$	7.44

No unit options were granted during the three months ended March 31, 2005.

CROSSTEX ENERGY, L.P.

Notes to Consolidated Financial Statements — (Continued)

A summary of the unit option activity for the three months ended March 31, 2006 is provided below:


	Three Months Ended
	March 31, 2006
				Weighted
	Number of			Average
Crosstex Energy, L.P. Unit Options:	Units			Exercise Price

Outstanding, beginning of period		1,039,832		$	18.88
Granted		275,403			34.59
Exercised		(255,605	)		10.43
Forfeited		(20,573	)		20.78

Outstanding, end of period		1,039,057		$	25.09

Options exercisable at end of period		115,497		$	23.82
Weighted average contractual term (years) end of period:
Options outstanding		8.5
Options exercisable		8.2
Aggregate intrinsic value end of period (in 000’s):
Options outstanding	$	10,307
Options exercisable	$	1,290

The total intrinsic value of unit options exercised during the three months ended March 31, 2005 and 2006 was $0.4 million and $6.6 million, respectively. The total fair value of unit options exercised during the three months ended March 31, 2006 was $0.2 million. As of March 31, 2006, there was $3.8 million of unrecognized compensation cost related to non-vested unit options. That cost is expected to be recognized over a weighted-average period of 2.5 years.

CEI Long-Term Incentive Plan

CEI has one stock-based compensation plan, the Crosstex Energy, Inc. Long-Term Incentive Plan. The plan currently permits the grant of awards covering an aggregate of 1,200,000 options for common stock and restricted shares. The plan is administered by the compensation committee of CEI’s board of directors.

CEI’s restricted shares are included at their fair value at the date of grant which is equal to the market value of the common stock on such date. CEI’s restricted stock granted prior to 2005 generally vests based on five years of service (25% in years 3 and 4 and 50% in year 5) and restricted stock granted in 2005 and 2006 generally cliff vests after three years of service.


	Three Months Ended March 31, 2006
				Weighted
				Average
	Number of			Grant-Date
Crosstex Energy, Inc. Restricted Shares:	Shares			Fair Value

Non-vested, beginning of period		196,547		$	43.36
Granted		23,776			71.32
Vested		—			—
Forfeited		(2,050	)		44.72

Non-vested, end of period		218,273		$	46.40

Aggregate intrinsic value, end of period (in $000’s)	$	16,905

CROSSTEX ENERGY, L.P.

Notes to Consolidated Financial Statements — (Continued)

No CEI stock options have been granted, exercised or forfeited attributable to officers or employees of the Partnership during the three months ended March 31, 2005 and 2006. As of March 31, 2006, following is a summary of the CEI stock options outstanding attributable to officers and employees of the Partnership:


Outstanding stock options (non exercisable)		10,000
Weighted average exercise price	$	40.00
Aggregate intrinsic value	$	375,000
Weighted average remaining contractual term		8.7 years

As of March 31, 2006, there was $7.2 million of unrecognized compensation costs related to non-vested CEI restricted stock and CEI’s stock options. The cost is expected to be recognized over a weighted average period of 2.3 years.

Pro Forma for 2005:

Had compensation cost for the Partnership been determined based on the fair value at the grant date for awards in accordance with SFAS No. 123, Accounting for Stock-based Compensation, the Partnership’s net income would have been as follows (in thousands, except per unit amounts):


	Three Months
	Ended
	March 31, 2005

Net income, as reported	$	3,180
Add: Stock-based employee compensation expense included in reported net income		276
Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards		(344	)

Pro forma net income	$	3,112

Net income per limited partner unit, as reported:
Basic	$	0.06
Diluted	$	0.06
Pro forma net income per limited partner unit:
Basic	$	0.06
Diluted	$	0.06


*(c)*	*Earnings per Unit and Anti-Dilutive Computations*

Basic earnings per unit was computed by dividing net income by the weighted average number of limited partner units outstanding for the three months ended March 31, 2006 and 2005. The computation of diluted earnings per unit further assumes the dilutive effect of unit options and restricted units.

CROSSTEX ENERGY, L.P.

Notes to Consolidated Financial Statements — (Continued)

The following are the unit amounts used to compute the basic and diluted earnings per limited partner unit for the three months ended March 31, 2006 and 2005 (in thousands):


	Three Months Ended March 31,
	2006		2005

Basic earnings per unit:
Weighted average limited partner units outstanding		25,550		18,098
Diluted earnings per unit:
Weighted average limited partner units outstanding		25,550		18,098
Dilutive effect of restricted units issued		—		98
Dilutive effect of exercise of options outstanding		—		560
Dilutive effect of senior subordinated units		—		—

Diluted units		25,550		18,756

All outstanding units were included in the computation of diluted earnings per unit for the three months ended March 31, 2005. All common unit equivalents were antidilutive in the three months ended March 31, 2006 because the limited partners were allocated a net loss in this period.

Net income is allocated to the general partner in an amount equal to its incentive distributions as described in Note (5). The remaining net income is allocated pro rata between the 2% general partner interest and the common units. The net income allocated to the general partner for incentive distributions was $4.7 million and $2.0 million for the three months ended March 31, 2006 and 2005, respectively.


(2)	Restatement of Previously Issued Financial Statements

In September 2006, the Partnership determined that a purchase of natural gas from a supplier on newly acquired assets was not accrued in the first quarter of 2006 due to a clerical error, resulting in a decrease in net income of $0.9 million. To correct this error, the Partnership has restated its condensed consolidated statement of operations for the three months ended March 31, 2006, its condensed consolidated balance sheet as of March 31, 2006, its consolidated statement of cash flows for the three months ended March 31, 2006, its consolidated statement of changes in partners’ equity for the three months ended March 31, 2006 and its consolidated statement of comprehensive income for the three months ended March 31, 2006.

CROSSTEX ENERGY, L.P.

Notes to Consolidated Financial Statements — (Continued)

The effects of the revisions on the Partnership’s consolidated statement of operations for the three months ended March 31, 2006 are summarized in the following table (in thousands except per unit information):


	Previously
	Reported			As Restated

Operating Costs and Expenses:
Midstream purchased gas	$	755,568		$	756,451
Total operating costs and expenses		806,261			807,144
Operating income		10,858			9,975
Income before minority interest and taxes		2,348			1,465
Net income before cumulative effect of change in accounting principle		2,234			1,351
Net income		2,923			2,040
General partner interest in net income		4,165			4,147
Limited partners’ interest in net income (loss)		(1,242	)		(2,107	)
Net income (loss) before cumulative effect of change in accounting principle per limited partners’ unit:
Basic	$	(0.08	)	$	(0.11	)
Diluted	$	(0.08	)	$	(0.11	)
Net income (loss) per limited partners’ unit:
Basic	$	(0.05	)	$	(0.08	)
Diluted	$	(0.05	)	$	(0.08	)

The effects of the revision on the Partnership’s consolidated balance sheet as of March 31, 2006 are summarized in the following table (in thousands):


	Previously
	Reported		As Restated

Accounts payable, drafts payable and accrued gas purchases	$	315,937	$	316,820
Total current liabilities		367,794		368,677
Partners’ equity		398,408		397,525

The effect of the revision on the Partnership’s consolidated statement of changes in partners’ equity was a decrease to net income by $0.9 million.

