Exhibit 99.1
Report of Independent Registered Public Accounting Firm
The Partners
Crosstex Energy GP, L.P.:
We have audited the accompanying consolidated balance sheet of Crosstex Energy GP, L.P. (a
Delaware limited partnership) and subsidiaries as of December 31, 2007. This consolidated
financial statement is the responsibility of the Partnerships management. Our responsibility is
to express an opinion on this consolidated financial statement based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting
Oversight Board (United States). Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the balance sheet is free of material misstatement. An
audit of a balance sheet includes examining, on a test basis, evidence supporting the amounts and
disclosures in that balance sheet, assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall balance sheet presentation. We
believe that our audit of the balance sheet provides a reasonable basis for our opinion.
In our opinion, the consolidated balance sheet referred to above presents fairly, in all
material respects, the financial position of Crosstex Energy GP, L.P. and subsidiaries as of
December 31, 2007, in conformity with U.S. generally accepted accounting principles.
/s/ KPMG LLP
Dallas, Texas
April 8, 2008
CROSSTEX ENERGY GP, L.P.
Consolidated Balance Sheet
December 31, 2007
(In thousands)
|
|
|
|
|
ASSETS
|
|
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
|
$ |
143 |
|
Accounts receivable: |
|
|
|
|
Trade, net of allowance for bad debts of $985 |
|
|
46,441 |
|
Accrued revenues |
|
|
443,448 |
|
Imbalances |
|
|
3,865 |
|
Affiliated companies |
|
|
38 |
|
Note receivable |
|
|
1,026 |
|
Other |
|
|
2,531 |
|
Fair value of derivative assets |
|
|
8,589 |
|
Natural gas and natural gas liquids, prepaid expenses, and other |
|
|
16,062 |
|
|
|
|
|
Total current assets |
|
|
522,143 |
|
|
|
|
|
Property and equipment: |
|
|
|
|
Transmission assets |
|
|
468,692 |
|
Gathering systems |
|
|
460,420 |
|
Gas plants |
|
|
565,415 |
|
Other property and equipment |
|
|
64,073 |
|
Construction in process |
|
|
79,889 |
|
|
|
|
|
Total property and equipment |
|
|
1,638,489 |
|
Accumulated depreciation |
|
|
(213,327 |
) |
|
|
|
|
Total property and equipment, net |
|
|
1,425,162 |
|
|
|
|
|
Fair value of derivative assets |
|
|
1,337 |
|
Intangible assets, net of accumulated amortization of $60,118 |
|
|
610,076 |
|
Goodwill |
|
|
24,540 |
|
Other assets, net |
|
|
9,617 |
|
|
|
|
|
Total assets |
|
$ |
2,592,875 |
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND PARTNERS EQUITY
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
Drafts payable |
|
$ |
28,931 |
|
Accounts payable |
|
|
13,727 |
|
Accrued gas purchases |
|
|
427,293 |
|
Accrued imbalances payable |
|
|
9,447 |
|
Accrued construction in process costs |
|
|
12,732 |
|
Fair value of derivative liabilities |
|
|
21,066 |
|
Current portion of long-term debt |
|
|
9,412 |
|
Other current liabilities |
|
|
46,422 |
|
|
|
|
|
Total current liabilities |
|
|
569,030 |
|
|
|
|
|
Long-term debt |
|
|
1,213,706 |
|
Other long-term liabilities |
|
|
3,553 |
|
Deferred tax liability |
|
|
8,518 |
|
Minority interest |
|
|
764,090 |
|
Fair value of derivative liabilities |
|
|
9,426 |
|
Commitments and contingencies |
|
|
|
|
Partners equity |
|
|
24,552 |
|
|
|
|
|
Total liabilities and partners equity |
|
$ |
2,592,875 |
|
|
|
|
|
See accompanying notes to consolidated balance sheet.
2
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
(1) Organization and Summary of Significant Agreements
(a) Description of Business
Crosstex Energy GP, L.P. (the General Partner) is a Delaware limited partnership formed on
July 12, 2002 to become the General Partner of Crosstex Energy, L.P. The General Partner is an
indirect wholly-owned subsidiary of Crosstex Energy, Inc. (CEI). The General Partner owns a 2%
general partner interest in Crosstex Energy, L.P. (CELP). CELP is engaged in the gathering,
transmission, treating, processing and marketing of natural gas. CELP connects the wells of
natural gas producers 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 natural gas liquids or NGLs, transports
natural gas and ultimately provides an aggregated supply of natural gas to a variety of markets. In
addition, CELP purchases natural gas from producers not connected to its gathering systems for
resale and sells natural gas on behalf of producers for a fee.
(b) Partnership Ownership
As of December 31, 2007, CEI also owns 4,668,000 subordinated units, 6,414,830 senior
subordinated series C units and 5,332,000 common units in CELP through its wholly-owned
subsidiaries. As of December 31, 2007, CEI owned 36.3% of the limited partner interests in CELP
and officers and directors owned 1.20% of the limited partnership interests. The remaining units
are held by the public. As of December 31, 2007, Crosstex Energy Services (CES) management and
directors owned 7.87% of CEI.
In February 2008, 4,668,000 of CEIs subordinated units and 6,414,830 senior subordinated
series C units converted to common units so that the current ownership of common units is
16,414,830.
(c) Basis of Presentation
The accompanying consolidated balance sheet includes the assets and liabilities of operations
of the General Partner and CELP. The General Partner has no independent operations and no material
assets outside of its interest in CELP. The General Partner proportionately consolidates CELPs
undivided 12.4% interest in a carbon dioxide processing plant acquired by CELP in June 2004 and
CELPs undivided 59.27% interest in a gas plant acquired by CELP in November 2005 (23.85%) and May
2006 (35.42%). The General Partner also consolidates CELPs joint venture interest in Crosstex DC
Gathering, J.V. (CDC) as discussed more fully in Note (3), in accordance with FASB Interpretation No.
46R, Consolidation of Variable Interest Entities (FIN No. 46R). The consolidated operations are
hereafter referred to herein collectively as the Partnership. All material intercompany balances
and transactions have been eliminated.
(2) Significant Accounting Policies
(a) Adoption of Emerging Issues Task Force Issue No. 04-5, Investors Accounting for an
Investment in a Limited Partnership When the Investor is the Sole General Partner and the Limited
Partners Have Certain Rights.
Effective January 1, 2006, the General Partner adopted Emerging Issues Task Force Issue 04-5,
Investors Accounting for an Investment in a Limited Partnership When the Investor is the Sole
General Partner and the Limited Partners Have Certain Rights (EITF 04-5). The General Partner is
required to consolidate CELP in accordance with EITF 04-5 because it has substantive participating
rights as the general partner of CELP.
(b) Managements 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.
3
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
(c) Cash and Cash Equivalents
The Partnership considers all highly liquid investments with an original maturity of three
months or less to be cash equivalents.
(d) Natural Gas and Natural Gas Liquids Inventory
The Partnerships inventories of products consist of natural gas and natural gas liquids. The
Partnership reports these assets at the lower of cost or market.
(e) Property, Plant, and Equipment
Property, plant and equipment consist of intrastate gas transmission systems, gas gathering
systems, industrial supply pipelines, natural gas liquids pipelines, natural gas processing plants,
NGLs fractionation plants, an undivided 12.4% interest in a carbon dioxide processing plant and gas
treating plants.
