EXHIBIT
99.1
IMMEDIATE RELEASE
MARCH 1, 2007
|
|
|
Investor Contact:
|
|
Crystal C. Bell, Investor Relations Specialist |
|
|
Phone: (214) 721-9407 |
|
|
|
Media Contact:
|
|
Jill McMillan, Public Relations Specialist |
|
|
Phone: (214) 721-9271 |
CROSSTEX ENERGY REPORTS FOURTH-QUARTER AND FULL-YEAR 2006 RESULTS
Company Delivers Preliminary 2007 Guidance
DALLAS, March 1, 2007 The Crosstex Energy companies, Crosstex Energy, L.P. (NASDAQ: XTEX) (the
Partnership) and Crosstex Energy, Inc. (NASDAQ: XTXI) (the Corporation) today reported earnings for
the fourth-quarter and full-year 2006.
Fourth-Quarter 2006 Crosstex Energy, L.P. Financial Results
The Partnerships distributable cash flow in the fourth quarter of 2006 was $22.0 million, or 3.24
times the amount required to cover its minimum quarterly distribution of $0.25 per unit and 1.06
times the amount required to cover its current distribution of $0.56 per unit. Distributable cash
flow in the quarter benefited from a $3.9 million sale of idle equipment. Distributable cash flow
was $22.2 million in the fourth quarter of 2005. Distributable cash flow is a non-GAAP financial
measure and is explained in greater detail under Non-GAAP Financial Information. There is a
reconciliation of this non-GAAP measure to net income in the tables at the end of this news
release.
The Partnerships gross margin increased 30 percent to $73.3 million in the fourth quarter of 2006
from $56.4 million in the corresponding 2005 period. Gross margin from the Midstream business
segment rose $11.5 million, or 25 percent, to $57.1 million. The improvement was primarily due to a
$10.4 million contribution to gross margin in the fourth-quarter from the Partnerships North Texas
Pipeline and related processing facilities that began operations in the second quarter of 2006 and
the North Texas gathering systems acquired in June 2006 from Chief Holdings LLC. Higher volumes on
the Louisiana Intrastate Gas system also contributed to the increase. Gross margin from the
Treating business segment rose $5.4 million, or 50 percent, to $16.2 million in the fourth quarter
of 2006. The increase was attributable to dramatic growth in the number of treating plants in
service and a nonrecurring $1.5 million revenue adjustment related to contractual fee escalations
at the nonoperated Seminole plant. There were 160 treating plants in service at the end of the
fourth quarter of 2006 versus 112 plants in service at the end of the fourth quarter of 2005.
The year 2006 was one of tremendous growth for Crosstex. Our distributable cash flow and gross
margin were strong despite continued operational issues in South Louisiana, said Barry E. Davis,
Crosstex President and Chief Executive Officer. Our experienced, talented employees expanded our
footprint in the fast-developing Barnett Shale play with the construction and subsequent operation
of
our North Texas Pipeline and the strategic acquisition of Chiefs midstream assets. These
achievements position Crosstex as one of the key midstream players in the Barnett. The
extraordinary level of activity in the Barnett continues to exceed our expectations, and we expect
our investment in the region to result in exceptional growth in 2007 and for many years to come.
In addition, in 2006 we made two significant Treating acquisitions, expanding our industry-leading
position in the amine-plant rental business.
Our South Louisiana Processing assets, or SLP, remain a challenge for us due to a reduction in
production in the Gulf of Mexico after the 2005 hurricanes, Davis continued. As we have
mentioned before, we have a team that is taking immediate action to improve the SLP business,
headed by Bob Purgason, Crosstexs Chief Operating Officer. We believe we will see improvement from
these efforts during the second half of 2007.
The Partnership reported a net loss of $4.9 million in the fourth quarter of 2006, compared with
net income of $10.5 million in the fourth-quarter 2005. Depreciation and amortization expense
increased $10.6 million in the fourth-quarter 2006 compared with the fourth-quarter 2005 due
primarily to the Chief acquisition and the North Texas Pipeline that were not in service in the
fourth-quarter 2005. The Partnership incurred a large depreciation charge on these assets, which
are at an early stage of cash-flow development. Additionally, the fourth-quarter of 2005 benefited
from strong margins on the SLP assets.