The effects of the revision on the Partnership’s consolidated statement of cash flows for the three months ended March 31, 2006 are summarized in the following table (in thousands):


	Previously
	Reported			As Restated

Net income	$	2,923		$	2,040
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Changes in assets and liabilities, net of acquisition effects:
Accounts payable, accrued gas purchases and other accrued liabilities		(128,431	)		(127,548	)

There was no net impact on cash flows from operations due to the restatement.

CROSSTEX ENERGY, L.P.

Notes to Consolidated Financial Statements — (Continued)

The effect of the revisions to the Partnership’s consolidated statement of comprehensive income for the three months ended March 31, 2006 is summarized in the following table (in thousands):


	Previously
	Reported		As Restated

Comprehensive income	$	10,506	$	9,623

The segment information in Note 9 has been restated to reflect the impact of the correction of the error.


(3)	Significant Asset Purchases and Acquisitions

In November 2005, the Partnership acquired El Paso Corporation’s processing and natural gas liquids business in south Louisiana for $481.0 million. The assets acquired include 2.3 billion cubic feet per day of processing capacity, 66,000 barrels per day of fractionation capacity, 2.4 million barrels of underground storage and 400 miles of liquids transport lines. The Partnership financed the acquisition with net proceeds totaling $228.0 million from the issuance of common units and Senior Subordinated Series B Units (including the 2% general partner contributions totaling $4.7 million) and borrowings under its bank credit facility for the remaining balance.

Operating results for the El Paso assets have been included in the Consolidated Statements of Operations since November 1, 2005. The following unaudited pro forma results of operations assume that the El Paso acquisition occurred on January 1, 2005 (in thousands, except per unit amounts):


	Pro Forma
	Three Months
	Ended
	March 31, 2005

Revenue	$	637,480
Pro forma net income	$	2,675
Pro forma net income per common share:
Basic	$	0.0
Diluted	$	0.0

We have utilized the purchase method of accounting for this acquisition with an acquisition date of November 1, 2005. The purchase price allocation for the El Paso acquisition has not been finalized because the Partnership is still in the process of finalizing working capital settlements with El Paso Corporation and estimating potential contingent obligations associated with the assets acquired. There were no significant changes to the purchase price allocation during the three months ended March 31, 2006.

On January 2, 2005 we acquired all of the assets of Graco Operations for $9.26 million. Graco’s assets consisted of 26 treating plants and associated inventory. On May 1, 2005 we acquired all of the assets of Cardinal Gas Services for $6.7 million. Cardinal’s assets consisted of nine gas treating plants, 19 operating wellhead gas processing plants for dewpoint suppression, and equipment inventory.

On February 1, 2006 we acquired 48 amine treating plants from a subsidiary of Hanover Compression Company for $51.5 million. The purchase price allocation for the Hanover assets was recorded as property, plant and equipment of $31.5 million and $20.0 million of goodwill. The Partnership is still in the process of finalizing the allocation of the purchase price at March 31, 2006. After this acquisition we have approximately 151 treating plants in operation and a total fleet of approximately 190 units.

CROSSTEX ENERGY, L.P.

Notes to Consolidated Financial Statements — (Continued)


(4)	Long-Term Debt

As of March 31, 2006 and December 31, 2005, long-term debt consisted of the following (in thousands):


	March 31,			December 31,
	2006			2005

Bank credit facility, interest based on Prime and/or LIBOR plus an applicable margin, interest rates (per the facility) at March 31, 2006 and December 31, 2005 were 6.63% and 6.69%, respectively	$	387,002		$	322,000
Senior secured notes, weighted average interest rate at March 31, 2006 and December 31, 2005 of 6.57% and 6.64%, respectively		260,000			200,000
Note payable to Florida Gas Transmission Company		650			650

		647,652			522,650
Less current portion		(8,874	)		(6,521	)

Debt classified as long-term	$	638,778			516,129

During 2005, the Partnership amended the bank credit facility, increasing availability under the facility to $750 million at any one time outstanding and the issuance of letters of credit in the aggregate face amount of up to $300 million at any one time. The maturity date was extended from June 2006 to November 2010.

In 2005, the Partnership amended the shelf agreement governing the senior secured notes to increase its availability from $125 million to $200 million. In March 2006 an additional amendment raised the availability under the senior secured notes to $260 million.


(5)	Partners’ Capital

Cash Distributions

In accordance with the partnership agreement, the Partnership must make distributions of 100% of available cash, as defined in the partnership agreement, within 45 days following the end of each quarter. Distributions will generally be made 98% to the common and subordinated unitholders and 2% to the general partner, subject to the payment of incentive distributions as described below to the extent that certain target levels of cash distributions are achieved. Under the quarterly incentive distribution provisions, generally our general partner is entitled to 13% of amounts we distribute in excess of $0.25 per unit, 23% of the amounts we distribute in excess of $0.3125 per unit and 48% of amounts we distribute in excess of $0.375 per unit. Incentive distributions totaling $4.7 million were earned by our general partner for the three months ended March 31, 2006. To the extent there is sufficient available cash, the holders of common units are entitled to receive the minimum quarterly distribution of $0.25 per unit, plus arrearages, prior to any distribution of available cash to the holders of subordinated units. Subordinated units will not accrue any arrearages with respect to distributions for any quarter.

The Partnership’s fourth quarter distribution on its common and subordinated units of $0.51 per unit was paid on February 15, 2006. The Partnership declared a first quarter 2006 distribution of $0.53 per unit to be paid on May 15, 2006.


(6)	Derivatives

The Partnership manages its exposure to fluctuations in commodity prices by hedging the impact of market fluctuations. Swaps are used to manage and hedge prices and location risk related to these market exposures. Swaps are also used to manage margins on offsetting fixed-price purchase or sale commitments for physical quantities of natural gas and NGLs.

The Partnership commonly enters into various derivative financial transactions which it does not designate as hedges. These include transactions “swing swaps”, “third party on-system financial swaps”, “marketing financial

CROSSTEX ENERGY, L.P.

Notes to Consolidated Financial Statements — (Continued)

swaps”, “storage swaps”, and “basis swaps”. Swing swaps are generally short-term in nature (one month), and are usually entered into to protect against changes in the volume of daily versus first-of-month index priced gas supplies or markets. Third party on-system financial swaps are hedges that the Partnership enters into on behalf of its customers who are connected to its systems, wherein the Partnership fixes a supply or market price for a period of time for its customers, and simultaneously enters into the derivative transaction. Marketing financial swaps are similar to on-system financial swaps, but are entered into for customers not connected to the Partnership’s systems. Storage swaps transactions protect against changes in the value of gas that the Partnership has stored to serve various operational requirements. Basis swaps are used to hedge basis location price risk due to buying gas into one of our systems on one index and selling gas off that same system on a different index.

In August 2005, the Partnership acquired puts, or rights to sell a portion of the liquids from the plants at a fixed price over a two-year period beginning January 1, 2006, as part of the overall risk management plan related to the acquisition of the El Paso assets. Because the underlying volumes relate to assets which, at September 30, 2005, were not yet owned by the Partnership, the puts do not qualify for hedge accounting and are marked to market through the Partnership’s Consolidated Statement of Operations for the three months ended March 31, 2006.

