FOR IMMEDIATE RELEASE
NOVEMBER 8, 2007
|
|
|
Investor Contact:
|
|
Crystal C. Bell, Investor Relations Specialist
Phone: (214) 721-9407 |
|
|
|
Media Contact:
|
|
Jill McMillan, Manager of Public & Industry Affairs
Phone: (214) 721-9271 |
CROSSTEX ENERGY REPORTS THIRD-QUARTER 2007 RESULTS
Recent Projects Expand Companies Capacity and Contribute to Record Quarter
DALLAS, November 8, 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 third quarter of 2007.
Third-Quarter 2007 Crosstex Energy, L.P. Financial Results
The Partnership reported net income of $2.1 million in the third quarter of 2007, compared with net
income of $0.9 million in the third quarter of 2006. The Partnerships distributable cash flow in
the third quarter of 2007 was $31.9 million, or 4.7 times the amount required to cover its minimum
quarterly distribution of $0.25 per unit and 1.4 times the amount required to cover its recently
increased quarterly distribution of $0.59 per unit. Distributable cash flow in the third-quarter
2007 increased $10.8 million, or 51 percent, over distributable cash flow of $21.1 million in the
third 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 aggressively pushing ahead with our growth strategy. Our record third quarter results
demonstrate our ability to execute on our growth plans and highlight that our suite of assets and
leadership team is well positioned to continue to generate solid performance, said Barry E. Davis,
Crosstex President and Chief Executive Officer. Our core North Texas area continued its rapid
growth and other previously announced projects, including the Red River Lateral in North Louisiana
and the St. James interconnect, expanded much needed capacity to our Crosstex LIG system, increased
throughput and added new markets for our customers, Davis added.
-more-
Crosstex Reports Third-Quarter 2007 Earnings
Page 2 of 8
In addition to the build-out of the Barnett Shale systems acquired from Chief last year, Crosstex
recently announced the expansion of a low pressure gathering system in North Johnson County that
will significantly increase its footprint in the region. In the third quarter, the company also
completed a 200 million cubic feet per day gas processing plant and expanded gathering systems by
connecting another 57 wells.
The tremendous level of activity in the Barnett Shale continues to exceed our expectations,
stated Davis. As promised last quarter, we more than tripled our gas processing capacity in the
area during the third quarter. We also announced plans for a 29-mile low-pressure gas gathering
system and pipeline in North Johnson County. The new pipeline system allows us to expand
our services to major E&P companies in the Barnett Shale, Davis added.
Third-quarter 2007 gross margin was $100.1 million, compared with $74.8 million in the
corresponding 2006 period, a 34 percent increase. Gross margin from the Midstream segment rose 40
percent to $85.7 million in the third quarter of 2007 versus gross margin of $61.0 million for the
same quarter last year. The increase is due to higher system throughput from continued expansion of
gathering and transportation systems in the Barnett Shale and system expansion projects on our
Crosstex LIG system as well as higher processing margins during the third quarter 2007.
Gross margin from the Treating segment increased 4 percent to $14.4 million compared with a gross
margin of $13.8 million for the third quarter of 2006. The increase was 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 third-quarter 2007 versus 176 plants in service at the end of third-quarter 2006.
Operating expenses were $32.4 million in the third quarter of 2007 compared with $28.1 million in
the third quarter of 2006. The increase was related to expansion of gathering assets in the Barnett
Shale in North Texas and the completion of the Red River Lateral in April 2007. In the third
quarter of 2007, general and administrative expenses rose to $16.1 million from $11.5 million in
the year-ago quarter primarily due to staff additions to support the Partnerships expanding asset
base. Interest expense was $20.5 million in the third quarter of 2007 versus $15.3 million in the
year-ago quarter due to increased debt for growth activities.
The net loss per limited partner unit in the third quarter of 2007 was $0.10 per unit versus a net
loss of $0.12 per unit in the corresponding quarter of 2006. The loss per limited partner unit was
impacted by the $4.7 million preferential allocation of net income to the general partner in the
third 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 $2.6 million in the quarter.
Third-Quarter 2007 Crosstex Energy, Inc. Financial Results
The Corporation reported net income of $2.2 million for the third quarter of 2007 compared with net
income of $1.5 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 $1.8
million in the third quarter of 2007 compared with a net loss of $0.3 million in the third quarter
of 2006.
-more-
Crosstex Reports Third-Quarter 2007 Earnings
Page 3 of 8
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 $12.6 million in the third quarter of 2007. Its share of Partnership
distributions in the third quarter of 2006 was $11.1 million. The recently announced increase in
the Partnerships distribution of $0.02 per unit raised the Corporations share of distributions by
$0.7 million from $11.9 million in the second quarter of 2007 to $12.6 million in the third quarter
of 2007.
