Exhibit 99.1
FOR IMMEDIATE RELEASE
AUGUST 9, 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 SECOND-QUARTER 2007 RESULTS
DALLAS, August 9, 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 second-quarter 2007.
Second-Quarter 2007 Crosstex Energy, L.P. Financial Results
The Partnership reported net income of $2.9 million in the second quarter of 2007, compared with a
net loss of $2.3 million in the second quarter of 2006. The Partnerships distributable cash flow
in the second quarter of 2007 was $26.2 million, or 3.8 times the amount required to cover its
minimum quarterly distribution of $0.25 per unit and 1.21 times the amount required to cover its
recently increased quarterly distribution of $0.57 per unit. Distributable cash flow in the
second-quarter 2007 increased $6.2 million, or 31 percent over distributable cash flow of $20.0
million in the second quarter of 2006. 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.
We are very pleased with our results and the momentum that we have developed in the second
quarter. During the quarter, we saw continued strong growth in our core North Texas area in the
Barnett Shale play where major gas producers have confirmed better-than-expected results and plans
for continued aggressive drilling plans. During the second quarter, there were 70 well connections
to our gathering systems. As a result, Crosstexs gathered volumes have more than doubled in North
Texas since the Chief acquisition only a year ago right on track with our expectations, said
Barry E. Davis, Crosstex President and Chief Executive Officer. And we are on schedule to more
than triple our gas processing capacity next quarter in the Barnett Shale.
During the second quarter, we also completed a 72-mile expansion of our Louisiana Intrastate Gas
system, which performed on plan during the quarter. Current system throughput is more than one
million MMBtu per day, a record flow rate since our ownership of the pipeline. Drilling is solid
throughout our entire Louisiana system, and we have numerous opportunities to add attractive
packages of wellhead supply, added Davis.
Second-quarter 2007 gross margin was $89.6 million, compared with $66.2 million in the
corresponding 2006 period, a 35 percent increase. Gross margin from the Midstream segment rose 43
percent to $75.6 million in the second quarter of 2007 versus gross margin of $52.8 million for the
year-ago quarter. The improvement was driven largely by higher volumes from the Partnerships North
Texas gathering and transportation assets and from the expansion of the Partnerships Louisiana
Intrastate Gas system that began operations in April 2007. Gross margin from the Treating segment
increased five percent to $14.0 million, compared with a gross margin of $13.4 million for the
second quarter of 2006 due to a greater number of plants in service. The Partnership had 195
treating and dew point control plants in service at the end of the second-quarter 2007 versus 178
plants in service at the end of second-quarter 2006.
Operating expenses were $30.0 million in the second quarter of 2007, compared with $22.8 million in
the second-quarter 2006. The increase was related to the June 2006 acquisition and subsequent
expansion of the Chief gathering assets in the Barnett Shale formation in North Texas and the
completion of the Louisiana Intrastate Gas system expansion in April 2007. In the second quarter
of 2007, general and administrative expenses rose to $14.8 million from $10.9 million in the
year-ago quarter primarily due to staff additions to support the companys expanding asset base.
Interest expense was $18.6 million in the second quarter of 2007 versus $11.9 million in the
year-ago quarter due to increased debt for growth activities.
The net loss per limited partner unit in the second-quarter 2007 was $0.06 per unit versus a net
loss of $0.23 per unit in the corresponding quarter of 2006. The loss per limited partner unit was
impacted by the $4.5 million preferential allocation of net income to the general partner in the
second quarter of 2007, which represented the general partners incentive distribution rights less
certain stock-based compensation costs. This allocation reduced the limited partners share of net
income to a net loss of $1.6 million in the quarter.
Second-Quarter 2007 Crosstex Energy, Inc. Financial Results
The Corporation reported net income of $2.2 million for the second quarter of 2007, compared with
net income of $1.6 million for the comparable period in 2006. The Corporations net income before
income taxes and interest of noncontrolling partners in the net income of the Partnership was $2.5
million in the second quarter of 2007, compared with a net loss of $0.9 million in the second
quarter of 2006.
The Corporations share of Partnership distributions, including distributions on its 10 million
participating limited partner units, its two percent general partner interest, and the incentive
distribution rights, was $11.9 million in the second quarter of 2007. Its share of Partnership
distributions in the second quarter of 2006 was $10.8 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 $11.5 million in the first quarter of 2007 to $11.9 million in the second quarter
of 2007.
Crosstex to Hold Earnings Conference Call Today
The Partnership and the Corporation will hold their quarterly conference call to discuss
second-quarter 2007 results today, August 9, at 10:00 a.m. Central Time (11:00 p.m. Eastern Time).