The components of gain/loss on derivatives in the Consolidated Statements of Operations are (in thousands):


	Three Months Ended
	March 31,
	2006		2005

Change in fair value of derivatives that do not qualify for hedge accounting gain (loss)	$	2,084	$	(678	)
Ineffective portion of derivatives qualifying for hedge accounting gain (loss)		75		204

	$	2,159	$	(474	)

The fair value of derivative assets and liabilities are as follows (in thousands):


	March 31,			December 31,
	2006			2005

Fair value of derivative assets — current	$	15,912		$	12,205
Fair value of derivative assets — long term		6,657			7,633
Fair value of derivative liabilities — current		(8,927	)		(14,782	)
Fair value of derivative liabilities — long term		(3,585	)		(3,577	)

Net fair value of derivatives	$	10,057		$	1,479

CROSSTEX ENERGY, L.P.

Notes to Consolidated Financial Statements — (Continued)

Set forth below is the summarized notional amount and terms of all instruments held for price risk management purposes at March 31, 2006 (all gas quantities are expressed in British Thermal Units and all liquid quantities are expressed in gallons). The remaining term of the contracts extend no later than March 2008 for derivatives, excluding third-party on-system financial swaps, and extend to October 2009 for third-party on-system financial swaps. The Partnership’s counterparties to hedging contracts include BP Corporation, Total Gas & Power, Cinergy, Morgan Stanley and J. Aron & Co., a subsidiary of Goldman Sachs. Changes in the fair value of the Partnership’s derivatives related to third-party producers and customers gas marketing activities are recorded in earnings in the period the transaction is entered into. The effective portion of changes in the fair value of cash flow hedges is recorded in accumulated other comprehensive income until the related anticipated future cash flow is recognized in earnings and the ineffective portion is recorded in earnings.


March 31, 2006
					Remaining
	Total				Term
Transaction Type	Volume			Pricing Terms	of Contracts	Fair Value
						(In thousands)

Cash Flow Hedges:
Natural gas swaps		—		NYMEX less a basis of $0.01 or fixed prices ranging from $6.86 to $10.52 settling against various Inside FERC Index prices	—	$	—
Natural gas swaps		(4,068,000	)		April 2006 — December 2007		3,362

Total natural gas swaps designated as cash flow hedges						$	3,362

Liquids swaps		(37,500,770	)	Fixed prices ranging from $0.64 to $1.41 settling against Mt. Belvieu Average of daily postings (non-TET)	April 2006 — December 2007	$	1,019

Total liquids swaps designated as cash flow hedges						$	1,019

Mark to Market Derivatives:
Swing swaps		450,000		Prices ranging from Inside FERC Index less $0.355 to Inside FERC Index plus $0.01 settling against various Inside FERC Index prices.	April 2006	$	79
Swing swaps		(4,316,550	)		April 2006		8

Total swing swaps						$	87

Physical offset to swing swap transactions		4,316,550		Prices of various Inside FERC Index prices settling against various Inside FERC Index prices	April 2006		—
Physical offset to swing swap transactions		(450,000	)		April 2006	$	(5	)

Total physical offset to swing swaps						$	(5	)

CROSSTEX ENERGY, L.P.

Notes to Consolidated Financial Statements — (Continued)

March 31, 2006

Remaining

Total
Term

Transaction Type
Volume
Pricing Terms

of Contracts
Fair Value

(In thousands)

Basis swaps
30,323,000 Prices ranging from Inside FERC Index less $0.40 to Inside FERC Index plus $0.18 settling against various Inside FERC Index prices. April 2006 —
March 2008 $ (76 )

Basis swaps
(31,089,000 ) April 2006 —
March 2008 831

Total basis swaps
$ 755

Physical offset to basis swap transactions
3,698,000 Prices ranging from Inside FERC Index less $0.37 to Inside FERC Index plus $0.03 settling against various Inside FERC Index prices. April 2006 —
October 2006 $ 132

Physical offset to basis swap transactions
(3,638,000 ) April 2006 —
October 2006 47

Total physical offset to basis swaps
$ 179

Third party on-system financial swaps
7,235,000 Fixed prices ranging from $5.659 to $11.61 settling against various Inside FERC Index prices April 2006 —
October 2009 $ (2,623 )

Third party on-system financial swaps
— — —

Total third party on-system financial swaps
$ (2,623 )

Physical offset to third party on-system transactions
(7,235,000 ) Fixed prices ranging from $5.71 to $11.71 settling against various Inside FERC Index prices April 2006 —
October 2009 $ 3,448

Physical offset to third party on-system transactions
— — —

Total physical offset to third party on-system swaps
$ 3,448

Storage swap transactions:

Storage swap transactions
— Fixed prices of $10.065 settling against various Inside FERC Index prices — —

Storage swap transactions
(355,000 ) February 2007 $ (231 )

Total financial storage swap transactions
$ (231 )

Natural gas liquid puts:

Liquid put options (purchased)
141,146,880 Fixed prices ranging from $0.565 to $1.26 settling against Mount Belvieu Average Daily Index April 2006 —
December 2007 $ 7,493

Liquid put options (sold)
(62,582,258 ) Fixed prices ranging from $0.565 to $1.26 settling against Mount Belvieu Average Daily Index April 2006 —
December 2007 (3,427 )

Total natural gas liquid puts
$ 4,066

CROSSTEX ENERGY, L.P.

Notes to Consolidated Financial Statements — (Continued)

On all transactions where the Partnership is exposed to counterparty risk, the Partnership analyzes the counterparty’s financial condition prior to entering into an agreement, establishes limits, and monitors the appropriateness of these limits on an ongoing basis.

Impact of Cash Flow Hedges

Natural Gas

For the three months ended March 31, 2006, net losses on futures and basis swap hedge contracts decreased gas revenue by $0.5 million. For the three months ended March 31, 2005, net losses on futures and basis swap hedge contracts decreased gas revenue by $0.1 million. As of March 31, 2006, an unrealized derivative fair value gain of $3.4 million, related to cash flow hedges of gas price risk, was recorded in accumulated other comprehensive income (loss). This entire fair value gain is expected to be reclassified into earnings through December 2007. The actual reclassification to earnings will be based on mark-to-market prices at the contract settlement date, along with the realization of the gain or loss on the related physical volume, which amount is not reflected above.

The settlement of futures contracts and basis swap agreements related to April 2006 gas production increased gas revenue by approximately $0.3 million.

Liquids

For the three months ended March 31, 2006, net gains on liquids swap hedge contracts increased liquids revenue by approximately $1.1 million. For the three months ended March 31, 2006, an unrealized derivative fair value gain of $1.0 million related to cash flow hedges of liquids price risk was recorded in accumulated other comprehensive income (loss). This entire fair value gain is expected to be reclassified into earnings in 2006 and in 2007. The actual reclassification to earnings will be based on mark-to-market prices at the contract settlement date, along with the realization of the gain or loss on the related physical volume, which amount is not reflected above.

