Exhibit 99.1
FOR IMMEDIATE RELEASE
MARCH 2, 2009
|
|
|
Contact: |
|
Jill McMillan, Manager, Public & Industry Affairs
Phone: (214) 721-9271
Jill.McMillan@CrosstexEnergy.com |
CROSSTEX ENERGY REPORTS FOURTH-QUARTER AND FULL-YEAR 2008 RESULTS
Amends Debt Agreements;
Suspends Distributions and Dividends;
Provides Preliminary 2009 Guidance
DALLAS, March 2, 2009 The Crosstex Energy companies, Crosstex Energy, L.P. (NASDAQ: XTEX) (the
Partnership) and Crosstex Energy, Inc. (NASDAQ: XTXI) (the Corporation), today reported earnings
for the fourth-quarter and full-year 2008. The Partnership also announced that it has successfully
amended its bank credit facility and senior note agreement, which will provide additional operating
flexibility during the next two years. Consistent with the amendments to the agreements, the
Partnership is suspending quarterly distributions until certain financial measures are met. The
Corporation will suspend payment of quarterly dividends until such time as Partnership
distributions resume.
Fourth-Quarter 2008 Crosstex Energy, L.P. Financial Results
The Partnership realized distributable cash flow of $68.7 million in the fourth quarter of 2008,
compared with $41.1 million in the fourth quarter of 2007. 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. Distributable cash flow in the fourth quarter includes $38.2 million of proceeds in excess
of invested capital on the sale of the Partnerships interest in the Seminole gas processing plant
(the gain on the sale was $49.8 million with only the portion in excess of invested capital
included in distributable cash flow) and other income of $20 million associated with the assignment
of certain contract rights to a nonaffiliated third party.
The Partnership reported a net loss of $9.4 million in the fourth quarter of 2008 compared with net
income of $14.1 million in the fourth quarter of 2007. Net loss per limited partner unit in the
fourth quarter of 2008 was $0.19 per unit versus net income of $0.31 per unit in the fourth quarter
of 2007.
- more -
Crosstex Energy Reports Fourth-Quarter and Full-Year 2008 Results
Page 2 of 12
The Partnerships gross margin in the fourth quarter of 2008 decreased 23 percent to $90.7 million,
compared with $118.5 million in the fourth quarter of 2007. Gross margin from the Midstream
business segment declined $29.6 million, or 28 percent, to $76.8 million primarily due to the
impacts of Hurricanes Gustav and Ike on volumes and lower processing margins during the fourth
quarter of 2008. Gross margin from the Treating segment was $13.9 million compared with $12.1
million in the fourth quarter of 2007.
Our operating results were negatively affected by a series of unprecedented events extremely low
natural gas liquid prices, the deterioration of the financial markets and the adverse effects of
Hurricanes Gustav and Ike, said Barry E. Davis, Crosstex President and Chief Executive Officer.
Despite this challenging environment, we have renegotiated our debt agreements, which will provide
us with the time and flexibility we need to pursue potential de-leveraging opportunities as
financial and commodity markets stabilize.
We have great assets in key locations and have maintained our strong customer relationships. By
remaining focused on our initiatives to increase liquidity, improve profitability and reduce
leverage, we believe we will be well positioned when markets recover, which will benefit all our
stakeholders, added Davis.
During the fourth quarter of 2008, operating expenses rose $4.1 million. The increase primarily was
associated with the build-out of the north Texas gathering systems and the pipeline expansion in
northern Louisiana. General and administrative expenses rose $2.8 million primarily as a result of
the lease termination fees for the cancelled expansion of Crosstexs corporate headquarters and bad
debt expense due to the SemStream, L.P. bankruptcy. Interest expense rose to $48.0 million in the
fourth quarter of 2008 from $22.6 million in the fourth quarter of 2007, primarily due to a $24.3
million noncash mark-to-market charge for interest rate swaps. Other income was positively
impacted by the assignment of certain contract rights to a non-affiliated third party during the
quarter for $20 million. Depreciation and amortization expense rose $4.5 million in the fourth
quarter of 2008 compared with the fourth quarter of 2007 due to the additional pipeline expansion
projects in northern Louisiana and north Texas. The Partnership recognized impairment expenses
during the fourth quarter 2008 totaling $30.4 million, primarily related to the Blue Water gas
processing plant ($17.8 million), Midstream segment goodwill ($4.9 million) and other miscellaneous
assets ($7.7 million). During the fourth quarter of 2008, the Partnership also sold its interest in
the Seminole gas processing plant for proceeds of $85.0 million. The $49.8 million gain on the sale
of the Partnerships interest in the Seminole plant and the plants historic operating results have
been recorded as discontinued operations.