The dial-in number for the call is 1-800-320-2978, and the passcode is Crosstex. Callers outside
the United States should dial 1-617-614-4923, 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. International callers should dial
1-617-801-6888 for a replay. The passcode for all callers listening to the replay is 88276841.
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 200 natural gas
amine-treating plants and dew point control plants. Crosstex currently provides services for over
3.5 Bcf/day of natural gas, or approximately 7.0 percent of marketed U.S. daily production.
Crosstex Energy, Inc. owns the two percent general partner interest, a 38 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). 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 & Operating Data
(All amounts in thousands except per unit numbers)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
|
|
(Unaudited) |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midstream |
|
$ |
984,669 |
|
|
$ |
728,398 |
|
|
$ |
1,794,467 |
|
|
$ |
1,530,965 |
|
Treating |
|
|
16,256 |
|
|
|
15,450 |
|
|
|
32,607 |
|
|
|
29,580 |
|
Profit from Energy Trading Activities |
|
|
991 |
|
|
|
807 |
|
|
|
1,594 |
|
|
|
1,230 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,001,916 |
|
|
|
744,655 |
|
|
|
1,828,668 |
|
|
|
1,561,775 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Gas |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midstream |
|
|
910,061 |
|
|
|
676,370 |
|
|
|
1,661,943 |
|
|
|
1,432,821 |
|
Treating |
|
|
2,257 |
|
|
|
2,056 |
|
|
|
4,591 |
|
|
|
4,489 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
912,318 |
|
|
|
678,426 |
|
|
|
1,666,534 |
|
|
|
1,437,310 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin |
|
|
89,598 |
|
|
|
66,229 |
|
|
|
162,134 |
|
|
|
124,465 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
|
|
29,956 |
|
|
|
22,840 |
|
|
|
57,313 |
|
|
|
44,801 |
|
General and Administrative |
|
|
14,849 |
|
|
|
10,919 |
|
|
|
26,882 |
|
|
|
22,275 |
|
Gain on Sale of Property |
|
|
(971 |
) |
|
|
(160 |
) |
|
|
(1,821 |
) |
|
|
(109 |
) |
(Gain) Loss on Derivatives |
|
|
(1,280 |
) |
|
|
3,925 |
|
|
|
(4,494 |
) |
|
|
1,766 |
|
Depreciation and Amortization |
|
|
25,509 |
|
|
|
18,708 |
|
|
|
50,495 |
|
|
|
35,758 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
68,063 |
|
|
|
56,232 |
|
|
|
128,375 |
|
|
|
104,491 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
21,535 |
|
|
|
9,997 |
|
|
|
33,759 |
|
|
|
19,974 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense and Other |
|
|
(18,402 |
) |
|
|
(11,891 |
) |
|
|
(35,679 |
) |
|
|
(20,402 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) before Minority Interest and Taxes |
|
|
3,133 |
|
|
|
(1,894 |
) |
|
|
(1,920 |
) |
|
|
(428 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority Interest in Subsidiary |
|
|
(30 |
) |
|
|
(101 |
) |
|
|
(50 |
) |
|
|
(182 |
) |
Income Tax Provision |
|
|
(215 |
) |
|
|
(264 |
) |
|
|
(419 |
) |
|
|
(298 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) before Cumulative
Effect of Accounting Change |
|
|
2,888 |
|
|
|
(2,259 |
) |
|
|
(2,389 |
) |
|
|
(908 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative Effect of Accounting Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
689 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) |
|
$ |
2,888 |
|
|
$ |
(2,259 |
) |
|
$ |
(2,389 |
) |
|
$ |
(219 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
General Partner Share of
Net Income (Loss) |
|
$ |
4,538 |
|
|
$ |
3,890 |
|
|
$ |
8,707 |
|
|
$ |
8,038 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Limited Partners Share of
Net Income (Loss) |
|
$ |
(1,650 |
) |
|
$ |
(6,149 |
) |
|
$ |
(11,096 |
) |
|
$ |
(8,257 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) per Limited Partners
Unit after Accounting Change: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Common Unit |
|
$ |
(0.06 |
) |
|
$ |
(0.23 |
) |
|
$ |
(0.42 |
) |
|
$ |
(0.62 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Senior Subordinated A Unit |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
5.31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Limited Partners Units Outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Basic and Diluted Common Units |
|
|
26,685 |
|
|
|
26,572 |
|
|
|
26,664 |
|
|
|
26,064 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Senior Subordinated A Units |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,495 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CROSSTEX ENERGY, L.P.