Crosstex to Hold Earnings Conference Call Today
The Partnership and the Corporation will hold their quarterly conference call to discuss
third-quarter 2007 results today, November 8, at 10:00 a.m. Central Time (11:00 p.m. Eastern Time).
The dial-in number for the call is 1-800-299-9630, and the passcode is Crosstex. Callers outside
the United States should dial 1-617-786-2904, 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 11815465. 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, 13 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 billion cubic feet per 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
-more-
Crosstex Reports Third-Quarter 2007 Earnings
Page 4 of 8
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 Reports Third-Quarter 2007 Earnings
Page 5 of 8
CROSSTEX
ENERGY, L.P.
Selected Financial & Operating Data
(All amounts in thousands except per unit numbers)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
|
|
(Unaudited) |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midstream |
|
$ |
926,726 |
|
|
$ |
837,942 |
|
|
$ |
2,721,193 |
|
|
$ |
2,368,907 |
|
Treating |
|
|
15,956 |
|
|
|
16,643 |
|
|
|
48,563 |
|
|
|
46,223 |
|
Profit from Energy Trading Activities |
|
|
587 |
|
|
|
700 |
|
|
|
2,180 |
|
|
|
1,930 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
943,269 |
|
|
|
855,285 |
|
|
|
2,771,936 |
|
|
|
2,417,060 |
|
Cost of Gas |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midstream |
|
|
841,580 |
|
|
|
777,644 |
|
|
|
2,503,523 |
|
|
|
2,210,465 |
|
Treating |
|
|
1,617 |
|
|
|
2,870 |
|
|
|
6,208 |
|
|
|
7,359 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
843,197 |
|
|
|
780,514 |
|
|
|
2,509,731 |
|
|
|
2,217,824 |
|
Gross Margin |
|
|
100,072 |
|
|
|
74,771 |
|
|
|
262,205 |
|
|
|
199,236 |
|
Operating Expenses |
|
|
32,404 |
|
|
|
28,073 |
|
|
|
89,716 |
|
|
|
72,874 |
|
General and Administrative |
|
|
16,127 |
|
|
|
11,476 |
|
|
|
43,010 |
|
|
|
33,751 |
|
(Gain) Loss on Sale of Property |
|
|
2 |
|
|
|
132 |
|
|
|
(1,819 |
) |
|
|
23 |
|
(Gain) Loss on Derivatives |
|
|
526 |
|
|
|
(3,605 |
) |
|
|
(3,969 |
) |
|
|
(1,839 |
) |
Depreciation and Amortization |
|
|
28,030 |
|
|
|
22,424 |
|
|
|
78,525 |
|
|
|
58,182 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
77,089 |
|
|
|
58,500 |
|
|
|
205,463 |
|
|
|
162,991 |
|
Operating Income |
|
|
22,983 |
|
|
|
16,271 |
|
|
|
56,742 |
|
|
|
36,245 |
|
Interest Expense and Other |
|
|
(20,481 |
) |
|
|
(15,269 |
) |
|
|
(56,159 |
) |
|
|
(35,671 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) before Minority Interest
and Taxes |
|
|
2,502 |
|
|
|
1,002 |
|
|
|
583 |
|
|
|
574 |
|
Minority Interest in Subsidiary |
|
|
(136 |
) |
|
|
(41 |
) |
|
|
(186 |
) |
|
|
(223 |
) |
Income Tax Provision |
|
|
(236 |
) |
|
|
(58 |
) |
|
|
(655 |
) |
|
|
(356 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) before Cumulative Effect of
Accounting Change |
|
|
2,130 |
|
|
|
903 |
|
|
|
(258 |
) |
|
|
(5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative Effect of Accounting Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
689 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) |
|
$ |
2,130 |
|
|
$ |
903 |
|
|
$ |
(258 |
) |
|
$ |
684 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Partner Share of Net Income (Loss) |
|
$ |
4,737 |
|
|
$ |
4,143 |
|
|
$ |
13,444 |
|
|
$ |
12,181 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Limited Partners Share of Net Income (Loss) |
|
$ |
(2,607 |
) |
|
$ |
(3,240 |
) |
|
$ |
(13,702 |
) |
|
$ |
(11,497 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) per Limited Partners Unit
after Accounting Change: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Common Unit |
|
$ |
(0.10 |
) |
|
$ |
(0.12 |
) |
|
$ |
(0.51 |
) |
|
$ |
(0.74 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Senior Subordinated A Unit |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
5.31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Limited Partners Units
Outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Common Units |
|
|
26,718 |
|
|
|
26,602 |
|
|
|
26,682 |
|
|
|