Assets and liabilities related to third party derivative contracts, swing swaps, storage swaps and basis swaps are included in the fair value of derivative assets and liabilities and the profit and loss on the mark to market value of these contracts are recorded net as profit (loss) on energy trading activities along with the net operating results from Commercial Services in the consolidated statement of operations. The Partnership estimates the fair value of all of its energy trading contracts using prices actively quoted. The estimated fair value of energy trading contracts by maturity date was as follows (in thousands):


	Maturity Periods
	Less Than One Year		One to Two Years		Two to Three Years		Total Fair Value

March 31, 2006	$	3,085	$	2,578	$	13	$	5,676


(7)	Transactions with Related Parties

The Partnership treats gas for, and purchases gas from, Camden Resources, Inc. (Camden) and treats gas for Erskine Energy Corporation (Erskine) and Approach Resources, Inc. (Approach). All three Entities are affiliates of the Partnership by way of equity investments made by Yorktown Energy Partners IV, L.P. and Yorktown Energy Partners V, L.P., collectively a major shareholder in CEI and in Camden, Erskine and Approach. During the three months ended March 31, 2006 and 2005, the Partnership purchased natural gas from Camden in the amount of approximately $10.9 million and $9.1 million, respectively, and received approximately $0.7 and $0.8 million, respectively, in treating fees from Camden. During the three months ended March 31, 2006 the Partnership received treating fees from Erskine of $0.4 million and from Approach of $0.1 million.

CROSSTEX ENERGY, L.P.

Notes to Consolidated Financial Statements — (Continued)


(8)	Commitments and Contingencies


*(a)*	*Employment Agreements*

Each member of executive management of the Partnership is a party to an employment contract with the general partner. The employment agreements provide each member of senior management with severance payments in certain circumstances and prohibit each such person from competing with the general partner or its affiliates for a certain period of time following the termination of such person’s employment.


*(b)*	*Environmental Issues*

The Partnership acquired the south Louisiana processing assets from the El Paso Corporation in November 2005. One of the acquired locations, the Cow Island Gas Processing Facility, has a known active remediation project for benzene contaminated groundwater. The cause of contamination was attributed to a leaking natural gas condensate storage tank. The site investigation and active remediation being conducted at this location is under the guidance of the Louisiana Department of Environmental Quality (LDEQ) based on the Risk-Evaluation and Corrective Action Plan Program (RECAP) rules. In addition, the Partnership is working with both the LDEQ and the Louisiana State University, Louisiana Water Resources Research Institute, on the development and implementation of a new remediation technology that will drastically reduce the remediation time as well as the costs associated with such remediation projects. The estimated remediation costs are expected to be approximately $0.3 million. Since this remediation project is a result of previous owners’ operation and the actual contamination occurred prior to our ownership, these costs were accrued as part of the purchase price.

In conjunction with the acquisition of the Hanover assets in January 2006, the Partnership and Hanover Compressor Company on January 11, 2006 jointly filed a “Notice of Intent” for coverage under the Texas Environmental, Health and Safety Audit Privilege Act (“Audit Act”) pending the asset sale transaction. Coverage under the Audit Act allows for an environmental compliance audit of the facility operations, applicable laws, regulations and permits to be conducted. Pursuant to Section 19(g) of the Audit Act, immunity for certain violations that are voluntarily disclosed as a result of a compliance audit is granted. Pursuant to Section 4(e) of the Audit Act, the audit will be completed within six months of the date of its commencement.


*(c)*	*Other*

The Partnership is involved in various litigation and administrative proceedings arising in the normal course of business. In the opinion of management, any liabilities that may result from these claims would not individually or in the aggregate have a material adverse effect on its financial position or results of operations.


(9)	Segment Information

Identification of operating segments is based principally upon differences in the types and distribution channel of products. The Partnership’s reportable segments consist of Midstream and Treating. The Midstream division consists of the Partnership’s natural gas gathering and transmission operations and includes the Mississippi System, the Conroe System, the Gulf Coast System, the Corpus Christi System, the Gregory Gathering System located around the Corpus Christi area, the Arkoma system in Oklahoma, the Vanderbilt System located in south Texas, the LIG pipelines and processing plants located in Louisiana, the south Louisiana processing and liquids assets, and various other small systems. Also included in the Midstream division are the Partnership’s Commercial Services operations. The operations in the Midstream segment are similar in the nature of the products and services, the nature of the production processes, the type of customer, the methods used for distribution of products and services and the nature of the regulatory environment. The Treating division generates fees from its plants either through volume-based treating contracts or though fixed monthly payments. Also included in the Treating division are four gathering systems that are connected to the treating plants and the Seminole plant located in Gaines County, Texas.

CROSSTEX ENERGY, L.P.

Notes to Consolidated Financial Statements — (Continued)

The Partnership evaluates the performance of its operating segments based on earnings before income taxes, interest of non-controlling partners in the Partnership’s net income and accounting changes, and after an allocation of corporate expenses. Corporate expenses and stock-based compensation are allocated to the segments on a pro rata basis based on the number of employees within the segments. Interest expense is allocated on a pro rata basis based on segment assets. Inter-segment sales are at cost.

Summarized financial information concerning the Partnership’s reportable segments is shown in the following table.


	Midstream			Treating			Totals
	(In thousands)

Three months ended March 31, 2006 (Restated):
Sales to external customers	$	802,130		$	14,566		$	816,696
Inter-segment sales		2,601			(2,601	)		—
Interest expense		7,239			1,273			8,512
Depreciation and amortization		14,394			2,656			17,050
Segment profit		(468	)		1,933			1,465
Segment assets		1,240,899			180,580			1,421,479
Capital expenditures*		55,378			5,522			60,900
Three months ended March 31, 2005:
Sales to external customers	$	539,564		$	9,907		$	549,471
Inter-segment sales		1,624			(1,624	)		—
Interest expense		2,755			610			3,365
Depreciation and amortization		4,597			2,339			6,936
Segment profit		2,215			1,156			3,371
Segment assets		488,206			110,090			598,296
Capital expenditures		5,429			6,608			12,037


*	Excluding Acquisitions


(10)	Subsequent Event

On May 2, 2006, the Partnership announced that it will acquire the natural gas gathering pipeline systems and related facilities of Chief Holdings, LLC in the Barnett Shale for $480.0 million. The Partnership expects to close the transaction by June 29, 2006.


Item 2.	*Management’s Discussion and Analysis of Financial Condition and Results of Operations*

You should read the following discussion of our financial condition and results of operations in conjunction with the financial statements and notes thereto included elsewhere in this report.

Overview

We are a Delaware limited partnership formed by Crosstex Energy, Inc. (“CEI”) on July 12, 2002 to acquire indirectly substantially all of the assets, liabilities and operations of our predecessor, Crosstex Energy Services, Ltd. We have two industry segments, Midstream and Treating, with a geographic focus along the Gulf Coast of the United States and in Mississippi and Louisiana. Our Midstream division focuses on the gathering, processing, transmission and marketing of natural gas and natural gas liquids (NGLs), as well as providing certain producer services, while our Treating division focuses on the removal of contaminants from natural gas and NGLs to meet pipeline quality specifications. For the three months ended March 31, 2006, 79% of our gross margin was generated in the Midstream division, with the balance in the Treating division. We manage our business by focusing on gross margin because our business is generally to purchase and resell gas for a margin, or to gather, process, transport, market or treat gas and NGLs for a fee. We buy and sell most of our gas at a fixed relationship to the relevant index price so our margins are not significantly affected by changes in gas prices. As explained under “Commodity Price Risk” below, we enter into financial instruments to reduce volatility in our gross margin due to price fluctuations.