Operating expenses were $28.1 million in the fourth quarter of 2006, compared with $19.1 million in
the fourth-quarter 2005. The increase was primarily associated with new assets in service during
2006. General and administrative expenses in the fourth-quarter 2006 rose to $11.9 million from
$10.4 million in the fourth-quarter 2005. The higher amount was related to staffing increases from
the Chief assets acquisition and associated build out; other construction activity, including the
North Texas Pipeline and North Louisiana pipeline expansion projects; and a greater number of
treating plants in service. Interest expense rose to $15.6 million in the fourth quarter of 2006
from $6.4 million in the fourth quarter of 2005 due to increased debt from acquisition and
development activities.
The net loss per limited partner unit in the fourth quarter of 2006 was $0.34 per unit versus net
income of $0.33 per unit in the fourth quarter of 2005. The loss per limited partner unit was
impacted by the preferential allocation of net income to the general partner of $4.3 million in the
fourth quarter of 2006, which represented the general partners incentive distribution rights less
certain stock-based compensation costs. This allocation increased the limited partners share of
the net loss to $9.2 million in the quarter.
Full-Year 2006 Crosstex Energy, L.P. Financial Results
Distributable cash flow in 2006 was $81.9 million, or 3.02 times the amount required to cover the
minimum quarterly distribution and 1.02 times the amount required to cover the Partnerships
distributions of $80.0 million. Distributable cash flow in 2006 increased 27 percent from
distributable cash flow in 2005 of $64.6 million.
Gross margin in 2006 rose 68 percent to $272.5 million from $162.5 million, primarily due to
acquisitions, higher system throughput and a favorable processing environment for natural gas
liquids. The Midstream segment contributed $92.1 million to the increase, and Treating margins
improved $17.9 million year over year.
In 2006, the Partnership reported a net loss of $4.2 million, compared with net income of $19.2
million in 2005. Depreciation and amortization expense increased $46.7 million, the result of
additional Chief assets in service, the SLP acquisition, the North Texas Pipeline start-up and a
greater number of treating plants in operation. Operating expenses increased to $101.0 million in
2006 from $56.7 million in 2005 primarily due to the new assets in service during 2006. General and
administrative expenses in 2006 increased to $45.7 million from $32.7 million in 2005. The higher
amount was related to staffing increases from the Chief assets acquisition and associated build
out; other construction activity, including the North Texas Pipeline and North Louisiana pipeline
expansion projects; a greater number of treating plants in service; and the SLP acquisition.
Interest expense rose to $51.2 million in 2006 from $15.4 million in 2005 due to increased debt
from acquisitions and construction.
The loss per limited partner unit was impacted by the preferential allocation of net income to the
general partner of $16.5 million in 2006, which represented the general partners incentive
distribution rights less certain stock-based compensation costs. This allocation increased the
limited partners share of the net loss to $20.6 million for the year, or $0.81 per unit.
Fourth-Quarter 2006 Crosstex Energy, Inc. Financial Results
The Corporation reported net income of $0.5 million for the fourth quarter of 2006, compared with
net income of $45.1 million for the comparable period in 2005. The Corporations net loss before
gain on issuance of partnership units, income taxes and interest of noncontrolling partners in the
net income of the Partnership was $5.4 million in the fourth quarter of 2006, compared with net
income of $10.3 million in the fourth quarter of 2005. The net income in fourth-quarter 2005 was
attributable to a noncash net gain after income tax impact on issuance of Partnership units of
$37.6 million related to the Partnerships offering of 6.6 million units during the quarter.
The Corporations share of Partnership distributions, including distributions on the Corporations
10 million participating limited partner units, its two percent general partner interest and the
incentive distribution rights, was $11.5 million in the fourth quarter of 2006. Its share of
Partnership distributions in the fourth quarter of 2005 was $9.4 million. The recently announced
increase in the Partnerships distribution of $0.01 per unit raised the Corporations share of
distributions by $0.4 million from $11.1 million in the third quarter of 2006.