Other property and equipment is primarily comprised of computer software and equipment,
furniture, fixtures, leasehold improvements and office equipment. Property, plant and equipment are
recorded at cost. Repairs and maintenance are charged against income when incurred. Renewals and
betterments, which extend the useful life of the properties, are capitalized. Interest costs are
capitalized to property, plant and equipment during the period the assets are undergoing
preparation for intended use.
Depreciation is provided using the straight-line method based on the estimated useful life of
each asset, as follows:
|
|
|
|
|
|
|
Useful Lives |
|
Transmission assets |
|
15-30 years |
|
Gathering systems |
|
7-15 years |
|
Gas treating, gas processing and carbon dioxide plants |
|
15 years |
|
Other property and equipment |
|
3-10 years |
|
Statement of Financial Accounting Standards (SFAS) No. 144, Accounting for the Impairment or
Disposal of Long-Lived Assets, requires long-lived assets to be reviewed whenever events or changes
in circumstances indicate that the carrying value of such assets may not be recoverable. In order
to determine whether an impairment has occurred, the Partnership compares the net book value of the
asset to the undiscounted expected future net cash flows. If impairment has occurred, the amount of
such impairment is determined based on the expected future net cash flows discounted using a rate
commensurate with the risk associated with the asset.
When determining whether impairment of one of our long-lived assets has occurred, the
Partnership must estimate the undiscounted cash flows attributable to the asset. The Partnerships
estimate of cash flows is based on assumptions regarding the purchase and resale margins on natural
gas, volume of gas available to the asset, markets available to the asset, operating expenses, and
future natural gas prices and NGL product prices. The amount of availability of gas to an asset is
sometimes based on assumptions regarding future drilling activity, which may be dependent in part
on natural gas prices. Projections of gas volumes and future commodity prices are inherently
subjective and contingent upon a number of variable factors. Any significant variance in any of the
above assumptions or factors could materially affect our cash flows, which could require us to
record an impairment of an asset.
(f) Goodwill and Intangibles
The Partnership has approximately $24.5 million of goodwill at December 31, 2007. During the
formation of the Partnership in May 2001, $5.4 million of goodwill was created and later amortized
by $0.5 million. Goodwill of approximately $1.7 million in 2005 and $17.9 million in 2006 resulted
from three acquisitions in our Treating segment. The goodwill related to the formation of the
Partnership has been allocated to the Midstream segment. Goodwill is assessed at least annually
for impairment.
Intangible assets consist of customer relationships and the value of the dedicated and
non-dedicated acreage attributable to pipeline, gathering and processing systems. The Chief
acquisition included $395.6 million of such intangibles, including the
Devon Energy Corporation (Devon) gas gathering agreement. Intangible assets other than the
intangibles associated with the Chief acquisition are amortized on a straight-line basis over the
expected period of benefits of the customer relationships, which range from three to 15 years. The
intangible assets associated with the Chief acquisition are being amortized using the units of
throughput method of amortization.
4
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
(g) Other Assets
Unamortized debt issuance costs totaling $9.6 million at December 31, 2007 are included in
other noncurrent assets. Debt issuance costs are amortized into interest expense using the
effective-interest method over the term of the debt for the senior secured notes. Debt issuance
costs are amortized using the straight-line method over the term of the debt for the bank credit
facility because borrowings under the bank credit facility cannot be forecasted for an
effective-interest computation.
(h) Gas Imbalance Accounting
Quantities of natural gas over-delivered or under-delivered related to imbalance agreements
are recorded monthly as receivables or payables using weighted average prices at the time of the
imbalance. These imbalances are typically settled with deliveries of natural gas. The Partnership
had imbalance payables of $9.4 million at December 31, 2007 which approximates the fair value of
these imbalances. The Partnership had imbalance receivables of $3.9 million at December 31, 2007
which are carried at the lower of cost or market value.
(i) Asset Retirement Obligations
In March 2005, the FASB issued Interpretation No. 47, Accounting for Conditional Asset
Retirement Obligations (FIN 47) which became effective at December 31, 2005. FIN 47 clarifies
that the term conditional asset retirement obligation as used in FASB Statement No. 143,
Accounting for Asset Retirement Obligations, refers to a legal obligation to perform an asset
retirement activity in which the timing and/or method of settlement are conditional on a future
event that may or may not be within the control of the entity. Since the obligation to perform the
asset retirement activity is unconditional, FIN 47 provides that a liability for the fair value of
a conditional asset retirement activity should be recognized if that fair value can be reasonably
estimated, even though uncertainty exists about the timing and/or method of settlement. FIN 47
also clarifies when an entity would have sufficient information to reasonably estimate the fair
value of an asset retirement obligation under FASB Statement No. 143. The Partnership did not
provide any asset retirement obligations as of December 31, 2007 because it does not have
sufficient information as set forth in FIN 47 to reasonably estimate such obligations and the
Partnership has no current intention of discontinuing use of any significant assets.
(j) Derivatives
The Partnership uses derivatives to hedge against changes in cash flows related to product
price and interest rate risks, as opposed to their use for trading purposes. SFAS No. 133,
Accounting for Derivative Instruments and Hedging Activities, requires that all derivatives be
recorded on the balance sheet at fair value. We generally determine the fair value of futures
contracts and swap contracts based on the differences between the derivatives fixed contract price
and the underlying market price at the determination date. The asset or liability related to the
derivative instrument is recorded on the balance sheet as fair value of derivative assets or
liabilities.
Realized and unrealized gains and losses on derivatives that are not designated as hedges, as
well as the ineffective portion of hedge derivatives, are recorded as gain or loss on derivatives
in the consolidated statement of operations. Unrealized gains and losses on effective cash flow
derivatives are recorded as a component of accumulated other comprehensive income. When the hedged
transaction occurs, the realized gain or loss on the hedge derivative is transformed from
accumulated other comprehensive income to earnings. Realized gains and losses on commodity hedge
derivatives are recognized in revenues, and realized gains and losses on interest hedge derivatives
are recorded as adjustments to interest expense. Settlements of derivatives are included in cash
flows from operating activities.
(k) Energy Trading Activities
The Partnership conducts off-system gas marketing operations as a service to producers on
systems that the Partnership does not own. The Partnership refers to these activities as its energy
trading activities. In some cases, the Partnership earns an agency fee from the producer for
arranging the marketing of the producers natural gas. In other cases, the Partnership purchases
the natural gas from the producer and enters into a sales contract with another party to sell the
natural gas.
The Partnership manages its price risk related to future physical purchase or sale commitments
for its energy trading activities by entering into either corresponding physical delivery contracts
or financial instruments with an objective to balance the Partnerships future commitments and
significantly reduce its risk to the movement in natural gas prices. However, the Partnership is
5
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
subject to counter-party risk for both the physical and financial contracts. The Partnerships
energy trading contracts qualify as derivatives, and accordingly, the Partnership continues to use
mark-to-market accounting for both physical and financial contracts of its energy trading
activities.
(l) Legal Costs Expected to be Incurred in Connection with a Loss contingency
Legal costs incurred in connection with a loss contingency are expensed as incurred.