26,245 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and Diluted Senior Subordinated A Units |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,495 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crosstex Reports Third-Quarter 2007 Earnings
Page 6 of 8
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 |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
|
|
(Unaudited) |
|
|
(Unaudited) |
|
Net Income (Loss) |
|
$ |
2,130 |
|
|
$ |
903 |
|
|
$ |
(258 |
) |
|
$ |
684 |
|
Depreciation and Amortization (1) |
|
|
27,999 |
|
|
|
22,352 |
|
|
|
78,351 |
|
|
|
57,967 |
|
Stock-based Compensation |
|
|
3,549 |
|
|
|
2,328 |
|
|
|
8,635 |
|
|
|
6,210 |
|
Financial Derivatives Mark-to-Market |
|
|
2,460 |
|
|
|
(2,357 |
) |
|
|
439 |
|
|
|
1,936 |
|
Cumulative Effect of Accounting Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(689 |
) |
Other |
|
|
44 |
|
|
|
1,262 |
|
|
|
133 |
|
|
|
1,554 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flow |
|
|
36,182 |
|
|
|
24,488 |
|
|
|
87,300 |
|
|
|
67,662 |
|
Amortization of Put Premiums |
|
|
(2,708 |
) |
|
|
(1,305 |
) |
|
|
(6,176 |
) |
|
|
(2,992 |
) |
Maintenance Capital Expenditures |
|
|
(1,609 |
) |
|
|
(2,044 |
) |
|
|
(6,165 |
) |
|
|
(4,773 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributable Cash Flow |
|
$ |
31,865 |
|
|
$ |
21,139 |
|
|
$ |
74,959 |
|
|
$ |
59,897 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum Quarterly Distribution (MQD) |
|
$ |
6,818 |
|
|
$ |
6,788 |
|
|
$ |
20,513 |
|
|
$ |
20,346 |
|
Distributable Cash Flow/MQD |
|
|
4.67 |
|
|
|
3.11 |
|
|
|
3.65 |
|
|
|
2.94 |
|
Actual Distribution |
|
$ |
22,796 |
|
|
$ |
20,274 |
|
|
$ |
65,318 |
|
|
$ |
59,167 |
|
Distribution Coverage |
|
|
1.40 |
|
|
|
1.04 |
|
|
|
1.15 |
|
|
|
1.01 |
|
Distributions per Limited Partner Unit |
|
$ |
0.59 |
|
|
$ |
0.55 |
|
|
$ |
1.72 |
|
|
$ |
1.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Excludes minority interest share of depreciation and
amortization of $31,000 and $174,000 for the three and nine months
ended September 30, 2007, respectively, and $72,000 and $215,000 for
the three months and nine months ended September 30, 2006,
respectively. |
Crosstex Reports Third-Quarter 2007 Earnings
Page 7 of 8
CROSSTEX ENERGY, L.P.
Operating Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
Pipeline Throughput (MMBtu/d) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIG Pipeline and Marketing |
|
|
1,023,000 |
|
|
|
718,000 |
|
|
|
921,000 |
|
|
|
675,000 |
|
South Texas |
|
|
429,000 |
|
|
|
373,000 |
|
|
|
396,000 |
|
|
|
378,000 |
|
North Texas Gathering |
|
|
381,000 |
|
|
|
102,000 |
|
|
|
302,000 |
|
|
|
70,000 |
|
North Texas Transmission |
|
|
297,000 |
|
|
|
24,000 |
|
|
|
188,000 |
|
|
|
23,000 |
|
Other Midstream |
|
|
202,000 |
|
|
|
179,000 |
|
|
|
186,000 |
|
|
|
215,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Gathering and Transmission Volume |
|
|
2,332,000 |
|
|
|
1,396,000 |
|
|
|
1,993,000 |
|
|
|
1,361,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural Gas Processed and Fractionated (MMBtu/d) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
South Louisiana |
|
|
1,473,000 |
|
|
|
1,561,000 |
|
|
|
1,439,000 |
|
|
|
1,471,000 |
|
LIG System |
|
|
314,000 |
|
|
|
342,000 |
|
|
|
317,000 |
|
|
|
335,000 |
|
South Texas |
|
|
219,000 |
|
|
|
228,000 |
|
|
|
221,000 |
|
|
|
213,000 |
|
North Texas |
|
|
150,000 |
|
|
|
20,000 |
|
|
|
102,000 |
|
|
|
10,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Gas Volumes Processed and Fractionated |
|
|
2,156,000 |
|
|
|
2,151,000 |
|
|
|
2,079,000 |
|
|
|
2,029,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Services Volume (MMBtu/d) |
|
|
92,000 |
|
|
|
95,000 |
|
|
|
95,000 |
|
|
|
152,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North Texas Gathering (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wells Connected |
|
|
57 |
|
|
|
46 |
|
|
|
157 |
|
|
|
46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Treating Plants and Dew Point Control Plants in
Service (2) |
|
|
195 |
|
|
|
176 |
|
|
|
195 |
|
|
|
176 |
|
|
|
|
(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 Reports Third-Quarter 2007 Earnings
Page 8 of 8
CROSSTEX
ENERGY, INC.