Full-Year 2006 Crosstex Energy, Inc. Financial Results
The Corporation reported net income of $16.5 million for 2006, compared with net income of $49.1
million for the comparable period in 2005. The Corporations net loss before gain on issuance of
partnership units, income taxes and interest of noncontrolling partners in the net income of the
Partnership was $4.6 million in 2006, compared with net income of $18.8 million in 2005. The net
income in 2006 included a noncash net gain after income tax impact of $10.8 million from issuance
of Partnership units related to the conversion of Partnership Series A Subordinated units to 1.5
million common units during the year. Net income in 2005 included a similar net gain after income
tax impact of $37.6 million related to the Partnerships offering of 6.6 million units during the
year. The Corporations share of Partnership distributions, including distributions on the
Corporations 10 million participating limited partner units, its two percent general partner
interest and the incentive distribution rights, was $43.8 million in 2006. Its share of Partnership
distributions in 2005 was $31.0 million.
Crosstex Provides Preliminary 2007 Guidance
2006 began a transitional period for us that will continue through 2007. In 2006, the Partnership
spent nearly $900 million to initiate major organic growth projects. In 2007, we estimate that we
will spend another $250 million to expand these projects. Most of the cash-flow benefit from these
sizable capital investments will occur after 2007, said Davis. During each quarter in 2007 and
thereafter, we expect dramatic growth in cash flows from the North Texas Gathering assets, the
North Texas Pipeline and the Parker County processing facilities. The North Louisiana pipeline
expansion, which should be operational at the end of the first quarter, also will contribute to
cash flow. Although we are cautiously optimistic about the opportunity to enhance performance of
the SLP facilities during the second half of 2007, we have not assumed this improvement in our
guidance.
The Partnership estimates a 2007 net loss of $2 million to $17 million and distributable cash flow
of $83 to $95 million. Total maintenance capital expenditures are expected to be $11 million to $14
million in 2007, an increase of $5 million to $8 million from 2006. This increase in maintenance
capital reflects the expectation that expenditures that were planned but not spent in 2006 will
occur in 2007. The internal charge for the cost of the natural gas liquids puts purchased in
conjunction with the SLP acquisition will increase to $9 million in 2007. This will not be charged
to distributable cash flow in 2008 and beyond.
The Partnership currently expects to pay total distributions in 2007 between $2.24 and $2.34 per
unit, or a 3% to 7% increase over 2006. The Corporation would receive total distributions of $44
million to $50 million from the Partnership based on that range. The Corporation anticipates direct
cash expenses associated with its operations outside the Partnership of approximately $2 million.
In addition, the Corporation anticipates that it will incur only nominal current-year income tax
expense due to tax loss carryforwards and other tax benefits that it expects to use in 2007. The
Corporation also will continue to build its cash balances during the year. Therefore, the
Corporation expects to pay dividends in the range of $0.88 to $0.98 per share in 2007, or a 9% to
21% increase over 2006.
As we go through this transition in 2007, we anticipate that the rate of growth of our dividends
and distributions may slow temporarily, Davis continued. This is directly attributable to the
impact of the 2005 hurricanes on our SLP assets and the fact that our major capital programs in
2006 and 2007 are in the early stages of making cash-flow contributions, which we expect to build
over time.
The company plans to disclose more detailed guidance prior to its March 30, 2007, analyst meeting
in Dallas, Texas.
Preliminary Guidance for 2007
Reconciliation of Net Income (Loss) to Distributable Cash Flow
(In millions)
|
|
|
|
|
|
|
|
|
|
|
Range |
|
|
|
Low |
|
|
High (A) |
|
Net Income (Loss) |
|
$ |
(17 |
) |
|
$ |
(2 |
) |
Interest |
|
|
78 |
|
|
|
73 |
|
Depreciation and Amortization |
|
|
108 |
|
|
|
108 |
|
Stock Based Compensation |
|
|
12 |
|
|
|
12 |
|
|
|
|
|
|
|
|
Adjusted Cash Flow |
|
|
181 |
|
|
|
191 |
|
|
|
|
|
|
|
|
|
|
Interest |
|
|
(78 |
) |
|
|
(73 |
) |
Amortization of Put Premiums |
|
|
(9 |
) |
|
|
(9 |
) |
Maintenance Capital Expenditures |
|
|
(11 |
) |
|
|
(14 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributable Cash Flow |
|
$ |
83 |
|
|
$ |
95 |
|
|
|
|
|
|
|
|
|
|
|
(A) |
|
Assumes the repayment of $100 million of debt in 2007 to reduce interest expense. |
Crosstex to Hold Earnings Conference Call Today
The Partnership and the Corporation will hold their quarterly conference call to discuss
fourth-quarter and full-year 2006 results today, March 1, at 10:00 a.m. Central Time (11:00 p.m.