Since the formation of our predecessor, we have grown significantly as a result of our construction and acquisition of gathering and transmission pipelines and treating and processing plants. From January 1, 2000 through March 31, 2006, we have invested over $1.0 billion to develop or acquire new assets. The purchased assets were acquired from numerous sellers at different periods and were accounted for under the purchase method of accounting. Accordingly, the results of operations for such acquisitions are included in our financial statements only from the applicable date of the acquisition. As a consequence, the historical results of operations for the periods presented may not be comparable.

Our Midstream segment margins are determined primarily by the volumes of natural gas gathered, transported, purchased and sold through our pipeline systems, processed at our processing facilities, and the volumes of natural gas liquids handled at our fractionation facilities. Our Treating segment margins are largely a function of the number and size of treating plants in operation and fees earned for removing impurities from natural gas liquids at a non-operated processing plant. We generate revenues from five primary sources:


	•	purchasing and reselling or transporting natural gas on the pipeline systems we own;

	•	processing natural gas at our processing plants and fractionating and marketing the recovered natural gas liquids;

	•	treating natural gas at our treating plants;

	•	recovering carbon dioxide and natural gas liquids at a non-operated processing plant; and

	•	providing off-system marketing services for producers.

The bulk of our operating profits has historically been derived from the margins we realize for gathering and transporting natural gas through our pipeline systems. Generally, we buy gas from a producer, plant, or transporter at either a fixed discount to a market index or a percentage of the market index. We then transport and resell the gas. The resale price is based on the same index price at which the gas was purchased, and, if we are to be profitable, at a smaller discount or larger premium to the index than it was purchased. We attempt to execute all purchases and sales substantially concurrently, or we enter into a future delivery obligation, thereby establishing the basis for the margin we will receive for each natural gas transaction. Our gathering and transportation margins related to a percentage of the index price can be adversely affected by declines in the price of natural gas. See “Commodity Price Risk” below for a discussion of how we manage our business to reduce the impact of price volatility.

Processing and fractionation revenues are largely fee based. Our processing fees are largely based on either a percentage of the liquids volume recovered, or a fixed fee per unit processed. Fractionation and marketing fees are generally fixed fee per unit of products.

We generate treating revenues under three arrangements:


	•	a volumetric fee based on the amount of gas treated, which accounted for approximately 41% and 51% of the operating income in our Treating division for the three months ended March 31, 2006 and 2005, respectively;

	•	a fixed fee for operating the plant for a certain period, which accounted for approximately 41% and 44% of the operating income in our Treating division for the three months ended March 31, 2006 and 2005, respectively; or

	•	a fee arrangement in which the producer operates the plant, which accounted for approximately 18% and 5% of the operating income in our Treating division for the three months ended March 31, 2006 and 2005, respectively.

Operating expenses are costs directly associated with the operations of a particular asset. Among the most significant of these costs are those associated with direct labor and supervision and associated transportation and communication costs, property insurance, ad valorem taxes, repair and maintenance expenses, measurement and utilities. These costs are normally fairly stable across broad volume ranges, and therefore do not normally decrease or increase significantly in the short term with decreases or increases in the volume of gas moved through the asset.

We have grown significantly through asset purchases in recent years, which creates many of the major differences when comparing operating results from one period to another. The most significant asset purchases since January 2005 were the acquisition of the El Paso Corporation processing and liquids business in southern Louisiana in November 2005, the acquisition of Graco Operations treating assets and Cardinal Gas Services treating and dewpoint control assets in January and May 2005, respectively, and the acquisition of Hanover Compression Company treating assets in February 2006.

On November 1, 2005 we acquired El Paso Corporation’s processing and liquids business in South Louisiana for $481.0 million. The assets acquired include 2.3 billion cubic feet per day of processing capacity, 66,000 barrels per day of fractionation capacity, 2.4 million barrels of underground storage and 400 miles of liquids transport lines. The primary facilities and other assets we acquired consist of: (1) the Eunice processing plant and fractionation facility; (2) the Pelican processing plant; (3) the Sabine Pass processing plant; (4) a 23.85% interest in the Blue Water gas processing plant; (5) the Riverside fractionator and loading facility; (6) the Cajun Sibon pipeline; and (7) the Napoleonville natural gas liquid storage facility.

On January 2, 2005, we acquired all of the assets of Graco Operations for $9.26 million. Graco’s assets consisted of 26 treating plants and associated inventory. On May 1, 2005, we acquired all of the assets of Cardinal Gas Services for $6.7 million. Cardinal’s assets consisted of nine gas treating plants, 19 operating wellhead gas processing plants for dewpoint suppression, and equipment inventory.

On February 1, 2006, we acquired 48 amine treating plants from a subsidiary of Hanover Compression Company for $51.5 million. After this acquisition we have approximately 151 treating plants in operation and a total fleet of approximately 190 units.

Subsequent Event

On May 2, 2006, the Partnership announced that it will acquire the natural gas gathering pipeline systems and related facilities of Chief Holdings LLC (Chief) in the Barnett Shale for $480.0 million. The Partnership expects to close the transaction by June 29, 2006.

The acquired systems consist of approximately 250 miles of existing pipeline with up to an additional 400 miles of planned pipelines, located in Parker, Tarrant, Denton, Palo Pinto, Erath, Hood, Somervell, Hill and Johnson counties all of which are located in Texas. They also include a 125 million cubic feet per day CO₂ treating plant and compression facilities with 26,000 horsepower. At closing, approximately 160,000 net acres owned by Chief to be acquired by Devon simultaneously with our acquisition and 60,000 net acres owned by other producers will be dedicated to the systems.

The acquired systems have a current throughput of approximately 125 million cubic feet per day with an additional 44 million cubic feet per day awaiting pipeline connections.

The Partnership currently anticipates financing at least 50 percent of the acquisition price with newly issued subordinated units, and the remainder will be financed with debt. The subordinated units would not participate in distributions for the first eighteen months after the close, and would then convert to common units. The Partnership believes that at that point, Devon’s expanded drilling program will have had an opportunity to increase production and cash flows from the system to support distributions on the subordinated units as they convert to common units. The Partnership expects to directly place up to 60 percent of these units with CEI and an additional amount directly with certain members of the Board of Directors or their affiliates. These proposed transactions are specifically subject to the approvals discussed below. It expects to place any additional units directly with institutional investors.

Results of Operations

Set forth in the table below is certain financial and operating data for the Midstream and Treating divisions for the periods indicated.


	Three Months Ended March 31,
	2006		2005
	(Restated)
	(In millions, except
	volume amounts)

Midstream revenues	$	802.1	$	539.5
Midstream purchased gas		756.5		516.4
Profit on energy trading activities		0.4		0.5

Midstream gross margin		46.0		23.6

Treating revenues		14.6		9.9
Treating purchased gas		2.4		1.5

Treating gross margin		12.2		8.4

Total gross margin	$	58.2	$	32.0

Midstream Volumes (MMBtu/d):
Gathering and transportation		1,317,524		1,273,000
Processing		1,791,740		410,000
Producer services		192,436		176,000
Treating Plants in Service		151		87

Three Months Ended March 31, 2006 Compared to Three Months Ended March 31, 2005

Gross Margin and Profit on Energy Trading Activities. Midstream gross margin was $46.0 million for the three months ended March 31, 2006 compared to $23.6 million for the three months ended March 31, 2006, an increase of $22.4 million, or 95%. This increase was primarily due to acquisitions, increased system throughput, and a favorable processing environment for natural gas liquids. Profit on energy trading activities showed only a slight decline for the comparative period.