Full-Year 2008 Crosstex Energy, L.P. Financial Results
The Partnerships distributable cash flow in 2008 was $180.2 million, compared with distributable
cash flow of $116.0 million in 2007. This is 1.47 times the amount required to cover the
Partnerships distributions of $122.9 million. Distributable cash flow in 2008 included excess
proceeds from the sale of the Partnerships interest in the Seminole gas processing plant and other
income from the assignment of contract rights recorded during the fourth quarter.
The Partnerships gross margin in 2008 rose 13 percent to $421.2 million from $372.3 million in
2007. The increase was primarily due to greater system throughput on the Partnerships north Texas
pipeline and gathering systems and the northern Louisiana pipeline expansion, which was partially
offset by a less favorable natural gas liquids pricing environment during the last half of 2008.
In addition, the Partnerships processing and gathering systems were negatively impacted by
Hurricanes Gustav and Ike during the third and fourth quarters of 2008, which reduced gross margin
by approximately $22.9 million for the year. The Midstream segment contributed $44.3 million of
the increase in gross margin and the Treating segment provided $4.6 million of the increase.
- more -
Crosstex Energy Reports Fourth-Quarter and Full-Year 2008 Results
Page 3 of 12
In 2008, the Partnership reported net income of $10.8 million, compared with net income of $13.9
million in 2007. Operating expenses increased to $169.0 million in 2008 from $125.1 million in
2007 primarily due to growth and expansion in the north Texas, northern Louisiana and east Texas
areas. General and administrative expenses in 2008 rose to $71.0 million from $61.5 million in
2007. The increase was primarily related to lease termination fees and additional office rental
expense for the cancelled expansion of Crosstexs corporate headquarters and bad debt expense due
to the SemStream, L.P. bankruptcy. Interest expense rose to $102.7 million in 2008 from $79.4
million in 2007 primarily due to $22.1 million of noncash mark-to-market charges on interest rate
swaps. Other income in 2008 included the assignment of certain contract rights during the fourth
quarter for $20.0 million and $7.0 million associated with the settlement of disputed liabilities
assumed with an acquisition. Depreciation and amortization expense rose $24.5 million, primarily
the result of additional expansion projects in north Texas and northern Louisiana. The results for
the year 2008 also include the impact of the impairment expenses recorded during the fourth quarter
and the gain on the sale of the Partnerships interest in the Seminole processing plant.
The net loss per limited partner unit in 2008 was $3.23 per unit versus a net loss of $0.20 per
unit in 2007. The loss per limited partner unit was impacted by the preferential allocation of net
income to the general partner of $26.4 million in 2008, which represented the general partners
incentive distribution rights less certain stock-based compensation costs. This allocation reduced
the limited partners share of the net income to a loss of $15.6 million for the year. The 2008
loss per limited partner common unit was also impacted by the allocation of $121.1 million of net
income to the Partnerships Senior Subordinated C Units that converted to 12.8 million common units
in the first quarter of 2008. This allocation represents a Beneficial Conversion Feature (BCF)
under EITF 98-5 Accounting for Convertible Securities and Beneficial Conversion Features or
Contingently Adjustable Conversion Ratios. The Senior Subordinated C Units were issued on June
29, 2006, at a discount to the market price of the common units at that date and could not
participate in cash distributions prior to their conversion to common units on February 16, 2008.
The BCF allocation is a noncash distribution equal to the discount to the common unit market price
which is treated the same as a cash distribution for earnings-per-unit computations.