Eastern Time). The dial-in number for the call is 1-866-761-0748, and the passcode is Crosstex.
Callers outside the United States should dial 1-617-614-2706, and the passcode is Crosstex. A
live Web cast of the call can be accessed on the Investors page of Crosstex Energys Web site at
www.crosstexenergy.com. A replay of the call can be accessed for 30 days by dialing 888-286-8010,
passcode 40752106. International callers should dial 1-617-801-6888, passcode 40752106, for a
replay. Interested parties also can visit the Investors page of Crosstexs Web site to listen to a
replay of the call.
About the Crosstex Energy Companies
Crosstex Energy, L.P., a midstream natural gas company headquartered in Dallas, operates over 5,000
miles of pipeline, 12 processing plants, four fractionators, and approximately 160 natural gas
amine-treating plants in service and approximately 35 dew point control plants. Crosstex currently
provides services for over 3.0 Bcf/day of natural gas, or approximately 6.0 percent of marketed
U.S. daily production based on August 2006 Department of Energy data.
Crosstex Energy, Inc. owns the two percent general partner interest, a 42 percent limited partner
interest, and the incentive distribution rights of Crosstex Energy, L.P.
Additional
information about the Crosstex companies can be found at
www.crosstexenergy.com
Non-GAAP Financial Information
This press release contains a non-generally accepted accounting principle financial measure that we
refer to as Distributable Cash Flow. Distributable Cash Flow includes earnings before noncash
charges, less maintenance capital expenditures and amortization of costs of certain derivatives
(puts) plus proceeds from the sale of idle equipment. The amounts included in the calculation of
these measures are computed in accordance with generally accepted accounting principles (GAAP),
with the exception of maintenance capital expenditures and the amortization of put premiums.
Maintenance capital expenditures are capital expenditures made to replace partially or fully
depreciated assets in order to maintain the existing operating capacity of our assets and to extend
their useful lives. The puts were acquired to hedge the future price of certain natural gas
liquids. The net cost of the puts is being amortized against Distributable Cash Flow over their
life.
We believe this measure is useful to investors because it may provide users of this financial
information with meaningful comparisons between current results and prior reported results and a
meaningful measure of the Partnerships cash flow after it has satisfied the capital and related
requirements of its operations. Distributable Cash Flow is not a measure of financial performance
or liquidity under GAAP. It should not be considered in isolation or as an indicator of the
Partnerships performance. Furthermore, it should not be seen as a measure of liquidity or a
substitute for metrics prepared in accordance with GAAP. Our reconciliation of this measure to net
income is included among the following tables.
This press release contains forward-looking statements identified by the use of words such as
forecast, anticipate, expect and estimate. These statements are based on currently
available information and assumptions and expectations that the Partnership and the Corporation
believe are reasonable. However, the Partnerships and the Corporations assumptions and
expectations are subject to a wide range of business risks, so they can give no assurance that
actual performance will fall within the forecast ranges. Among the key risks that may bear directly
on the Partnerships and the Corporations results of operations and financial condition are: (1)
the amount of natural gas transported in the Partnerships gathering and transmission lines may
decline as a result of competition for supplies, reserve declines and reduction in demand from key
customers and markets; (2) the level of the Partnerships processing and treating operations may
decline for similar reasons; (3) fluctuations in natural gas and NGL prices may occur due to
weather and other natural and economic forces; (4) there may be a failure to successfully integrate
new acquisitions; (5) the Partnerships credit risk management efforts may fail to adequately
protect against customer nonpayment; (6) the Partnership may not adequately address construction
and operating risks and (7) other factors discussed in the Partnerships and the Corporations Form
10-Ks for the year ended December 31, 2006 and other filings with the Securities and Exchange
Commission. The Partnership and the Corporation have no obligation to publicly update or revise any
forward-looking statement, whether as a result of new information, future events, or otherwise.
(Tables follow)
CROSSTEX ENERGY, L.P.