(m) Income Taxes
The Partnership is generally not subject to income taxes, except as discussed below, because
its income is taxed directly to its partners including CEI as the indirect owner of the General
Partner. The net tax basis in the Partnerships assets and liabilities is less than the reported
amounts on the financial statements by approximately $337.8 million as of December 31, 2007.
Effective January 1, 2007, the Partnership will be subject to the gross margin tax enacted by the
state of Texas on May 1, 2006. The new tax law had no significant impact on the Partnerships
deferred tax liability.
The Partnership owns four entities that are treated as taxable corporations for income tax
purposes. The entity structure was formed when the Partnership acquired the stock of these
entities in 2004 to effect the matching of the tax cost to the Partnership of a step-up in the
basis of the assets to fair market value with the recognition of benefits of the step-up by the
Partnership. The deferred tax liability represents future taxes payable on the difference between
the fair value and tax basis of the assets acquired. The Partnership, through these entities,
generated a net operating loss of $4.8 million during 2005 as a result of a tax loss on a property
sale of which $0.9 million was carried back to 2004, $1.9 million was utilized in 2006 and
substantially all of the remaining $2.0 million has been utilized in 2007.
The Partnership provides for income taxes using the liability method. The principal component
of the Partnerships net deferred tax liability is as follows as of December 31, 2007 (in
thousands):
|
|
|
|
|
Deferred income tax assets: |
|
|
|
|
Net operating loss carryforward current |
|
$ |
4 |
|
Net operating loss carryforward long-term |
|
|
61 |
|
Alternative minimum tax credit carryover long-term |
|
|
99 |
|
|
|
|
|
|
|
$ |
164 |
|
|
|
|
|
Deferred income tax liabilities: |
|
|
|
|
Property, plant, equipment, and intangible assetscurrent |
|
$ |
(501 |
) |
Property, plant, equipment and intangible assetslong-term |
|
|
(8,678 |
) |
|
|
|
|
|
|
$ |
(9,179 |
) |
|
|
|
|
Net deferred tax liability |
|
$ |
(9,015 |
) |
|
|
|
|
A
net current deferred tax liability of $0.5 million is included
in other current liabilities.
6
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
(n) Environmental Costs
Environmental expenditures are expensed or capitalized as appropriate, depending on the nature
of the expenditures and their future economic benefit. Expenditures that related to an existing
condition caused by past operations that do not contribute to current or future revenue generation
are expensed. Liabilities for these expenditures are recorded on an undiscounted basis (or
discounted when the obligation can be settled at fixed and determinable amounts) when environmental
assessments or clean-ups are probable and the costs can be reasonably estimated.
(o) Cash Distributions
In accordance with the partnership agreement, CELP 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. CELPs senior secured
credit facility prohibits CELP from declaring distributions to unitholders if any event of default
exists or would result from the declaration of distributions. See Note (5) for a description of
the bank credit facility covenants.
Under the quarterly incentive distribution provisions, generally the General Partner is
entitled to 13% of amounts CELP distributes in excess of $0.25 per unit, 23% of the amounts CELP
distributes in excess of $0.3125 per unit and 48% of amounts CELP distributes in excess of $0.375
per unit. Incentive distributions totaling $24.8 million were earned by the General Partner for
the year ended December 31, 2007. 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.
CELP paid annual per common unit distributions of $2.28 for the year ended December 31, 2007.
CELP increased its fourth quarter 2007 distribution on its common and subordinated units to
$0.61 per unit, which distribution was paid on February 15, 2008.
(p) Minority Interest
Minority interest represents third party ownership interests in the net assets of our
subsidiaries that primarily include the limited partners of CELP and CELPs joint venture partner.
For financial reporting purposes, the assets and liabilities of our majority owned subsidiaries are
consolidated with those of our own, with any third party ownership interest in such amounts
presented as minority interest.
(q) Option Plans
Effective January 1, 2006, the Partnership adopted the provisions of SFAS No. 123R,
Share-Based Payment (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 for adopting SFAS
No. 123R. Under the modified-prospective method, awards that are granted, modified, repurchased,
or canceled after the date of adoption are measured and accounted for under SFAS No. 123R. The
unvested portion of awards that were granted prior to the effective date are also accounted for in
accordance with SFAS 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 SFAS No. 123R, the
Partnership is required to estimate forfeitures in determining periodic compensation cost.
7
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
The Partnership and CEI each have similar unit or share-based payment plans for employees.
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.
(r) Recent Accounting Pronouncements
In June 2006, the Financial Accounting Standards Board (FASB) issued FASB Interpretation No.
48 (FIN 48), Accounting for Uncertainty in Income Taxesan Interpretation of FASB Statement No.
109, which the Partnership adopted effective January 1, 2007. FIN 48 addressed the determination
of how tax benefits claimed or expected to be claimed on a tax return should be recorded in the
financial statements. Under FIN 48, we must recognize the tax benefit from an uncertain tax
position only if it is more likely than not that the tax position will be sustained on examination
by the taxing authorities, based on the technical merits of the position. The adoption of FIN 48
had no material impact to our financial statements. At December 31, 2007, we have no material
assets, liabilities or accrued interest and penalties associated with uncertain tax positions. In
the event interest or penalties are incurred with respect to income tax matters, our policy will be to include such items in income tax expense. At December
31, 2007, tax years 2000 through 2007 remain subject to examination by the Internal Revenue Service
and applicable states. We do not expect any material change in the balance of our unrecognized tax
benefits over the next twelve months.
In September 2006, the Financial Accounting Standards Board (FASB) issued SFAS No. 157, Fair
Value Measurements (SFAS 157). SFAS 157 defines fair value, establishes a framework for measuring
fair value and requires enhanced disclosures regarding fair value measurements. While SFAS 157
does not add any new fair value measurements, it is intended to increase consistency and
comparability of such measurement. The provisions of SFAS 157 will be effective for financial
statements issued for fiscal years beginning after November 15, 2007 and interim periods within
those fiscal years. The adoption of this standard will not have a material impact on our results
of operations, financial position or cash flows.
In February 2007, the FASB issued SFAS No. 159, Fair Value Option for Financial Assets and
Financial LiabilitiesIncluding an amendment to FASB Statement No. 115 (SFAS 159) permits entities
to choose to measure many financial assets and financial liabilities at fair value. Changes in the
fair value on items for which the fair value option has been elected are recognized in earnings
each reporting period. SFAS 159 also establishes presentation and disclosure requirements designed
to draw comparisons between the different measurement attributes elected for similar types of
assets and liabilities. SFAS 159 is effective for fiscal years beginning after November 15, 2007.
The adoption of SFAS 159 will have no material impact on our financial statements.
In December 2007, the FASB issued SFAS No. 141R, Business Combinations (SFAS 141R) and SFAS
No. 160, Noncontrolling Interests in Consolidated Financial Statements (SFAS 160). SFAS 141R
requires most identifiable assets, liabilities, noncontrolling interests and goodwill acquired in a
business combination to be recorded at full fair value. The Statement applies to all business
combinations, including combinations among mutual entities and combinations by contract alone.