- more -
Crosstex Energy Reports Fourth-Quarter and Full-Year 2008 Results
Page 4 of 12
Revolving Credit and Senior Note Agreement Amendments
Due to the continued declines in commodity prices, producer drilling activity and financial markets
since September 2008 and their impacts on the Partnerships business outlook, the Partnership
determined that it would renegotiate the terms of its revolving credit and senior note agreements
to create additional covenant relief in 2009 and 2010 under those agreements. This renegotiation
will provide the Partnership the time and flexibility to allow financial and commodity markets to
stabilize and to pursue potential de-leveraging opportunities. Key terms of the amendments to the
revolving credit and senior note agreements include the following:
|
|
|
The covenants governing the Partnerships leverage ratios and cash interest coverage
ratios for 2009 and 2010 have been relaxed. |
|
|
|
|
Quarterly distributions will be suspended until the Partnerships PIK notes (discussed
below) are repaid and the leverage ratio is below 4.25 to 1. The Partnership does not
anticipate that these conditions will be met during 2009. |
|
|
|
|
Growth capital expenditures for 2009 and 2010 will be limited to a total of $195
million. |
|
|
|
|
Credit and note agreement repayments will be required from the proceeds of debt
offerings, equity issuance proceeds, asset sales and certain excess cash flow (as
defined) of the Partnership. |
|
|
|
|
The cash interest rate will be increased on the credit agreement by 100 basis points and
there will be a floor for the London Interbank Offered Rate (LIBOR) of 2.75% per annum. |
|
|
|
|
There will be a cash interest rate increase on the note agreement of 125 basis points
and additional interest of 125 basis points in the form of an increase to the principal
amount of notes (the PIK notes). If certain leverage metrics are met, the additional PIK
note interest will cease to accrue. The PIK notes will be payable six months after the
refinancing of the Credit Agreement, which is currently scheduled to mature in June 2011.
Depending on future leverage metrics, additional interest of as much as 125 basis points
could be assessed after the refinancing of the Credit Agreement. |
|
|
|
|
There will be potential fees assessed depending on whether the Partnership meets certain
debt repayment levels for the three quarters ending March 31, 2010. Such fees, if any, will
be payable upon the refinancing of the Credit Agreement. |
The credit and note agreement amendments will be more fully described in the Partnerships Form
10-K filed with the Securities and Exchange Commission.
- more -
Crosstex Energy Reports Fourth-Quarter and Full-Year 2008 Results
Page 5 of 12
Fourth-Quarter 2008 Crosstex Energy, Inc. Financial Results
The Corporation reported a net loss of $4.5 million in the fourth quarter of 2008, compared with
net income of $7.7 million in the fourth quarter of 2007. Net income in the fourth quarter of 2007
included a noncash net gain after income taxes of $2.6 million from the issuance of 1.8 million
Partnership units during the quarter. The Corporations net loss from continuing operations before
income taxes, gain on issuance of Partnership units and interest of non-controlling partners in the
Partnerships net loss was $62.4 million in the fourth quarter of 2008, compared with net income of
$11.9 million in the fourth quarter of 2007.
The Corporations share of Partnership distributions, including distributions on the Corporations
10 million participating limited partner units, its two percent general partner interest and the
incentive distribution rights, was $4.3 million in the fourth quarter of 2008, compared with $13.9
million in the fourth quarter of 2007. The decrease in the Partnerships distribution of $0.25 per
unit announced January 29, 2009, reduced the Corporations share of distributions by $11.2 million
to $4.3 million from $15.5 million in the third quarter of 2008.
Full-Year 2008 Crosstex Energy, Inc. Financial Results
The Corporation reported 2008 net income of $24.2 million compared with net income of $12.2 million
in 2007. Net income includes noncash net gains from the issuance of Partnership units, after
income taxes, of $8.4 million in 2008 and $2.6 million in 2007. The Corporations net loss from
continuing operations before income taxes, gain on issuance of Partnership units, and interest of
non-controlling partners in the net income of the Partnership was a loss of $45.9 million in 2008,
compared with net income of $6.1 million in 2007. The Corporations share of Partnership
distributions, including distributions on the Corporations 10 million participating limited
partner units, its two percent general partner interest and the incentive distribution rights, was
$64.0 million in 2008 compared with $49.9 million in 2007.
The Corporations dividends paid during 2008 were 31.45% taxable and 68.55% return of capital.
- more -
Crosstex Energy Reports Fourth-Quarter and Full-Year 2008 Results
Page 6 of 12
Crosstex Provides Preliminary 2009 Guidance
The Partnership assumes relatively low commodity prices will continue during 2009. As a result,
the Partnership has lowered guidance since prior communications to reflect expectations for
significantly reduced drilling activity, particularly in the north Texas area, which is consistent
with recent announcements by various producers, and for continued lower natural gas liquids prices
and processing margins.
The following is the Partnerships estimate of 2009 adjusted cash flow:
Crosstex Energy, L.P.