Selected Financial Data
(All amounts in thousands except per unit numbers)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midstream |
|
$ |
705,838 |
|
|
$ |
1,054,544 |
|
|
$ |
3,073,069 |
|
|
$ |
2,982,874 |
|
Treating |
|
|
18,327 |
|
|
|
14,542 |
|
|
|
66,225 |
|
|
|
48,606 |
|
Profit from Energy Trading Activities |
|
|
580 |
|
|
|
411 |
|
|
|
2,510 |
|
|
|
1,568 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
724,745 |
|
|
|
1,069,497 |
|
|
|
3,141,804 |
|
|
|
3,033,048 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Gas |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midstream |
|
|
649,351 |
|
|
|
1,009,405 |
|
|
|
2,859,815 |
|
|
|
2,860,823 |
|
Treating |
|
|
2,104 |
|
|
|
3,710 |
|
|
|
9,463 |
|
|
|
9,706 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
651,455 |
|
|
|
1,013,115 |
|
|
|
2,869,278 |
|
|
|
2,870,529 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin |
|
|
73,290 |
|
|
|
56,382 |
|
|
|
272,526 |
|
|
|
162,519 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
|
|
28,117 |
|
|
|
19,138 |
|
|
|
100,991 |
|
|
|
56,736 |
|
General and Administrative |
|
|
11,942 |
|
|
|
10,360 |
|
|
|
45,694 |
|
|
|
32,697 |
|
(Gain) Loss on Derivatives |
|
|
240 |
|
|
|
(3,711 |
) |
|
|
(1,599 |
) |
|
|
9,968 |
|
Gain on Sale of Property |
|
|
(2,131 |
) |
|
|
(341 |
) |
|
|
(2,108 |
) |
|
|
(8,138 |
) |
Depreciation and Amortization |
|
|
24,548 |
|
|
|
13,890 |
|
|
|
82,731 |
|
|
|
36,024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
62,716 |
|
|
|
39,336 |
|
|
|
225,709 |
|
|
|
127,287 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
10,574 |
|
|
|
17,046 |
|
|
|
46,817 |
|
|
|
35,232 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense and Other |
|
|
(15,575 |
) |
|
|
(6,432 |
) |
|
|
(51,244 |
) |
|
|
(15,375 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) before Minority
Interest and Taxes |
|
|
(5,001 |
) |
|
|
10,614 |
|
|
|
(4,427 |
) |
|
|
19,857 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority Interest in Subsidiary |
|
|
(8 |
) |
|
|
(110 |
) |
|
|
(231 |
) |
|
|
(441 |
) |
Income Tax Provision (Benefit) |
|
|
134 |
|
|
|
(40 |
) |
|
|
(222 |
) |
|
|
(216 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) before Cumulative
Effect of Accounting Change |
|
|
(4,875 |
) |
|
|
10,464 |
|
|
|
(4,880 |
) |
|
|
19,200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative Effect of Accounting Change |
|
|
|
|
|
|
|
|
|
|
689 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) |
|
$ |
(4,875 |
) |
|
$ |
10,464 |
|
|
$ |
(4,191 |
) |
|
$ |
19,200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Partner Share of
Net Income (Loss) |
|
$ |
4,275 |
|
|
$ |
3,435 |
|
|
$ |
16,456 |
|
|
$ |
8,652 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Limited Partners Share of
Net Income (Loss) |
|
$ |
(9,150 |
) |
|
$ |
7,029 |
|
|
$ |
(20,647 |
) |
|
$ |
10,548 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) per Limited Partners
Unit before Accounting Change: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.34 |
) |
|
$ |
0.33 |
|
|
$ |
(0.81 |
) |
|
$ |
0.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
(0.34 |
) |
|
$ |
0.30 |
|
|
$ |
(0.81 |
) |
|
$ |
0.51 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Limited Partners
Units Outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
26,614 |
|
|
|
21,554 |
|
|
|
26,337 |
|
|
|
19,006 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
26,614 |
|
|
|
23,809 |
|
|
|
26,337 |
|
|
|
20,527 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CROSSTEX ENERGY, L.P.