Selected Financial & Operating Data
(All amounts in thousands except per share numbers)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2007 |
|
|
2006 |
|
|
2007 |
|
|
2006 |
|
|
|
(Unaudited) |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midstream |
|
$ |
926,726 |
|
|
$ |
837,942 |
|
|
$ |
2,721,193 |
|
|
$ |
2,368,907 |
|
Treating |
|
|
15,956 |
|
|
|
16,643 |
|
|
|
48,563 |
|
|
|
46,223 |
|
Profit from Energy Trading Activities |
|
|
587 |
|
|
|
700 |
|
|
|
2,180 |
|
|
|
1,930 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
943,269 |
|
|
|
855,285 |
|
|
|
2,771,936 |
|
|
|
2,417,060 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Gas |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midstream |
|
|
841,580 |
|
|
|
778,527 |
|
|
|
2,503,523 |
|
|
|
2,210,465 |
|
Treating |
|
|
1,617 |
|
|
|
2,870 |
|
|
|
6,208 |
|
|
|
7,359 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
843,197 |
|
|
|
781,397 |
|
|
|
2,509,731 |
|
|
|
2,217,824 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin |
|
|
100,072 |
|
|
|
73,888 |
|
|
|
262,205 |
|
|
|
199,236 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
|
|
32,420 |
|
|
|
28,080 |
|
|
|
89,749 |
|
|
|
72,907 |
|
General and Administrative |
|
|
16,886 |
|
|
|
11,978 |
|
|
|
45,074 |
|
|
|
35,354 |
|
(Gain) Loss on Sale of Property |
|
|
2 |
|
|
|
132 |
|
|
|
(1,819 |
) |
|
|
23 |
|
(Gain) Loss on Derivatives |
|
|
526 |
|
|
|
(3,605 |
) |
|
|
(3,969 |
) |
|
|
(1,839 |
) |
Depreciation and Amortization |
|
|
28,042 |
|
|
|
22,436 |
|
|
|
78,560 |
|
|
|
58,225 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
77,876 |
|
|
|
59,021 |
|
|
|
207,595 |
|
|
|
164,670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
22,196 |
|
|
|
14,867 |
|
|
|
54,610 |
|
|
|
34,566 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense and Other |
|
|
(20,390 |
) |
|
|
(15,183 |
) |
|
|
(55,826 |
) |
|
|
(33,782 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) before Gain on Issuance of
Partnership Units, Income Taxes and
Interest of Noncontrolling Partners in the
Partnerships Net Loss |
|
|
1,806 |
|
|
|
(316 |
) |
|
|
(1,216 |
) |
|
|
784 |
|
Gain on Issuance of Units of the Partnership |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18,955 |
|
Income Tax Provision |
|
|
(1,121 |
) |
|
|
(670 |
) |
|
|
(2,714 |
) |
|
|
(11,242 |
) |
Interest of Noncontrolling Partners in the
Partnerships Net Loss |
|
|
1,495 |
|
|
|
2,502 |
|
|
|
8,377 |
|
|
|
7,323 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income before Cumulative Effect of
Accounting Change |
|
|
2,180 |
|
|
|
1,516 |
|
|
|
4,447 |
|
|
|
15,820 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative Effect of Accounting Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
170 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
|
$ |
2,180 |
|
|
$ |
1,516 |
|
|
$ |
4,447 |
|
|
$ |
15,990 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income per Common Share after Accounting
Change: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Earnings per Common Share |
|
$ |
0.05 |
|
|
$ |
0.03 |
|
|
$ |
0.10 |
|
|
$ |
0.39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings per Common Share |
|
$ |
0.05 |
|
|
$ |
0.03 |
|
|
$ |
0.10 |
|
|
$ |
0.39 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
45,996 |
|
|
|
45,942 |
|
|
|
45,978 |
|
|
|
40,896 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
46,655 |
|
|
|
46,506 |
|
|
|
46,591 |
|
|
|
41,379 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends per Common Share |
|
$ |
0.24 |
|
|
$ |
0.21 |
|
|
$ |
0.69 |
|
|
$ |
0.62 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|