Under SFAS 141R, all business combinations will be accounted for by applying the acquisition
method. SFAS 141R is effective for periods beginning on or after December 15, 2008. SFAS 160 will
require noncontrolling interests (previously referred to as minority interests) to be treated as a
separate component of equity, not as a liability or other item outside of permanent equity. The
statement applies to the accounting for noncontrolling interests and transactions with
noncontrolling interest holders in consolidated financial statements. SFAS 160 is effective for
periods beginning on or after December 15, 2008 and will be applied prospectively to all
noncontrolling interests, including any that arose before the effective date except that
comparative period information must be recast to classify noncontrolling interests in equity,
attribute net income and other comprehensive income to noncontrolling interests, and provide other
disclosures required by SFAS 160.
(3) Investment in Joint Venture and Note Receivable
The Partnership owns a 50% interest in CDC and consolidates its investment in CDC pursuant to
FIN No. 46R. The Partnership manages the business affairs of CDC. The other 50% joint venture
partner (the CDC partner) is an unrelated third party who owns and operates a natural gas field
located in Denton County.
In connection with the formation of CDC, the Partnership agreed to loan the CDC partner up to
$1.5 million for its initial capital contribution. The loan bears interest at an annual rate of
prime plus 2%. CDC makes payments directly to the Partnership attributable to CDC partners 50%
share of distributable cash flow to repay the loan. Any balance remaining on the note is due in
August 2008. The balance remaining on the note of $1.0 million is included in current notes
receivable as of December 31, 2007.
8
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
(4) Long-Term Debt
As of December 31, 2007, long-term debt consisted of the following (in thousands):
|
|
|
|
|
Bank credit facility, interest based on Prime or LIBOR plus an applicable margin,
interest rate at December 31, 2007 was 6.71% |
|
$ |
734,000 |
|
Senior secured notes, weighted average interest rate at December 31, 2007 of 6.75% |
|
|
489,118 |
|
|
|
|
|
|
|
|
1,223,118 |
|
Less current portion |
|
|
(9,412 |
) |
|
|
|
|
Debt classified as long-term |
|
$ |
1,213,706 |
|
|
|
|
|
Credit Facility. In September 2007, the Partnership increased borrowing capacity under the
bank credit facility to $1.185 billion. The bank credit facility matures in June 2011. As of
December 31, 2007, $861.3 million was outstanding under the bank credit facility, including $127.3
million of letters of credit, leaving approximately $323.7 million available for future borrowing.
Obligations under the bank credit facility are secured by first priority liens on all of the
Partnerships material pipeline, gas gathering and processing assets, all material working capital
assets and a pledge of all of the Partnerships equity interests in certain of its subsidiaries,
and rank pari passu in right of payment with the senior secured notes. The bank credit facility is
guaranteed by certain of the Partnerships subsidiaries. The Partnership 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 the Partnerships option at
the administrative agents reference rate plus 0% to 0.25% or LIBOR plus 1.00% to 1.75%. The
applicable margin varies quarterly based on the Partnerships leverage ratio. The fees charged for
letters of credit range from 1.00% to 1.75% per annum, plus a fronting fee of 0.125% per annum.
The Partnership will incur quarterly commitment fees ranging from 0.20% to 0.375% on the unused
amount of the credit facilities.
The credit agreement prohibits the Partnership 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 the Partnerships 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 its business; |
|
|
|
|
enter into certain commodity contracts; |
|
|
|
|
make certain amendments to the Partnerships or its operating partnerships
partnership agreement; and |
|
|
|
|
engage in transactions with affiliates. |
In April 2007, the Partnership amended its bank credit facility, effective as of March 28,
2007, to increase the maximum permitted leverage ratio for the fiscal quarter ending September 30,
2007 and each fiscal quarter thereafter. The maximum leverage ratio (total funded debt to
consolidated earnings before interest, taxes, depreciation and amortization) is as follows
(provided, however, that during an acquisition period as defined in the bank credit facility, the
maximum leverage ratio shall be increased by 0.50 to 1.00 from the otherwise applicable ratio set
forth below):
|
|
|
5.25 to 1.00 for fiscal quarters through December 31, 2007; |
9
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
|
|
|
5.00 to 1.00 for any fiscal quarter ending March 31, 2008 through September 2008; |
|
|
|
|
4.75 to 1.00 for fiscal quarters ending December 31, 2008 and March 31, 2009; and |
|
|
|
|
4.50 to 1.00 for any fiscal quarter ending thereafter. |
Additionally, the bank credit facility now provides that (i) if the Partnership or its
subsidiaries incur unsecured note indebtedness, the leverage ratio will shift to a two-tiered
structure and (ii) during periods where the Partnership has outstanding unsecured note
indebtedness, the Partnerships leverage ratio cannot exceed 5.50 to 1.00 and the Partnerships
senior leverage ratio cannot exceed 4.50 to 1.00. The other material terms and conditions of the
credit facility remained unchanged.
The bank credit facility contains the following covenants requiring the Partnership to
maintain:
|
|
|
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 the Partnership or any of its subsidiaries, in excess of
certain allowances; |
|
|
|
|
certain ERISA events involving the Partnership or the Partnerships 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. |
The Partnership is subject to interest rate risk on its credit facility and has entered into
interest rate swaps to reduce this risk. See Note (8) to the financial statements for a
discussion of interest rate swaps.
Senior Secured Notes. The Partnership entered into a master shelf agreement with an
institutional lender in 2003 that was amended in subsequent years to increase availability under
the agreement, pursuant to which it issued the following senior secured notes (dollars in
thousands):
10
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Month Issued |
|
Amount |
|
|
Interest Rate |
|
|
Maturity |
|
|
Principal Payment Terms |
June 2003 |
|
$ |
30,000 |
|
|
|
6.95 |
% |
|
7 years |
|
Quarterly payments of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$1,765 from June |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006-June 2010 |
July 2003 |
|
|
10,000 |
|
|
|
6.88 |
% |
|
7 years |
|
Quarterly payments of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$588 from July |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006-July 2010 |
June 2004 |
|
|
75,000 |
|
|
|
6.96 |
% |
|
10 years |
|
Annual payments of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$15,000 from July |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010-July 2014 |
November 2005 |
|
|
85,000 |
|
|
|
6.23 |
% |
|
10 years |
|
Annual payments of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$17,000 from November |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010-December 2014 |
March 2006 |
|
|
60,000 |
|
|
|
6.32 |
% |
|
10 years |
|
Annual payments of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$12,000 from March |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012-March 2016 |
July 2006 |
|
|
245,000 |
|
|
|
6.96 |
% |
|
10 years |
|
Annual payments of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$49,000 from July |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012-July 2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Issued |
|
|
505,000 |
|
|
|
|
|
|
|
|
|
|
|
Principal repaid |
|
|
(15,882 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of
December 31, 2007 |
|
$ |
489,118 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In April 2007, the Partnership amended the senior note agreement, effective as of March 30,
2007, to (i) provide that if the Partnerships leverage ratio at the end of any fiscal quarter
exceeds certain limitations, the Partnership will pay the holders of the senior secured notes an
excess leverage fee based on the daily average outstanding principal balance of the senior secured
notes during such fiscal quarter multiplied by certain percentages set forth in the senior note
agreement; (ii) increase the rate of interest on each senior secured note by 0.25% if, at any given
time during an acquisition period (as defined in the senior note agreement), the leverage ratio
exceeds 5.25 to 1.00; (iii) cause the leverage ratio to shift to a two-tiered structure if the
Partnership or its subsidiaries incur unsecured note indebtedness; and (iv) limit the Partnerships
leverage ratio to 5.25 to 1.00 and the Partnerships senior leverage ratio
to 4.25 to 1.00 during periods where the Partnership has outstanding unsecured note indebtedness.