Reconciliation of Net Income (Loss) to Distributable Cash Flow
(All amounts in thousands except ratios and distributions per unit)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
Net Income (Loss) |
|
$ |
(4,875 |
) |
|
$ |
10,464 |
|
|
$ |
(4,191 |
) |
|
$ |
19,200 |
|
Depreciation and Amortization (1) |
|
|
24,477 |
|
|
|
13,820 |
|
|
|
82,444 |
|
|
|
35,751 |
|
Stock-based Compensation |
|
|
2,348 |
|
|
|
1,398 |
|
|
|
8,557 |
|
|
|
4,057 |
|
Gain on Sale of Idle Property |
|
|
(2,240 |
) |
|
|
(342 |
) |
|
|
(2,108 |
) |
|
|
(8,138 |
) |
Proceeds from Sale of Idle Property |
|
|
3,862 |
|
|
|
|
|
|
|
4,645 |
|
|
|
9,313 |
|
Financial Derivatives Mark-to-Market |
|
|
1,319 |
|
|
|
(2,304 |
) |
|
|
3,255 |
|
|
|
9,243 |
|
Cumulative Effect of Accounting Change |
|
|
|
|
|
|
|
|
|
|
(689 |
) |
|
|
|
|
Deferred Tax (Benefit) Expense |
|
|
(147 |
) |
|
|
501 |
|
|
|
490 |
|
|
|
216 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flow |
|
|
24,744 |
|
|
|
23,537 |
|
|
|
92,403 |
|
|
|
69,642 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of Put Premiums |
|
|
(1,450 |
) |
|
|
|
|
|
|
(4,442 |
) |
|
|
|
|
Maintenance Capital Expenditures |
|
|
(1,318 |
) |
|
|
(1,319 |
) |
|
|
(6,044 |
) |
|
|
(5,046 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributable Cash Flow |
|
$ |
21,976 |
|
|
$ |
22,218 |
|
|
$ |
81,917 |
|
|
$ |
64,596 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum Quarterly Distribution (MQD) |
|
$ |
6,790 |
|
|
$ |
6,379 |
|
|
$ |
27,136 |
|
|
$ |
25,515 |
|
Distributable Cash Flow/MQD |
|
|
3.24 |
|
|
|
3.48 |
|
|
|
3.02 |
|
|
|
2.53 |
|
Actual Distribution |
|
$ |
20,813 |
|
|
$ |
16,913 |
|
|
$ |
79,980 |
|
|
$ |
50,050 |
|
Distribution Coverage |
|
|
1.06 |
|
|
|
1.31 |
|
|
|
1.02 |
|
|
|
1.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions per Limited Partner Unit |
|
$ |
0.56 |
|
|
$ |
0.51 |
|
|
$ |
2.18 |
|
|
$ |
1.93 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Excludes minority interest share of depreciation and amortization of
$72,000 and $287,000 for the three months and year ended December 31, 2006,
respectively, and $70,000 and $272,000 for the three months and year ended
December 31, 2005, respectively. |
CROSSTEX ENERGY, L.P.
Operating Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
Pipeline Throughput (MMBtu/d) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
South Texas |
|
|
426,000 |
|
|
|
516,000 |
|
|
|
461,000 |
|
|
|
479,000 |
|
LIG Pipeline & Marketing |
|
|
746,000 |
|
|
|
593,000 |
|
|
|
693,000 |
|
|
|
601,000 |
|
North Texas |
|
|
159,000 |
|
|
|
|
|
|
|
115,000 |
(1) |
|
|
|
|
Other Midstream |
|
|
183,000 |
|
|
|
154,000 |
|
|
|
181,000 |
|
|
|
142,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Gathering & Transmission Volume |
|
|
1,514,000 |
|
|
|
1,263,000 |
|
|
|
1,450,000 |
|
|
|
1,222,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural Gas Processed (MMBtu/d) |
|
|
1,927,000 |
|
|
|
1,729,000 |
|
|
|
1,938,000 |
|
|
|
1,825,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Services Volume (MMBtu/d) |
|
|
97,000 |
|
|
|
144,000 |
|
|
|
138,000 |
|
|
|
175,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Treating Plants in Service (2) |
|
|
160 |
|
|
|
112 |
|
|
|
160 |
|
|
|
112 |
|
|
|
|
(1) |
|
North Texas first date of service was April 1, 2006. Average daily throughput for the year ended
December 31, 2006, is from the first service date through December 31, 2006. |
|
(2) |
|
Treating Plants in Service represents plants in service on the last day of the period. |
CROSSTEX ENERGY, INC.