Forecast for 2009 Net Income
Reconciliation to Adjusted Cash Flow *
(In millions)
|
|
|
|
|
|
|
|
|
|
|
Range |
|
|
|
Low |
|
|
High |
|
Net income |
|
$ |
(97 |
) |
|
$ |
(70 |
) |
Depreciation and amortization |
|
|
144 |
|
|
|
144 |
|
Stock-based compensation |
|
|
8 |
|
|
|
8 |
|
Interest |
|
|
128 |
|
|
|
127 |
|
Taxes and other |
|
|
1 |
|
|
|
2 |
|
|
|
|
|
|
|
|
Adjusted Cash Flow * |
|
$ |
184 |
|
|
$ |
211 |
|
|
|
|
|
|
|
|
|
|
|
* |
|
Adjusted Cash Flow is a non-GAAP Financial measure and is explained in greater detail
under Non-GAAP Financial Information. |
Key Assumptions for Forecast
|
|
|
|
|
|
|
|
|
Weighted Average Liquids Price ($/gallon) |
|
$ |
0.58 |
|
|
$ |
0.75 |
|
Crude ($/Bbl) |
|
$ |
39.00 |
|
|
$ |
50.00 |
|
Natural Gas ($/MMBtu) |
|
$ |
4.00 |
|
|
$ |
4.50 |
|
Natural Gas Liquids to Gas Ratio |
|
|
164 |
% |
|
|
186 |
% |
- more -
Crosstex Energy Reports Fourth-Quarter and Full-Year 2008 Results
Page 7 of 12
Crosstex to Hold Earnings Conference Call Today
The Partnership and the Corporation will hold their quarterly conference call to discuss
fourth-quarter and full-year 2008 results today, March 2, at 10:00 a.m. Central Time (11:00 a.m.
Eastern Time).The dial-in number for the call is 1-888-680-0869, and the passcode is 83554731.
Callers outside the United States should dial 1-617-213-4854, and the passcode is 83554731.
Investors are advised to dial in to the call at least 10 minutes prior to the call time to
register. Participants may preregister for the call at
https://www.theconferencingservice.com/prereg/key.process?key=PHJJBRRCT. Preregistrants will be
issued a pin number to use when dialing in to the live call, which will provide quick access to the
conference by bypassing the operator upon connection. Interested parties also can access a live Web
cast of the call on the Investors page of Crosstexs Web site at www.crosstexenergy.com.
After the conference call, a replay can be accessed until June 2, 2009, by dialing 1-888-286-8010.
International callers should dial 1-617-801-6888 for a replay. The passcode for all callers
listening to the replay is 45661685. 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
approximately 5,700 miles of pipeline, 12 processing plants, four fractionators, and approximately
195 natural gas amine-treating plants and dew-point control plants. Crosstex currently provides
services for 4.0 billion cubic feet per day of natural gas, or approximately eight percent of
marketed U.S. daily production.
Crosstex Energy, Inc. owns the two percent general partner interest, a 34 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 non-generally accepted accounting principle financial measures that the
Partnership refers to as Distributable Cash Flow and Adjusted Cash Flow. Distributable cash flow
includes earnings before noncash charges, less maintenance capital expenditures and amortization of
costs of certain derivatives (puts). Adjusted Cash Flow includes net income before interest, income
taxes, depreciation and amortization, stock-based compensation and other miscellaneous noncash
items. 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, the amortization of put premiums and other noncash charges. Maintenance capital
expenditures are capital expenditures made to replace partially or fully depreciated assets in
order to maintain the existing operating capacity of the 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 was amortized against Distributable Cash Flow over their life.
The Partnership believes these measures are useful to investors because they may provide users of
this financial information with meaningful comparisons between current results and prior reported
results and a meaningful measure of the Partnerships cash flow after it has satisfied the capital
and related requirements of its operations.
- more -
Crosstex Energy Reports Fourth-Quarter and Full-Year 2008 Results
Page 8 of 12
Distributable Cash Flow and Adjusted Cash Flow are not measures of financial performance or
liquidity under GAAP. They should not be considered in isolation or as an indicator of the
Partnerships performance. Furthermore, they should not be seen as measures of liquidity or a
substitute for metrics prepared in accordance with GAAP. A reconciliation of these measures to net
income is included among the preceding and following tables.