The other material items and conditions of the senior note agreement remained unchanged.
These notes represent senior secured obligations of the Partnership 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 obligations of the Partnership under the credit facility, by first priority
liens on all of its material pipeline, gas gathering and processing assets, all material working
capital assets and a pledge of all its equity interests in certain of its subsidiaries. The senior
secured notes are guaranteed by the Partnerships subsidiaries.
The $40.0 million of senior secured notes issued in 2003 are redeemable, at the Partnerships
option and subject to certain notice requirements, at a purchase price equal to 100% of the
principal amount together with accrued interest, plus a make-whole amount determined in accordance
with the master shelf agreement. The senior secured notes issued 2004, 2005 and 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. During 2008 the notes
may also incur an additional fee each quarter of 0.15% per annum on the outstanding borrowings if
the Partnerships leverage ratio, as defined in the agreement, exceeds certain levels during such
quarterly period.
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.
11
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
The Partnership was in compliance with all debt covenants at December 31, 2007 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 Partnerships obligations under the bank credit facility and the
master shelf agreement.
Maturities. Maturities for the long-term debt as of December 31, 2007 are as follows (in
thousands):
|
|
|
|
|
2008 |
|
$ |
9,412 |
|
2009 |
|
|
9,412 |
|
2010 |
|
|
20,294 |
|
2011 |
|
|
766,000 |
|
2012 |
|
|
93,000 |
|
Thereafter |
|
|
325,000 |
|
12
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
(5) Other Long-Term Liabilities
In November 2007, the Partnership entered into a 10-year capital lease for certain compressor
equipment. Assets under capital leases as of December 31, 2007 are summarized as follows (in
thousands):
|
|
|
|
|
Compressor equipment |
|
$ |
4,011 |
|
Less: Accumulated amortization |
|
|
(29 |
) |
|
|
|
|
Net assets under capital lease |
|
$ |
3,982 |
|
|
|
|
|
The following are the minimum lease payments to be made in each of the following years
indicated for the capital lease in effect as of December 31, 2007 (in thousands):
|
|
|
|
|
Fiscal Year |
|
|
|
|
2008 through 2012 ($445 annually) |
|
$ |
2,225 |
|
Thereafter |
|
|
2,743 |
|
Less: Interest |
|
|
(980 |
) |
|
|
|
|
Net minimum lease payments under capital lease |
|
|
3,988 |
|
Less: Current portion of net minimum lease payments |
|
|
(435 |
) |
|
|
|
|
Long-term portion of net minimum lease payments |
|
$ |
3,553 |
|
|
|
|
|
(6) Employee Incentive Plans
(a) Long-Term Incentive Plan
The Partnerships managing general partner adopted a long-term incentive plan for its
employees, directors, and affiliates who perform services for the Partnership. The plan currently
permits the grant of awards covering an aggregate of 4,800,000 common unit options and restricted
units. The plan is administered by the compensation committee of the managing general partners
board of directors. The units issued upon exercise or vesting are newly issued units.
(b) 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 its general partners 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 in 2005, 2006 and 2007 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 year
ended December 31, 2007 is provided below:
Crosstex Energy, L.P. Restricted Units:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
Average |
|
|
|
Number of |
|
|
Grant-Date |
|
|
|
Units |
|
|
Fair Value |
|
Non-vested, beginning of period |
|
|
336,504 |
|
|
$ |
32.01 |
|
Granted |
|
|
224,262 |
|
|
|
35.26 |
|
Vested |
|
|
(38,052 |
) |
|
|
23.33 |
|
Forfeited |
|
|
(18,196 |
) |
|
|
26.99 |
|
|
|
|
|
|
|
|
Non-vested, end of period |
|
|
504,518 |
|
|
$ |
34.29 |
|
|
|
|
|
|
|
|
Aggregate intrinsic value, end of
period (in thousands) |
|
$ |
15,650 |
|
|
|
|
|
|
|
|
|
|
|
|
|
13
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
In July 2007, the Partnerships executive officers were granted restricted units based on the
accomplishment of certain performance targets. The target number of restricted units for all
executives of 47,742 will be increased (up to a maximum of 200% of the target number of units) or
decreased (to a minimum of 30% of the target number of units) based on the Partnerships average
growth rate (defined as the percentage increase or decrease in distributable cash flow per common
unit over the three-year period from January 2007 through January 2010) compared to the
Partnerships target average growth rate of 10.5%. The restricted unit activity for the year ended
December 31, 2007 reflects 47,742 performance-based restricted unit grants for executive officers
based on current performance models. The performance-based restricted units are included in the
current share-based compensation calculations as required by SFAS No. 123(R) when it is deemed
probable of achieving the performance criteria. All performance-based awards greater than the
minimum performance grants will be subject to reevaluation and adjustment until the restricted
units vest in January 2010.
The aggregate intrinsic value of vested units during the year ended December 31, 2007 was $1.3
million. As of December 31, 2007, there was $6.8 million of unrecognized compensation cost related
to non-vested restricted units. That cost is expected to be recognized over a weighted-average
period of 2.3 years.
(c) Unit Options
Unit options will have an exercise price that is not less 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, its general partner or its general partners 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 Partnerships 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
Partnerships common units at the date of grant. The unit options granted in 2005, 2006 and 2007
generally vest based on 3 years of service (one-third after each year of service). The following
weighted average assumptions were used for the Black-Scholes option-pricing model for grants in
2007:
Crosstex Energy, L.P. Unit Options Granted:
|
|
|
|
|
Weighted average distribution yield |
|
|
5.75 |
% |
Weighted average expected volatility |
|
|
32.0 |
% |
Weighted average risk free interest rate |
|
|
4.39 |
% |
Weighted average expected life |
|
6 years |
Weighted average contractual life |
|
10 years |
Weighted average of fair value of unit options granted |
|
$ |
6.73 |
|
A summary of the unit option activity for the year ended December 31, 2007 is provided below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
Average |
|
|
|
Number of |
|
|
Exercise |
|
|
|
Units |
|
|
Price |
|
Outstanding, beginning of period |
|
|
926,156 |
|
|
$ |
25.70 |
|
Granted |
|
|
347,599 |
|
|
|
37.29 |
|
Exercised |
|
|
(90,032 |
) |
|
|
18.20 |
|
Forfeited |
|
|
(67,688 |
) |
|
|
29.84 |
|
Expired |
|
|
(8,726 |
) |
|
|
31.60 |
|
|
|
|
|
|
|
|
Outstanding, end of period |
|
|
1,107,309 |
|
|
$ |
29.65 |
|
|
|
|
|
|
|
|
Options exercisable at end of period |
|
|
281,973 |
|
|
$ |
28.05 |
|
Weighted average contractual term (years) end of period: |
|
|
|
|
|
|
|
|
Options outstanding |
|
|
7.6 |
|
|
|
|
|
Options exercisable |
|
|
7.1 |
|
|
|
|
|
Aggregate intrinsic value end of period (in thousands): |
|
|
|
|
|
|
|
|
Options outstanding |
|
$ |
4,681 |
|
|
|
|
|
Options exercisable |
|
$ |
1,322 |
|
|
|
|
|
14
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
The total intrinsic value of unit options exercised during the year ended December 31, 2007
was $1.7 million. As of December 31, 2007, there was $2.4 million of unrecognized compensation
cost related to non-vested unit options. That cost is expected to be recognized over a
weighted-average period of 1.6 years.