Selected Financial Data
(All amounts in thousands except per share numbers)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2006 |
|
|
2005 |
|
|
2006 |
|
|
2005 |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midstream |
|
$ |
705,838 |
|
|
$ |
1,054,544 |
|
|
$ |
3,073,069 |
|
|
$ |
2,982,874 |
|
Treating |
|
|
18,327 |
|
|
|
14,542 |
|
|
|
66,225 |
|
|
|
48,606 |
|
Profit from Energy Trading Activities |
|
|
580 |
|
|
|
411 |
|
|
|
2,510 |
|
|
|
1,568 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
724,745 |
|
|
|
1,069,497 |
|
|
|
3,141,804 |
|
|
|
3,033,048 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Gas |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midstream |
|
|
649,351 |
|
|
|
1,009,405 |
|
|
|
2,859,815 |
|
|
|
2,860,823 |
|
Treating |
|
|
2,104 |
|
|
|
3,710 |
|
|
|
9,463 |
|
|
|
9,706 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
651,455 |
|
|
|
1,013,115 |
|
|
|
2,869,278 |
|
|
|
2,870,529 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin |
|
|
73,290 |
|
|
|
56,382 |
|
|
|
272,526 |
|
|
|
162,519 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
|
|
28,129 |
|
|
|
19,155 |
|
|
|
101,036 |
|
|
|
56,768 |
|
General and Administrative |
|
|
12,352 |
|
|
|
10,850 |
|
|
|
47,707 |
|
|
|
34,145 |
|
(Gain) Loss on Derivatives |
|
|
240 |
|
|
|
(3,711 |
) |
|
|
(1,599 |
) |
|
|
9,968 |
|
Gain on Sale of Property |
|
|
(2,131 |
) |
|
|
(341 |
) |
|
|
(2,108 |
) |
|
|
(8,138 |
) |
Depreciation and Amortization |
|
|
24,567 |
|
|
|
13,901 |
|
|
|
82,792 |
|
|
|
36,070 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
63,157 |
|
|
|
39,854 |
|
|
|
227,828 |
|
|
|
128,813 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
10,133 |
|
|
|
16,528 |
|
|
|
44,698 |
|
|
|
33,706 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense and Other |
|
|
(15,496 |
) |
|
|
(6,273 |
) |
|
|
(49,277 |
) |
|
|
(14,941 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) before Gain on Issuance of
Partnership Units, Income Taxes and
Interest of Noncontrolling Partners in the
Partnerships Net Income |
|
|
(5,363 |
) |
|
|
10,255 |
|
|
|
(4,579 |
) |
|
|
18,765 |
|
Income Tax Provision (Benefit) |
|
|
124 |
|
|
|
(27,519 |
) |
|
|
(11,118 |
) |
|
|
(30,047 |
) |
Gain on Issuance of Units of the Partnership |
|
|
|
|
|
|
65,070 |
|
|
|
18,955 |
|
|
|
65,070 |
|
Interest of Noncontrolling Partners in the
Partnerships Net (Income) Loss |
|
|
5,704 |
|
|
|
(2,743 |
) |
|
|
13,027 |
|
|
|
(4,652 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income before Cumulative Effect of
Accounting Change |
|
|
465 |
|
|
|
45,063 |
|
|
|
16,285 |
|
|
|
49,136 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative Effect of Accounting Change |
|
|
|
|
|
|
|
|
|
|
170 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
465 |
|
|
$ |
45,063 |
|
|
$ |
16,455 |
|
|
$ |
49,136 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
per Common Share Before Accounting Change: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings per Common Share |
|
$ |
0.01 |
|
|
$ |
1.18 |
|
|
$ |
0.39 |
|
|
$ |
1.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings per Common Share |
|
$ |
0.01 |
|
|
$ |
1.16 |
|
|
$ |
0.42 |
|
|
$ |
1.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
45,941 |
|
|
|
38,280 |
|
|
|
42,168 |
|
|
|
37,956 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
46,534 |
|
|
|
38,946 |
|
|
|
38,871 |
|
|
|
38,871 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends per Common Share |
|
$ |
0.22 |
|
|
$ |
0.19 |
|
|
$ |
0.84 |
|
|
$ |
0.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|