Reconciliation of Net Income to Distributable Cash Flow
(All amounts in thousands except ratios and distributions per unit)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
|
|
(Unaudited) |
|
|
(Unaudited) |
|
Net Income (Loss) |
|
$ |
2,888 |
|
|
$ |
(2,259 |
) |
|
$ |
(2,389 |
) |
|
$ |
(219 |
) |
Depreciation and Amortization (1) |
|
|
25,437 |
|
|
|
18,637 |
|
|
|
50,351 |
|
|
|
35,615 |
|
Stock-based Compensation |
|
|
2,852 |
|
|
|
2,238 |
|
|
|
5,086 |
|
|
|
3,883 |
|
Financial Derivatives Mark-to-Market |
|
|
59 |
|
|
|
4,069 |
|
|
|
(2,022 |
) |
|
|
4,293 |
|
Cumulative Effect of Accounting Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(689 |
) |
Other |
|
|
45 |
|
|
|
236 |
|
|
|
89 |
|
|
|
291 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flow |
|
|
31,281 |
|
|
|
22,921 |
|
|
|
51,115 |
|
|
|
43,174 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of Put Premiums |
|
|
(2,517 |
) |
|
|
(1,065 |
) |
|
|
(3,468 |
) |
|
|
(1,687 |
) |
Maintenance Capital Expenditures |
|
|
(2,597 |
) |
|
|
(1,710 |
) |
|
|
(3,629 |
) |
|
|
(2,729 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributable Cash Flow |
|
$ |
26,167 |
|
|
$ |
20,146 |
|
|
$ |
44,018 |
|
|
$ |
38,758 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum Quarterly Distribution (MQD) |
|
$ |
6,897 |
|
|
$ |
6,785 |
|
|
$ |
13,695 |
|
|
$ |
13,558 |
|
Distributable Cash Flow/MQD |
|
|
3.79 |
|
|
|
2.97 |
|
|
|
3.21 |
|
|
|
2.86 |
|
Actual Distribution |
|
$ |
21,683 |
|
|
$ |
19,724 |
|
|
$ |
42,522 |
|
|
$ |
38,893 |
|
Distribution Coverage |
|
|
1.21 |
|
|
|
1.02 |
|
|
|
1.04 |
|
|
|
1.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions per Limited Partner Unit |
|
$ |
0.57 |
|
|
$ |
0.54 |
|
|
$ |
1.13 |
|
|
$ |
1.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Excludes minority interest share of depreciation and amortization of $72,000 and $144,000 for the three
and six months ended June 30, 2007, respectively, and $72,000 and $143,000 for the three months and six months ended June 30, 2006, respectively.
CROSSTEX ENERGY, L.P.
Operating Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
Pipeline Throughput (MMBtu/d) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
South Texas |
|
|
511,000 |
|
|
|
476,000 |
|
|
|
496,000 |
|
|
|
484,000 |
|
LIG Pipeline and Marketing |
|
|
950,000 |
|
|
|
698,000 |
|
|
|
903,000 |
|
|
|
652,000 |
|
North Texas Gathering |
|
|
288,000 |
|
|
|
13,000 |
|
|
|
264,000 |
|
|
|
13,000 |
|
North Texas Transmission |
|
|
266,000 |
|
|
|
47,000 |
|
|
|
186,000 |
|
|
|
47,000 |
|
Other Midstream |
|
|
186,000 |
|
|
|
175,000 |
|
|
|
179,000 |
|
|
|
171,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Gathering and Transmission Volume |
|
|
2,201,000 |
|
|
|
1,409,000 |
|
|
|
2,028,000 |
|
|
|
1,367,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural Gas Processed (MMBtu/d) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
South Louisiana |
|
|
1,466,000 |
|
|
|
1,486,000 |
|
|
|
1,430,000 |
|
|
|
1,427,000 |
|
LIG System |
|
|
320,000 |
|
|
|
364,000 |
|
|
|
319,000 |
|
|
|
331,000 |
|
South Texas |
|
|
143,000 |
|
|
|
111,000 |
|
|
|
138,000 |
|
|
|
108,000 |
|
North Texas |
|
|
92,000 |
|
|
|
9,000 |
|
|
|
78,000 |
|
|
|
4,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Gas Volumes Processed |
|
|
2,021,000 |
|
|
|
1,970,000 |
|
|
|
1,965,000 |
|
|
|
1,870,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Services Volume (MMBtu/d) |
|
|
100,000 |
|
|
|
173,000 |
|
|
|
95,000 |
|
|
|
192,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North Texas Gathering (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wells Connected |
|
|
70 |
|
|
|
|
|
|
|
105 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Treating Plants and Dew Point Control Plants in Service (2) |
|
|
195 |
|
|
|
178 |
|
|
|
195 |
|
|
|
178 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
North Texas Gathering assets were acquired June 29, 2006.
|
|
(2) |
|
Treating Plants and Dew Point Control Plants in Service represents plants in service on the last day of the period. |
CROSSTEX ENERGY, INC.