The south Louisiana natural gas processing and liquids business acquired from the El Paso Corporation in November 2005 contributed $17.7 million in gross margin in the three months ended March 31, 2006. This amount was primarily driven by the three largest plants, Eunice, Sabine Pass, and Pelican which contributed gross margin amounts of $10.4 million, $3.8 million and $2.5 million, respectively. Operational improvements and volume increases on the Mississippi system contributed margin growth of $2.6 million. Volume increases at the natural gas processing plants were the result of favorable NGLs markets. The Gibson plant and the Plaquemine plant had a combined margin increase of $2.0 million.

Treating gross margin was $12.2 million for the three months ended March 31, 2006 compared to $8.4 million in the same period in 2005, an increase of $3.8 million, or 44%. Treating plants in service increased from 87 plants in March 2005 to 151 plants in March 2006. The increase is partly due to the acquisition of the amine treating assets from Hanover Compressor Company in February of 2006 with the remainder from new plants placed in service. New plants in service contributed approximately $3.4 million in gross margin. The acquisition and installation of dew point control plants in 2005 contributed an additional $0.3 million to gross margin.

Operating Expenses. Operating expenses were $22.0 million for the three months ended March 31, 2006, compared to $11.5 million for the three months ended March 31, 2005, an increase of $10.4 million, or 90%. The acquisition of the south Louisiana assets accounted for $7.8 million of the additional operating expenses, while the net treating plant additions increased expenses by $1.5 million and the remaining increase of $1.1 million was related to higher technical services support required for the newly-acquired assets and costs associated with expansions of existing midstream assets.

General and Administrative Expenses. General and administrative expenses were $11.4 million for the three months ended March 31, 2006 compared to $6.5 million for the three months ended March 31, 2005, an increase of $4.9 million, or 76%. A substantial part of the increased expenses resulted primarily from staffing related costs of $2.8 million. The staff additions associated with the requirements of the El Paso and Hanover acquisitions accounted for the majority of the $2.8 million costs. Other expenses, including audit, legal and other consulting fees, office rent, travel and training and adjustments to the reserve for bad debt expense accounted for $0.8 million of the increase. General and administrative expenses included stock-based compensation expense of $1.5 million and $0.2 million for the three months ended March 31, 2006 and 2005, respectively. The $1.3 million increase in stock-based compensation, determined in accordance with FAS 123R during 2006 and in accordance with APB25 in 2005, primarily relates to restricted stock and unit grants made in 2005.

Gain/Loss on Derivatives. We had a gain on derivatives of $2.2 million for the three months ending March 31, 2006 compared to a loss of $0.5 million for the three months ending March 31, 2005. The gain in 2006 includes a gain of $2.3 million associated with derivatives for third-party on-system financial transactions and storage financial transactions (including $1.2 million of realized gains) and a gain of $1.0 million associated with our basis swaps partially offset by a $1.1 million loss on puts acquired in 2005 related to the acquisition of the El Paso assets. As of March 31, 2006 the fair value of the puts was $4.1 million.

Depreciation and Amortization. Depreciation and amortization expenses were $17.1 million for the three months ended March 31, 2006 compared to $6.9 million for the three months ended March 31, 2005, an increase of $10.1 million, or 146%. The primary reasons for the increase related to the south Louisiana assets purchased in November 2005 of $8.3 million and new treating plants placed in service of $1.1 million.

Interest Expense. Interest expense was $8.5 million for the three months ended March 31, 2006 compared to $3.4 million for the three months ended March 31, 2005, an increase of $5.1 million, or 153%. The increase relates primarily to an increase in debt outstanding and to higher interest rates between three-month periods (weighted average rate of 6.6% in the 2006 period compared to 6.4% in the 2005 period).

Cumulative Effect of Accounting Change. The Partnership recorded a $0.7 million cumulative adjustment to recognize the required change in reporting stock-based compensation under FASB Statement No. 123R which was effective January 1, 2006.

Critical Accounting Policies

Information regarding the Partnership’s Critical Accounting Policies is included in Item 7 of the Partnership’s Annual Report on Form 10-K for the year ended December 31, 2005.

Liquidity and Capital Resources

Cash Flows. Net cash used in operating activities was $6.9 million for the three months ended March 31, 2006 compared to cash used by operations of $5.0 million for the three months ended March 31, 2005. Income before non-cash income and expenses was $19.7 million in 2006 and $11.4 million in 2005. Changes in working

capital used $26.6 million in cash flows from operating activities in 2006 and used $16.4 million in cash flows from operating activities in 2005.

Net cash used in investing activities was $107.2 million and $21.1 million for the three months ended March 31, 2006 and 2005, respectively. Net cash used in investing for the period ending March 31, 2006 consisted of $51.6 million for the Hanover acquisition, $28.8 million for the North Texas Pipeline, $10.7 million for the Parker County gathering project and $13.2 million for various other capital projects. Net cash used in investing activities during 2005 related to the $9.3 million Graco acquisition, buying, refurbishing and installing treating plants, connecting new wells to various systems, pipeline integrity, pipeline relocation and various other internal growth projects.

Net cash provided by financing activities was $113.5 million for the three months ended March 31, 2006 compared to $22.6 million used in financing activities for the three months ended March 31, 2005. Net bank borrowings of $125.0 million were used to fund activities discussed in investing activities. Distributions to partners totaled $ $17.1 million in the first quarter of 2006 compared to $10.2 million in the first quarter of 2005. Drafts payable increased by $3.0 million for the three months ended March 31, 2006 as compared to a decrease in drafts payable of $14.2 million. In order to reduce our interest costs, we do not borrow money to fund outstanding checks until they are presented to the bank. Fluctuations in drafts payable are caused by timing of disbursements, cash receipts and draws on our revolving credit facility.

Capital Requirements of the Partnership. The natural gas gathering, transmission, treating and processing businesses are capital-intensive, requiring significant investment to maintain and upgrade existing operations. Our capital requirements have consisted primarily of, and we anticipate will continue to be:


	•	Maintenance capital expenditures, which are capital expenditures made to replace partially or fully depreciated assets in order to maintain existing operating capacity of our assets and to extend their useful lives, or other capital expenditures which do not increase our cash flows; and

	•	Growth capital expenditures such as those to acquire additional assets to grow our business, to expand and upgrade gathering systems, transmission capacity, processing plants or treating plants, and to construct or acquire new pipelines, processing plants or treating plants, and expenditures made in support of that growth.

Given our objective of growth through acquisitions, we anticipate that we will continue to invest significant amounts of capital to grow and acquire assets. We actively consider a variety of assets for potential acquisitions.