(d) Crosstex Energy, Inc.s Option Plan and Restricted Stock
The Crosstex Energy, Inc. long-term incentive plan provides for the award of stock options and
restricted stock (collectively, Awards) for up to 4,590,000 shares of Crosstex Energy, Inc.s
common stock. As of January 1, 2008, approximately 924,533 shares remained under the long-term
incentive plan for future issuance to participants.
CEIs 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. CEIs restricted stock granted in 2005, 2006
and 2007 generally cliff vest after three years of service. A summary of the restricted stock
activity for the year ended December 31, 2007 is provided below:
Crosstex Energy, Inc. Restricted Shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
Average |
|
|
|
Number of |
|
|
Grant-Date |
|
|
|
Shares (a) |
|
|
Fair Value |
|
Non-vested, beginning of period |
|
|
751,749 |
|
|
$ |
17.03 |
|
Granted |
|
|
244,578 |
|
|
|
29.58 |
|
Vested |
|
|
(90,156 |
) |
|
|
14.14 |
|
Forfeited |
|
|
(45,896 |
) |
|
|
14.32 |
|
|
|
|
|
|
|
|
Non-vested, end of period |
|
|
860,275 |
|
|
$ |
21.16 |
|
|
|
|
|
|
|
|
Aggregate intrinsic value, end of
period (in thousands) |
|
$ |
32,037 |
|
|
|
|
|
|
|
|
|
|
|
|
|
In July 2007, the Partnerships executive officers were granted restricted units based on the
accomplishment of certain performance targets. The target number of restricted units for all
executives of 55,131 will be increased (up to a maximum of 200% of the target number of units) or
decreased (to a minimum of 30% of the target number of units) based on the Partnerships average
growth rate (defined as the percentage increase or decrease in distributable cash flow per common
unit over the three-year period from January 2007 through January 2010) compared to the
Partnerships target average growth rate of 10.5%. The restricted unit activity for the period
ended December 31, 2007 reflects 55,131 performance-based restricted unit grants for executive
officers based on current performance models. The performance-based restricted units are included
in the current share-based compensation calculations as required by SFAS No. 123(R) when it is
deemed probably of achieving the performance criteria. All performance-based awards greater than
the minimum performance grants will be subject to reevaluation and adjustment until the restricted
units vest in January 2010.
No
CEI stock options were granted to any officers or employees of the Partnership during 2007.
The following is a summary of the CEI stock options outstanding attributable to officers and
employees of the Partnership as of December 31, 2007:
|
|
|
|
|
Outstanding stock options (non exercisable) (post stock split) |
|
|
30,000 |
|
Weighted average exercise price (post stock split) |
|
$ |
13.33 |
|
Aggregate intrinsic value |
|
$ |
717,200 |
|
Weighted average remaining contractual term |
|
6.9 years |
(7) Fair Value of Financial Instruments
The estimated fair value of the Partnerships financial instruments has been determined by the
Partnership using available market information and valuation methodologies. Considerable judgment
is required to develop the estimates of fair value; thus, the estimates provided below are not
necessarily indicative of the amount the Partnership could realize upon the sale or refinancing of
such financial instruments as of December 31, 2007 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Carrying |
|
|
Fair |
|
|
|
Value |
|
|
Value |
|
Cash and cash equivalents |
|
$ |
143 |
|
|
$ |
143 |
|
Trade accounts receivable and accrued revenues |
|
|
489,889 |
|
|
|
489,889 |
|
Fair value of derivative assets |
|
|
9,926 |
|
|
|
9,926 |
|
Note receivable |
|
|
1,026 |
|
|
|
1,026 |
|
Accounts payable, drafts payable and accrued gas purchases |
|
|
469,951 |
|
|
|
469,951 |
|
Current portion of long-term debt |
|
|
9,412 |
|
|
|
9,412 |
|
Long-term debt |
|
|
1,213,706 |
|
|
|
1,225,087 |
|
Fair value of derivative liabilities |
|
|
30,492 |
|
|
|
30,492 |
|
15
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
The carrying amounts of the Partnerships cash and cash equivalents, accounts receivable, and
accounts payable approximate fair value due to the short-term maturities of these assets and
liabilities. The carrying value for the note receivable approximates the fair value because this
note earns interest based on the current prime rate.
The Partnerships long-term debt was comprised of borrowings under a revolving credit facility
totaling $734.0 million as of December 31, 2007 that accrues interest under a floating interest
rate structure. Accordingly, the carrying value of such indebtedness approximates fair value for
the amounts outstanding under the credit facility. As of December 31, 2007, the Partnership also
had borrowings totaling $489.1 million under senior secured notes with a weighted average interest
rate of 6.75%. The fair value of these borrowings as of December 31, 2007 was adjusted to reflect
to current market interest rate for such borrowings as of December 31, 2007.
The fair value of derivative contracts included in assets or liabilities for risk management
activities represents the amount at which the instruments could be exchanged in a current
arms-length transaction.
(8) Derivatives
Interest Rate Swaps
The Partnership is subject to interest rate risk on its credit facility and has entered into
interest rate swaps to reduce this risk.
The Partnership has entered into eight interest rate swaps as of December 31, 2007 as shown
below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notional Amounts |
Trade Date |
|
Term |
|
From |
|
To |
|
Rate |
|
(in thousands): |
November 14, 2006
|
|
3 years
|
|
November 28, 2006
|
|
November 30, 2009
|
|
|
4.950 |
% |
|
$ |
50,000 |
|
March 13, 2007
|
|
3 years
|
|
March 30, 2007
|
|
March 31, 2010
|
|
|
4.875 |
% |
|
$ |
50,000 |
|
July 30, 2007
|
|
3 years
|
|
August 30, 2007
|
|
August 30, 2010
|
|
|
5.070 |
% |
|
$ |
100,000 |
|
August 6, 2007
|
|
3 years
|
|
August 30, 2007
|
|
August 30, 2010
|
|
|
4.970 |
% |
|
$ |
50,000 |
|
August 9, 2007
|
|
2 years
|
|
November 30, 2007
|
|
November 30, 2009
|
|
|
4.950 |
% |
|
$ |
50,000 |
|
August 16, 2007
|
|
3 years
|
|
October 31, 2007
|
|
October 31, 2010
|
|
|
4.775 |
% |
|
$ |
50,000 |
|
September 5, 2007
|
|
3 years
|
|
September 28, 2007
|
|
September 30, 2010
|
|
|
4.700 |
% |
|
$ |
50,000 |
|
September 11, 2007
|
|
3 years
|
|
October 31, 2007
|
|
October 31, 2010
|
|
|
4.540 |
% |
|
$ |
50,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
450,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Each swap fixes the three month LIBOR rate, prior to credit margin, at the indicated rates for
the specified amounts of related debt outstanding over the term of each swap agreement. The
Partnership has elected to designate all interest rate swaps (except the November 2006 swap) as
cash flow hedges for FAS 133 accounting treatment. Accordingly, unrealized gains and losses
relating to the designated interest rate swaps are recorded in accumulated other comprehensive
income until the related interest rate expense is recognized in earnings.