Selected Financial & Operating Data
(All amounts in thousands except per share numbers)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
June 30, |
|
|
June 30, |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
|
|
(Unaudited) |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midstream |
|
$ |
984,669 |
|
|
$ |
728,398 |
|
|
$ |
1,794,467 |
|
|
$ |
1,530,965 |
|
Treating |
|
|
16,256 |
|
|
|
15,450 |
|
|
|
32,607 |
|
|
|
29,580 |
|
Profit from Energy Trading Activities |
|
|
991 |
|
|
|
807 |
|
|
|
1,594 |
|
|
|
1,230 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,001,916 |
|
|
|
744,655 |
|
|
|
1,828,668 |
|
|
|
1,561,775 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Gas |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midstream |
|
|
910,061 |
|
|
|
676,370 |
|
|
|
1,661,943 |
|
|
|
1,431,938 |
|
Treating |
|
|
2,257 |
|
|
|
2,056 |
|
|
|
4,591 |
|
|
|
4,489 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
912,318 |
|
|
|
678,426 |
|
|
|
1,666,534 |
|
|
|
1,436,427 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin |
|
|
89,598 |
|
|
|
66,229 |
|
|
|
162,134 |
|
|
|
125,348 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
|
|
29,965 |
|
|
|
22,856 |
|
|
|
57,329 |
|
|
|
44,826 |
|
General and Administrative |
|
|
15,537 |
|
|
|
11,545 |
|
|
|
28,189 |
|
|
|
23,377 |
|
Gain on Sale of Property |
|
|
(971 |
) |
|
|
(160 |
) |
|
|
(1,821 |
) |
|
|
(109 |
) |
(Gain) Loss on Derivatives |
|
|
(1,280 |
) |
|
|
3,925 |
|
|
|
(4,494 |
) |
|
|
1,766 |
|
Depreciation and Amortization |
|
|
25,521 |
|
|
|
18,720 |
|
|
|
50,518 |
|
|
|
35,789 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
68,772 |
|
|
|
56,886 |
|
|
|
129,721 |
|
|
|
105,649 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
20,826 |
|
|
|
9,343 |
|
|
|
32,413 |
|
|
|
19,699 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense and Other |
|
|
(18,297 |
) |
|
|
(10,198 |
) |
|
|
(35,436 |
) |
|
|
(18,599 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) before Gain on Issuance of
Partnership Units, Income Taxes and
Interest of Noncontrolling Partners in the
Partnerships Net Loss |
|
|
2,529 |
|
|
|
(855 |
) |
|
|
(3,023 |
) |
|
|
1,100 |
|
Gain on Issuance of Units of the Partnership |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,955 |
|
Income Tax Provision |
|
|
(1,338 |
) |
|
|
(1,238 |
) |
|
|
(1,593 |
) |
|
|
(10,572 |
) |
Interest of Noncontrolling Partners in the
Partnerships Net Loss |
|
|
1,002 |
|
|
|
3,734 |
|
|
|
6,883 |
|
|
|
4,821 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income before Cumulative Effect of
Accounting Change |
|
|
2,193 |
|
|
|
1,641 |
|
|
|
2,267 |
|
|
|
14,304 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative Effect of Accounting Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
170 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
2,193 |
|
|
$ |
1,641 |
|
|
$ |
2,267 |
|
|
$ |
14,474 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income per Common Share
after Accounting Change: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings per Common Share |
|
$ |
0.05 |
|
|
$ |
0.04 |
|
|
$ |
0.05 |
|
|
$ |
0.38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings per Common Share |
|
$ |
0.05 |
|
|
$ |
0.04 |
|
|
$ |
0.05 |
|
|
$ |
0.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
45,977 |
|
|
|
38,373 |
|
|
|
45,970 |
|
|
|
38,331 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
46,576 |
|
|
|
38,862 |
|
|
|
46,565 |
|
|
|
38,790 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends per Common Share |
|
$ |
0.23 |
|
|
$ |
0.21 |
|
|
$ |
0.45 |
|
|
$ |
0.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|