We believe that cash generated from operations will be sufficient to meet our present quarterly distribution level of $0.53 per quarter and to fund a portion of our anticipated capital expenditures through March 31, 2007. Total capital expenditures for the remainder of 2006 are budgeted to be approximately $67.7 million excluding the assets acquired from Chief. We expect to fund the remaining capital expenditures from the proceeds of borrowings under the revolving credit facility discussed below. Our ability to pay distributions to our unit holders and to fund planned capital expenditures and to make acquisitions will depend upon our future operating performance, which will be affected by prevailing economic conditions in our industry and financial, business and other factors, some of which are beyond our control.

See “Subsequent Events” for discussion of the June 29, 2006 acquisition of assets from Chief.

Off-Balance Sheet Arrangements. We had no off-balance sheet arrangements as of March 31, 2005 and 2006.

Indebtedness

As of March 31, 2006 and December 31, 2005, long-term debt consisted of the following (dollars in thousands):


	March 31,			December 31,
	2006			2005

Bank credit facility, interest based on Prime and/or LIBOR plus an applicable margin, interest rates (per the facility) at March 31, 2006 and December 31, 2005 were 6.63% and 6.69%, respectively	$	387,002		$	322,000
Senior secured notes, weighted average interest rate at March 31, 2006 and December 31, 2005 of 6.57% and 6.64%, respectively		260,000			200,000
Note payable to Florida Gas Transmission Company		650			650

		647,652			522,650
Less current portion		(8,874	)		(6,521	)

Debt classified as long-term	$	638,778		$	516,129

Credit Facility. In 2005 we amended our $200 million senior secured credit facility to increase the credit facility to provide for $750 million at any one time outstanding and the issuance of letters of credit in the aggregate face amount of up to $300 million at any one time.

Obligations under the credit facility are secured by first priority liens on all of our material pipeline, gas gathering and processing assets, all material working capital assets and a pledge of all of our equity interests in certain of our subsidiaries, and ranks pari passu in right of payment with the senior secured notes. The credit agreement is guaranteed by certain of our subsidiaries. We may prepay all loans under the credit facility at any time without premium or penalty (other than customary LIBOR breakage costs), subject to certain notice requirements.

Under the amended credit agreement, borrowings bear interest at our option at the administrative agent’s reference rate plus 0% to 0.50% or LIBOR plus 1.00% to 2.00%. The applicable margin varies quarterly based on our leverage ratio. The fees charged for letters of credit range from 1.00% to 2.00% per annum, plus a fronting fee of 0.125% per annum. We will incur quarterly commitment fees based on the unused amount of the credit facilities.

The credit agreement prohibits us from declaring distributions to unit-holders if any event of default, as defined in the credit agreement, exists or would result from the declaration of distributions. In addition, the bank credit facility contains various covenants that, among other restrictions, limit our ability to:


	•	incur indebtedness;

	•	grant or assume liens;

	•	make certain investments;

	•	sell, transfer, assign or convey assets, or engage in certain mergers or acquisitions;

	•	make distributions;

	•	change the nature of our business;

	•	enter into certain commodity contracts;

	•	make certain amendments to the Partnership agreement; and

	•	engage in transactions with affiliates.

The credit facility contains the following covenants requiring us to maintain:


	•	a maximum ratio of total funded debt to consolidated earnings before interest, taxes, depreciation and amortization (each as defined in the credit agreement), measured quarterly on a rolling four-quarter basis, (i) 5.25 to 1.00 for any fiscal quarter ending during the period commencing on the effective date of the credit facility and ending March 31, 2006, (ii) 4.75 to 1.00 for any fiscal quarter ending during the period


		commencing on September 30, 2006, and (iii) 4.00 to 1.00 for any fiscal quarter ending thereafter, pro forma for any asset acquisitions (but during an acquisition adjustment period (as defined in the credit agreement), the maximum ratio is increased to 4.75 to 1); and


	•	a minimum interest coverage ratio (as defined in the credit agreement), measured quarterly on a rolling four-quarter basis, equal to 3.0 to 1.0.

Each of the following will be an event of default under the bank credit facility:


	•	failure to pay any principal, interest, fees, expenses or other amounts when due;

	•	failure to observe any agreement, obligation, or covenant in the credit agreement, subject to cure periods for certain failures;

	•	certain judgments against us or any of our subsidiaries, in excess of certain allowances;

	•	certain ERISA events involving us or our subsidiaries;

	•	a change in control (as defined in the credit agreement); and

	•	the failure of any representation or warranty to be materially true and correct when made.

Senior Secured Notes. In June 2003, we entered into a master shelf agreement with an institutional lender pursuant to which we issued $30.0 million aggregate principal amount of senior secured notes with an interest rate of 6.95% and a maturity of seven years. In July 2003, we issued $10.0 million aggregate principal amount of senior secured notes pursuant to the master shelf agreement with an interest rate of 6.88% and a maturity of seven years. In June 2004, the master shelf agreement was amended, increasing the amount issuable under the agreement from $50.0 million to $125.0 million. In June 2004, the Partnership issued $75.0 million aggregate principal amount of senior secured notes with an interest rate of 6.96% and a maturity of ten years. In June 2005, the master shelf agreement was amended, increasing the amount issuable under the agreement from $125.0 million to $200.0 million. In November 2005, we issued an $85.0 million aggregate principal amount of senior secured notes with an interest rate of 6.23% and a maturity of ten years. During March 2006 the master shelf agreement was further amended to increase the amount issuable under the agreement from $200.0 million to $260.0 million. We issued the $60.0 million aggregate principal amount of senior secured notes in March 2006 with an interest rate of 6.32% and a ten year maturity.

These notes represent our senior secured obligations and will rank at least pari passu in right of payment with the bank credit facility. The notes are secured, on an equal and ratable basis with our obligations under the credit facility, by first priority liens on all of our material pipeline, gas gathering and processing assets, all material working capital assets and a pledge of all its equity interests in certain of our subsidiaries. The senior secured notes are guaranteed by certain of our subsidiaries.

The initial $40.0 million of senior secured notes are redeemable, at our option and subject to certain notice requirements, at a purchase price equal to 100.0% of the principal amount together with accrued interest, plus a make-whole amount determined in accordance with the master shelf agreement. The $75.0 million senior secured notes issued in June 2004 and the $85.0 million issued in November 2005 and the $60 million issued in March 2006 provide for a call premium of 103.5% of par beginning three years after issuance at rates declining from 103.5% to 100.0%. The notes are not callable prior to three years after issuance.

The master shelf agreement relating to the notes contains substantially the same covenants and events of default as the bank credit facility.

If an event of default resulting from bankruptcy or other insolvency events occurs, the senior secured notes will become immediately due and payable. If any other event of default occurs and is continuing, holders of at least 50.1% in principal amount of the outstanding notes may at any time declare all the notes then outstanding to be immediately due and payable. If an event of default relating to the nonpayment of principal, make-whole amounts or interest occurs, any holder of outstanding notes affected by such event of default may declare all the notes held by such holder to be immediately due and payable.

The Partnership was in compliance with all debt covenants at March 31, 2006 and December 31, 2005 and expects to be in compliance with debt covenants for the next twelve months.