16
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
There is no ineffectiveness related to the interest rate swaps that qualify for hedge
accounting.
The fair value of derivative assets and liabilities relating to interest rate swaps are as
follows (in thousands):
|
|
|
|
|
|
|
December 31, 2007 |
|
Fair value of derivative assets current |
|
$ |
68 |
|
Fair value of derivative assets long-term |
|
|
|
|
Fair value of derivative liabilities current |
|
|
(3,266 |
) |
Fair value of derivative liabilities long-term |
|
|
(8,057 |
) |
|
|
|
|
Net fair value of derivatives |
|
$ |
(11,255 |
) |
|
|
|
|
At December 31, 2007 an unrealized loss of $10.2 million was recorded in accumulated other
comprehensive income related to the interest rate swaps. Due to the decline in interest rates in
January 2008, the Partnership revised the interest rate swaps to take advantage of the rate
decline. The interest rate swaps were de-designated at that time and the Partnership will
recognize the amounts in accumulated other comprehensive income as the swaps mature. Subsequent
changes in fair value of the swaps will be recorded in current earnings.
Commodity Swaps
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 transactions include swing swaps, third party on-system
financial swaps, marketing financial swaps, storage swaps, basis swaps and processing
margin 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 Partnerships 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. Processing margin financial swaps are used to hedge frac spread risk at our processing
plants relating to the option to process versus bypassing our equity gas.
17
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
The fair value of derivative assets and liabilities relating to commodity swaps are as follows
(in thousands):
|
|
|
|
|
|
|
December 31, |
|
|
|
2007 |
|
Fair value of derivative assets current |
|
$ |
8,521 |
|
Fair value of derivative assets long term |
|
|
1,337 |
|
Fair value of derivative liabilities current |
|
|
(17,800 |
) |
Fair value of derivative liabilities long term |
|
|
(1,369 |
) |
|
|
|
|
Net fair value of derivatives |
|
$ |
(9,311 |
) |
|
|
|
|
Set forth below is the summarized notional volumes and fair values of all instruments held for
price risk management purposes and related physical offsets at December 31, 2007 (all gas volumes
are expressed in MMBtus and liquids are expressed in gallons). The remaining terms of the
contracts extend no later than June 2010 for derivatives. The Partnerships counterparties to
derivative contracts include BP Corporation, Total Gas & Power, Fortis, UBS Energy, Morgan Stanley,
J. Aron & Co., a subsidiary of Goldman Sachs and Sempra Energy. Changes in the fair value of the
Partnerships mark to market derivatives 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. The ineffective portion is recorded in earnings immediately.
|
|
|
|
|
|
|
|
|
|
|
December 31, 2007 |
|
Transaction Type |
|
Volume |
|
|
Fair Value |
|
|
|
(In thousands) |
|
Cash Flow Hedges: |
|
|
|
|
|
|
|
|
Natural gas swaps (short contracts) (MMBtus) |
|
|
(2,574 |
) |
|
$ |
1,703 |
|
Liquids swaps (long contracts) (gallons) |
|
|
2,452 |
|
|
|
1,352 |
|
Liquids swaps (short contracts) (gallons) |
|
|
(33,396 |
) |
|
|
(14,377 |
) |
|
|
|
|
|
|
|
|
Total swaps designated as cash flow hedges |
|
|
|
|
|
$ |
(11,322 |
) |
|
|
|
|
|
|
|
|
Mark to Market Derivatives:* |
|
|
|
|
|
|
|
|
Swing swaps (long contracts) |
|
|
908 |
|
|
$ |
(8 |
) |
Physical offsets to swing swap transactions (short contracts) |
|
|
(908 |
) |
|
|
|
|
Swing swaps (short contracts) |
|
|
(2,285 |
) |
|
|
3 |
|
Physical offsets to swing swap transactions (long contracts) |
|
|
2,285 |
|
|
|
|
|
Basis swaps (long contracts) |
|
|
36,700 |
|
|
|
1,449 |
|
Physical offsets to basis swap transactions (short contracts) |
|
|
(3,570 |
) |
|
|
26,283 |
|
Basis swaps (short contracts) |
|
|
(31,825 |
) |
|
|
(1,191 |
) |
Physical offsets to basis swap transactions (long contracts) |
|
|
5,555 |
|
|
|
(25,117 |
) |
Third-party on-system financial swaps (long contracts) |
|
|
4,551 |
|
|
|
(958 |
) |
Physical offsets to third-party on-system transactions (short contracts) |
|
|
(4,551 |
) |
|
|
1,299 |
|
Third-party on-system financial swaps (short contracts) |
|
|
(114 |
) |
|
|
81 |
|
Physical offsets to third-party on-system transactions (long contracts) |
|
|
114 |
|
|
|
(74 |
) |
Third-party off-system financial swaps (short contracts) |
|
|
(915 |
) |
|
|
259 |
|
Physical offsets to third-party off-system transactions (long contracts) |
|
|
915 |
|
|
|
(195 |
) |
Storage swap transactions (long contracts) |
|
|
150 |
|
|
|
(85 |
) |
Storage swap transactions (short contracts) |
|
|
(413 |
) |
|
|
265 |
|
|
|
|
|
|
|
|
|
Total mark to market derivatives |
|
|
|
|
|
$ |
2,011 |
|
|
|
|
|
|
|
|
|
*All are gas contracts, volume in MMBtus
18
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
On all transactions where the Partnership is exposed to counterparty risk, the Partnership
analyzes the counterpartys financial condition prior to entering into an agreement, establishes
limits, and monitors the appropriateness of these limits on an ongoing basis.
Derivatives Other Than Cash Flow Hedges
Assets and liabilities related to third party derivative contracts, puts, swing swaps, basis
swaps, storage swaps and processing margin 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 (gain) loss on derivatives in the consolidated statement of operations. The
Partnership estimates the fair value of all of its energy trading contracts using actively quoted
prices. 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 |
|
More Than Two Years |
|
Total Fair Value |
December 31, 2007 |
|
$ |
1,570 |
|
|
$ |
344 |
|
|
$ |
97 |
|
|
$ |
2,011 |
|
(9) Commitments and Contingencies
(a) Leases Lessee
We have operating leases for office space, office and field equipment and the Eunice plant.
The Eunice plant operating lease acquired in the El Paso acquisition provides for annual lease
payments of $12.2 million with a lease term extending to November 2012. At the end of the lease
term we have the option to purchase the plant for $66.3 million or to renew the lease for up to an
additional 9.5 years at 50% of the lease payments under the current lease.