This press release contains forward-looking statements within the meaning of the federal securities
laws. These statements are based on certain assumptions made by the Partnership and the Corporation
based upon managements experience and perception of historical trends, current conditions,
expected future developments and other factors the Partnership and the Corporation believe are
appropriate in the circumstances. These statements include, but are not limited to, statements with
respect to the Partnerships and the Corporations future financial condition, liquidity and
results of operations. Such statements are subject to a number of assumptions, risks and
uncertainties, many of which are beyond the control of the Partnership and the Corporation, which
may cause the Partnerships and the Corporations actual results to differ materially from those
implied or expressed by the forward-looking statements. These risks include the following: (1) the
Partnership may not be able to obtain funding due to the deterioration of the credit and capital
markets and current economic conditions; (2) the Partnership will not be able to pay cash
distributions until its liquidity position improves and it refinances and pays certain of its
indebtedness; (3) volatility in natural gas and natural gas liquids prices may occur due to weather
and other natural and economic forces; (4) the Partnership and the Corporation do not have
diversified assets; (5) drilling levels may decrease due to deterioration in the credit and
commodity markets; (6) the Partnerships credit risk management efforts may fail to adequately
protect against customer nonpayment; (7) customers may increase collateral requirements from the
Partnership or reduce business with the Partnership to reduce credit exposure; (8) exposure to
fluctuations in commodity prices and interest rates may result in financial losses or reduced
income;(9) the amount of natural gas transported in the Partnerships gathering and transmission
lines may decline as a result of reduced drilling by producers, competition for supplies, reserve
declines and reduction in demand from key customers and markets; (10) the level of the
Partnerships processing and treating operations may decline for similar reasons; (11) operational,
regulatory and other asset-related risks, including weather conditions such as hurricanes, exist
because a significant portion of the Partnerships assets are located in southern Louisiana and the
Gulf Coast of Texas; and (12) other factors discussed in the Partnerships and the Corporations
Annual Reports on Form 10-K for the year ended December 31, 2008, and other filings with the
Securities and Exchange Commission. The Partnership and the Corporation have no obligation to
publicly update or revise any forward-looking statement, whether as a result of new information,
future events, or otherwise.
(Tables follow)
Crosstex Energy Reports Fourth-Quarter and Full-Year 2008 Results
Page 9 of 12
CROSSTEX ENERGY, L.P.
Selected Financial & Operating Data
(All amounts in thousands except per unit numbers)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midstream |
|
$ |
751,247 |
|
|
$ |
1,069,900 |
|
|
$ |
4,838,747 |
|
|
$ |
3,791,316 |
|
Treating |
|
|
16,846 |
|
|
|
13,745 |
|
|
|
64,953 |
|
|
|
53,682 |
|
Profit on energy trading activities |
|
|
1,018 |
|
|
|
1,910 |
|
|
|
3,349 |
|
|
|
4,090 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
769,111 |
|
|
|
1,085,555 |
|
|
|
4,907,049 |
|
|
|
3,849,088 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Gas |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midstream |
|
|
675,417 |
|
|
|
965,401 |
|
|
|
4,471,308 |
|
|
|
3,468,924 |
|
Treating |
|
|
2,961 |
|
|
|
1,684 |
|
|
|
14,579 |
|
|
|
7,892 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
678,378 |
|
|
|
967,085 |
|
|
|
4,485,887 |
|
|
|
3,476,816 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
90,733 |
|
|
|
118,470 |
|
|
|
421,162 |
|
|
|
372,272 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
41,640 |
|
|
|
37,504 |
|
|
|
169,048 |
|
|
|
125,149 |
|
General and administrative |
|
|
21,310 |
|
|
|
18,518 |
|
|
|
71,005 |
|
|
|
61,528 |
|
Gain on derivatives |
|
|
(4,672 |
) |
|
|
(2,547 |
) |
|
|
(12,203 |
) |
|
|
(6,628 |
) |
(Gain) loss on sale of property |
|
|
72 |
|
|
|
152 |
|
|
|
(1,519 |
) |
|
|
(1,667 |
) |
Impairments |
|
|
30,436 |
|
|
|
|
|
|
|
30,436 |
|
|
|
|
|
Depreciation and amortization |
|
|
34,260 |
|
|
|
29,794 |
|
|
|
131,187 |
|
|
|
106,639 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
123,046 |
|
|
|
83,421 |
|
|
|
387,954 |
|
|
|
285,021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
(32,313 |
) |
|
|
35,049 |
|
|
|
33,208 |
|
|
|
87,251 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net of interest income |
|
|
(47,960 |
) |
|
|
(22,622 |