Intercreditor and Collateral Agency Agreement. In connection with the execution of the master shelf agreement, the lenders under the bank credit facility and the purchasers of the senior secured notes have entered into an Intercreditor and Collateral Agency Agreement, which has been acknowledged and agreed to by the Partnership and its subsidiaries. This agreement appointed Bank of America, N.A. to act as collateral agent and authorized Bank of America to execute various security documents on behalf of the lenders under the bank credit facility and the purchasers of the senior secured notes. This agreement specifies various rights and obligations of lenders under the bank credit facility, holders of senior secured notes and the other parties thereto in respect of the collateral securing the Partnership’s obligations under the bank credit facility and the master shelf agreement.

Maturities. Maturities for the long-term debt as of March 31, 2006 are as follows (in thousands):


2006	$	6,521
2007		10,012
2008		9,412
2009		9,412
Thereafter		612,295

Total	$	647,652

There were no significant changes to operating leases or other contractual cash obligations during the first quarter of 2006.

Disclosure Regarding Forward-Looking Statements

This Quarterly Report on Form 10-Q includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 31E of the Securities Exchange Act of 1934, as amended. Statements included in this report which are not historical facts (including any statements concerning plans and objectives of management for future operations or economic performance, or assumptions or forecasts related thereto), including, without limitation, the information set forth in “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” are forward-looking statements. These statements can be identified by the use of forward-looking terminology including “forecast,” “may,” “believe,” “will,” “expect,” “anticipate,” “estimate,” “continue” or other similar words. These statements discuss future expectations, contain projections of results of operations or of financial condition or state other “forward-looking” information. In addition to specific uncertainties discussed elsewhere in this Form 10-Q, the following risks and uncertainties may affect our performance and results of operations:


	•	we may not have sufficient cash after the establishment of cash reserves and payment of our general partner’s fees and expenses to pay the minimum quarterly distribution each quarter;

	•	if we are unable to contract for new natural gas supplies, we will be unable to maintain or increase the throughput levels in our natural gas gathering systems and asset utilization rates at our treating and processing plants to offset the natural decline in reserves;

	•	Tax Policy changes, such as Resulting Reported Consideration of a “Windfall Profits Tax”, could have a negative impact on drilling activities, reducing natural gas available to our systems;

	•	our profitability is dependent upon the prices and market demand for natural gas and NGLs, which are beyond our control and have been volatile;

	•	we are vulnerable to operational, regulatory and other risks associated with South Louisiana and the Gulf of Mexico, including the effects of adverse weather conditions such as hurricanes, because we have a significant portion of our assets located in South Louisiana;

	•	our future success will depend in part on our ability to make acquisitions of assets and businesses at attractive prices and to integrate and operate the acquired business profitably;


	•	as of March 31, 2006, Crosstex Energy, Inc. owns approximately 38% aggregate limited partner interest of us and it owns and controls our general partner, thereby effectively controlling all limited partnership decisions; conflicts of interest may arise in the future between Crosstex Energy, Inc. and its affiliates, including our general partner, and our partnership or any of our unitholders;

	•	since we are not the operator of certain of our assets, the success of the activities conducted at such assets are outside our control;

	•	we operate in very competitive markets and encounter significant competition for natural gas supplies and markets;

	•	we are subject to risk of loss resulting from nonpayment or nonperformance by our customers or counterparties;

	•	we may not be able to retain existing customers, especially key customers, or acquire new customers at rates sufficient to maintain our current revenues and cash flows;

	•	the construction of gathering, processing and treating facilities requires the expenditure of significant amounts of capital and subjects us to construction risks and risks that natural gas supplies will not be available upon completion of the facilities and risks of construction delay and additional costs due to difficulties in obtaining right-of-way;

	•	our business involves many hazards and operational risks, some of which may not be fully covered by insurance. Our operations are subject to many hazards inherent in the gathering, compressing, treating and processing of natural gas and storage of residue gas, including damage to pipelines, related equipment and surrounding properties caused by hurricanes, floods, fires and other natural disasters and acts of terrorism; inadvertent damage from construction and farm equipment; leaks from natural gas, NGLs and other hydrocarbons; and fires and explosions. These risks could result in substantial losses due to personal injury and/or loss of life, severe damage to and destruction of property and equipment and pollution or other environmental damage and may result in curtailment or suspension of our related operations. We are not fully insured against all risks incident to our business. If a significant accident or event occurs that is not fully insured, it could adversely affect our operations and financial condition;

	•	we are subject to extensive and changing federal, state and local laws and regulations designed to protect the environment, and these laws and regulations could impose liability for remediation costs and civil or criminal penalties for non-compliance;

	•	our common units may not have significant trading volume or liquidity, and the price of our common units may be volatile and may decline if interest rates increase; and

	•	cash distributions paid by us may not necessarily represent earnings.

Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may differ materially from those in the forward-looking statements. We disclaim any intention or obligation to update or review any forward-looking statements or information, whether as a result of new information, future events or otherwise.

Item 4. Controls and Procedures


*(a)*	*Evaluation of Disclosure controls and procedures*

We carried out an evaluation, under the supervision and with the participation of our management, including the Chief Executive Officer and Chief Financial Officer of Crosstex Energy GP, LLC, of the effectiveness of our disclosure controls and procedures as of the end of the period covered by this report. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures as defined in 13a and 15d were not effective as of March 31, 2006 in alerting them in a timely manner to material information required to be disclosed in our reports filed with the Securities and Exchange Commission.

In September 2006, we determined that a purchase of natural gas from a supplier on newly acquired assets was not accrued in the first quarter of 2006 due to a clerical error. We identified this error and promptly brought it to the attention of our audit committee and auditors. To correct this error, we have restated our condensed consolidated balance sheet as of March 31, 2006, our condensed consolidated statement of operations for the three months ended March 31, 2006, our consolidated statement of changes in partners’ equity for the three months ended March 31, 2006, our consolidated statement of comprehensive income for the three months ended March 31, 2006 and our consolidated statement of cash flows for the three months ended March 31, 2006. We have also restated our notes to consolidated financial statements as necessary to reflect the adjustment. This error resulted from a deficiency in the procedures used to settle gas purchases through our accounting systems and to reconcile prepayments to suppliers on our general ledger. We have reviewed these matters and advised our Audit Committee that the deficiency constituted a material weakness. Since the first quarter of 2006, we have implemented accounting system improvements and conducted additional training of new personnel. In addition, we have added new procedures for the analysis of account reconciliations and a more detailed analytical review of gross margin cycle accounts.


*(b)*	*Changes in Internal control over financial reporting*

Except as set forth above, there has been no change in our internal controls over financial reporting that occurred in the three months ended March 31, 2006 that has materially affected, or is reasonably likely to materially affect, our internal controls over financial reporting.

PART II — OTHER INFORMATION


Item 6.	*Exhibits*

The exhibits filed as part of this report on Form 10-Q/A are as follows:


Number				Description

	31	.1*	—	Certification of the principal executive officer.


	31	.2*	—	Certification of the principal financial officer.


	32	.1*	—	Certification of the principal executive officer and principal financial officer of the Company pursuant to 18 U.S.C. Section 1350


*		Filed herewith.


Item		Page


PART I — FINANCIAL INFORMATION

1.	FINANCIAL STATEMENTS		4

2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS		24

4.	CONTROLS AND PROCEDURES		32

PART II — OTHER INFORMATION

6.	EXHIBITS		33
Certification of Principal Executive Officer
Certification of Principal Financial Officer
Certification Pursuant to 18 U.S.C. Section 1350

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents

Table of Contents