19
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
The following table summarizes our remaining non-cancelable future payments under operating
leases with initial or remaining non-cancelable lease terms in excess of one year (in millions):
|
|
|
|
|
2008 |
|
$ |
24.7 |
|
2009 |
|
|
21.4 |
|
2010 |
|
|
18.4 |
|
2011 |
|
|
17.3 |
|
2012 |
|
|
16.3 |
|
Thereafter |
|
|
6.8 |
|
|
|
|
|
|
|
$ |
104.9 |
|
|
|
|
|
(b) Leases Lessor
During 2007, the Partnership leased approximately159 of its treating plants and 33 of its dew
point control plants to customers under operating leases. The initial terms on these leases are
generally 12 months, at which time the leases revert to 30-day cancelable leases. As of December
31, 2007, the Partnership only had 20 treating plants under 24 operating leases with remaining
non-cancelable lease terms in excess of one year. The future minimum lease rentals are $8.3
million and $5.5 million for the years ended December 31, 2008 and 2009, respectively. These
leased treating plants have a cost of $21.8 million and accumulated depreciation of $4.7 million as
of December 31, 2007.
(c) Employment Agreements
Certain members of management of the Partnership are parties to employment contacts with the
general partner. The employment agreements provide those senior managers 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 persons employment.
(d) 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. As of December 31, 2007, we had incurred approximately
$0.5 million in such remediation costs, of which $0.4 million had already been paid. 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.
The Partnership acquired LIG Pipeline Company and its subsidiaries on April 1, 2004.
Contamination from historical operations was identified during due diligence at a number of sites
owned by the acquired companies. The seller, AEP, has indemnified the Partnership for these
identified sites. Moreover, AEP has entered into an agreement with a third-party company pursuant
to which the remediation costs associated with these sites have been assumed by this third-party
company that specializes in remediation work. The Partnership does not expect to incur any
material liability with these sites. In addition, the Partnership has disclosed possible Clean Air
Act monitoring deficiencies it has discovered to the Louisiana Department of Environmental Quality
and is working with the department to correct these deficiencies and to address modifications to
facilities to bring them into compliance. The Partnership does not expect to incur any material
environmental liability associated with these issues.
The Partnership acquired assets from Duke Energy Field Services, or DEFS, in June 2003 that
have environmental contamination, including a gas plant in Montgomery County near Conroe, Texas. At
Conroe, contamination from historical operations has been identified at levels that exceed the
applicable state action levels. Consequently, site investigation and/or remediation are underway
to address those impacts. The estimated remediation cost for the Conroe plant site is currently
estimated to be approximately $3.2 million. Under the purchase agreement, DEFS has retained
liability for cleanup of the Conroe site. Moreover, a third-party company has assumed the
remediation costs associated with the Conroe site. Therefore, the Partnership does not expect to
incur any material environmental liability associated with the Conroe site.
20
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
(e) 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.
On November 15, 2007, Crosstex CCNG Processing Ltd. (Crosstex CCNG), our wholly-owned
subsidiary, received a demand letter from Denbury Onshore, LLC (Denbury), asserting a claim for
breach of contract and seeking payment of approximately $11.4 million in damages. The claim arises
from a contract under which Crosstex CCNG processed natural gas owned or controlled by Denbury in
north Texas. Denbury contends that Crosstex CCNG breached the contract by failing to build a
processing plant of a certain size and design, resulting in Crosstex CCNGs failure to properly
process the gas over a ten month period. Denbury also alleges that Crosstex CCNG failed to provide
specific notices required under the contract. On December 4, 2007, and again on February 14, 2008,
Denbury sent Crosstex CCNG letters demanding that its claim be arbitrated pursuant to an
arbitration provision in the contract. Denbury subsequently requested that the parties attempt to
mediate the matter before any arbitration proceeding is initiated. Although it is not possible to
predict with certainty the ultimate outcome of this matter, we do not believe this will have a
material adverse impact on our consolidated results of operations or financial position.
(10) Partners
Equity and Minority Interest
Partners
Equity represents the 2% general partner interest in CELP. Minority
interest is comprised of the limited partner interests in CELP of
$781.8 million, CELPs accumulated other comprehensive
income of ($21.5) million and the third party ownership interest
in CELPs CDC joint venture of $3.8 million.
(11) Segment Information
Identification of operating segments is based principally upon differences in the types and
distribution channel of products. The Partnerships reportable segments consist of Midstream and
Treating. The Midstream division consists of the Partnerships natural gas gathering and
transmission operations and includes the south Louisiana processing and liquids assets, the
processing and transmission assets located in north and south Texas, the pipelines and processing
plants located in Louisiana, the Mississippi System, the Arkoma system in Oklahoma and various
other small systems. Also included in the Midstream division are the Partnerships energy trading
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 through
fixed monthly payments. The Seminole carbon dioxide processing plant located in Gaines County,
Texas is included in the Treating division.
The
accounting policies of the operating segments are the same as those
described in Note (2) of
the Notes to Consolidated Financial Statements. Corporate assets consist principally of property
and equipment, including software, for general corporate support, working capital and debt
financing costs.
The identifiable assets by segment as of December 31, 2007 are as follows (in thousands):
|
|
|
|
|
Midstream |
|
$ |
2,337,081 |
|
Treating |
|
|
214,481 |
|
Corporate |
|
|
41,312 |
|
|
|
|
|
Total |
|
$ |
2,592,874 |
|
|
|
|
|
21
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
(12) Condensed Consolidating Information
The following table presents the condensed consolidating balance sheet data for the General
Partner and CELP as of December 31, 2007 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General |
|
|
|
|
|
|
Consolidation |
|
|
|
|
|
|
Partner |
|
|
CELP |
|
|
Entries |
|
|
Consolidated |
|
Current assets |
|
$ |
1 |
|
|
$ |
522,142 |
|
|
$ |
|
|
|
$ |
522,143 |
|
Property, plant and equipment, net |
|
|
|
|
|
|
1,425,162 |
|
|
|
|
|
|
|
1,425,162 |
|
Fair value of derivative assets |
|
|
|
|
|
|
1,337 |
|
|
|
|
|
|
|
1,337 |
|
Intangible assets, net |
|
|
|
|
|
|
610,076 |
|
|
|
|
|
|
|
610,076 |
|
Goodwill |
|
|
|
|
|
|
24,540 |
|
|
|
|
|
|
|
24,540 |
|
Investment in CELP |
|
|
24,551 |
|
|
|
|
|
|
|
(24,551 |
) |
|
|
|
|
Other assets, net |
|
|
|
|
|
|
9,617 |
|
|
|
|
|
|
|
9,617 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
24,552 |
|
|
$ |
2,592,874 |
|
|
$ |
(24,551 |
) |
|
$ |
2,592,875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
$ |
|
|
|
$ |
569,030 |
|
|
$ |
|
|
|
$ |
569,030 |
|
Long-term debt |
|
|
|
|
|
|
1,213,706 |
|
|
|
|
|
|
|
1,213,706 |
|
Other long-term liabilities |
|
|
|
|
|
|
3,553 |
|
|
|
|
|
|
|
3,553 |
|
Deferred tax liability |
|
|
|
|
|
|
8,518 |
|
|
|
|
|
|
|
8,518 |
|
Minority interest |
|
|
|
|
|
|
3,815 |
|
|
|
760,275 |
|
|
|
764,090 |
|
Fair value of derivative liabilities |
|
|
|
|
|
|
9,426 |
|
|
|
|
|
|
|
9,426 |
|
Partners equity |
|
|
24,552 |
|
|
|
784,826 |
|
|
|
(784,826 |
) |
|
|
24,552 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and partners equity |
|
$ |
24,552 |
|
|
$ |
2,592,874 |
|
|
$ |
(24,551 |
) |
|
$ |
2,592,875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22