) |
|
|
(102,675 |
) |
|
|
(79,403 |
) |
Other income |
|
|
20,084 |
|
|
|
162 |
|
|
|
27,757 |
|
|
|
683 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense and other |
|
|
(27,876 |
) |
|
|
(22,460 |
) |
|
|
(74,918 |
) |
|
|
(78,720 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations,
before minority interest and income taxes |
|
|
(60,189 |
) |
|
|
12,589 |
|
|
|
(41,710 |
) |
|
|
8,531 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority interest in subsidiary |
|
|
(73 |
) |
|
|
26 |
|
|
|
(311 |
) |
|
|
(160 |
) |
Income tax provision |
|
|
(413 |
) |
|
|
(309 |
) |
|
|
(2,765 |
) |
|
|
(964 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
before discontinued operations |
|
|
(60,675 |
) |
|
|
12,306 |
|
|
|
(44,786 |
) |
|
|
7,407 |
|
Discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from discontinued operations |
|
|
1,431 |
|
|
|
1,842 |
|
|
|
5,752 |
|
|
|
6,482 |
|
Gain on sale of discontinued operations |
|
|
49,805 |
|
|
|
|
|
|
|
49,805 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
(9,439 |
) |
|
$ |
14,148 |
|
|
$ |
10,771 |
|
|
$ |
13,889 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General partner interest in
net income (loss) |
|
$ |
(1,446 |
) |
|
$ |
5,808 |
|
|
$ |
26,415 |
|
|
$ |
19,252 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Limited partners interest in
net income (loss) |
|
$ |
(7,993 |
) |
|
$ |
8,339 |
|
|
$ |
(15,644 |
) |
|
$ |
(5,363 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per limited partners unit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic common unit |
|
$ |
(0.19 |
) |
|
$ |
0.31 |
|
|
$ |
(3.23 |
) |
|
$ |
(0.20 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted common unit |
|
$ |
(0.19 |
) |
|
$ |
0.19 |
|
|
$ |
(3.23 |
) |
|
$ |
(0.20 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted senior subordinated
series C units |
|
$ |
|
|
|
$ |
|
|
|
$ |
9.44 |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average limited partners
units outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic common units |
|
|
44,904 |
|
|
|
26,964 |
|
|
|
42,330 |
|
|
|
26,753 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted common units |
|
|
44,904 |
|
|
|
44,074 |
|
|
|
42,330 |
|
|
|
26,753 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crosstex Energy Reports Fourth-Quarter and Full-Year 2008 Results
Page 10 of 12
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 |
|
|
Years Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
(Unaudited) |
|
|
(Unaudited) |
|
Net income (loss) |
|
$ |
(9,439 |
) |
|
$ |
14,148 |
|
|
$ |
10,771 |
|
|
$ |
13,889 |
|
Depreciation and amortization (1) |
|
|
34,179 |
|
|
|
30,265 |
|
|
|
132,614 |
|
|
|
108,617 |
|
Impairments |
|
|
30,436 |
|
|
|
|
|
|
|
30,436 |
|
|
|
|
|
Stock-based compensation |
|
|
2,992 |
|
|
|
3,648 |
|
|
|
11,243 |
|
|
|
12,284 |
|
Financial derivatives mark-to-market (3) |
|
|
24,215 |
|
|
|
455 |
|
|
|
22,236 |
|
|
|
894 |
|
Other (2) |
|
|
(8,214 |
) |
|
|
119 |
|
|
|
(8,798 |
) |
|
|
253 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow |
|
|
74,170 |
|
|
|
48,635 |
|
|
|
198,502 |
|
|
|
135,937 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of put premiums |
|
|
|
|
|
|
(2,988 |
) |
|
|
|
|
|
|
(9,165 |
) |
Maintenance capital expenditures |
|
|
(5,494 |
) |
|
|
(4,594 |
) |
|
|
(18,310 |
) |
|
|
(10,760 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributable cash flow |
|
$ |
68,676 |
|
|
$ |
41,053 |
|
|
$ |
180,192 |
|
|
$ |
116,012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actual distribution |
|
$ |
11,456 |
|
|
$ |
25,465 |
|
|
$ |
122,942 |
|
|
$ |
90,783 |
|
Distribution coverage |
|
|
5.99 |
|
|
|
1.61 |
|
|
|
1.47 |
|
|
|
1.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions earned per limited partner unit |
|
$ |
0.25 |
|
|
$ |
0.61 |
|
|
$ |
2.00 |
|
|
$ |
2.33 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Excludes minority interest share of depreciation and amortization of $80,000 and $286,000 for
the three months and year ended December 31, 2008, respectively, and $90,000 and $263,000 for the
three months and year ended December 31, 2007, respectively. Includes discontinued operation
depreciation and amortization of $1,712,000 for the year ended December 31, 2008, and $561,000 and
$2,240,000 for the three months and year ended December, 2007, respectively. |
|
(2) |
|
Primarily the elimination of the portion of the gain on the sale of the Seminole plant in
excess of invested capital, offset by noncash lease termination expenses. |
|
(3) |
|
Includes noncash mark-to-market interest rate swap expense of $24,315,000 and $22,105,000 for
the three months and year ended December 31, 2008, respectively. |
Crosstex Energy Reports Fourth-Quarter and Full-Year 2008 Results
Page 11 of 12
CROSSTEX ENERGY, L.P.
Operating Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Pipeline Throughput (MMBtu/d) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
South Texas (1) |
|
|
922,000 |
|
|
|
966,000 |
|
|
|
960,000 |
|
|
|
932,000 |
|
LIG pipeline and marketing (1) |
|
|
415,000 |
|
|
|
387,000 |
|
|
|
423,000 |
|
|
|
393,000 |
|
North Texas Gathering |
|
|
790,000 |
|
|
|
479,000 |
|
|
|
687,000 |
|
|
|
352,000 |
|
North Texas Transmission |
|
|
308,000 |
|
|
|
318,000 |
|
|
|
330,000 |
|
|
|
248,000 |
|
Other midstream |
|
|
198,000 |
|
|
|
197,000 |
|
|
|
208,000 |
|
|
|
189,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Gathering and Transmission Volume |
|
|
2,633,000 |
|
|
|
2,347,000 |
|
|
|
2,608,000 |
|
|
|
2,114,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural Gas Processed (MMBtu/d) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
South Louisiana (1) |
|
|
530,000 |
|
|
|
1,283,000 |
|
|
|
1,098,000 |
|
|
|
1,400,000 |
|
LIG System (1) |
|
|
268,000 |
|
|
|
320,000 |
|
|
|
310,000 |
|
|
|
317,000 |
|
South Texas |
|
|
210,000 |
|
|
|
225,000 |
|
|
|
204,000 |
|
|
|
222,000 |
|
North Texas |
|
|
226,000 |
|
|
|
165,000 |
|
|
|
200,000 |
|
|
|
118,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Gas Volumes Processed |
|
|
1,234,000 |
|
|
|
1,993,000 |
|
|
|
1,812,000 |
|
|
|
2,057,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized weighted average |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural Gas Liquids price
($/gallon) |
|
|
0.72 |
|
|
|
1.42 |
|
|
|
1.36 |
|
|
|
1.15 |
|
Actual weighted average |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural Gas Liquids to Gas ratio |
|
|
129.3 |
% |
|
|
242.9 |
% |
|
|
176.3 |
% |
|
|
195.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Services Volume (MMBtu/d) |
|
|
90,000 |
|
|
|
96,000 |
|
|
|
85,000 |
|
|
|
94,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North Texas Gathering (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wells connected |
|
|
24 |
|
|
|
51 |
|
|
|
158 |
|
|
|
208 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Treating Plants in Service and GPM |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Treating and DPC plants in service
(3) |
|
|
200 |
|
|
|
190 |
|
|
|
200 |
|
|
|
190 |
|
Total GPM of treating plants in
service (4) |
|
|
10,615 |
|
|
|
9,650 |
|
|
|
10,615 |
|
|
|
9,650 |
|
|
|
|
(1) |
|
Volumes during 2008 were negatively impacted by Hurricanes Gustav and Ike. |
|
(2) |
|
North Texas Gathering wells connected are as of the last day of the period and include
Centralized Delivery Point (CDP) connections where Crosstex connects multiple wells at a single
meter station. |
|
(3) |
|
Treating plants and Dew Point Control (DPC) plants in service represents
plants in service as of the last day of the period. |
|
(4) |
|
The numbers represent the total Gallons per Minute (GPM) capacity of all the amine treating
plants in service as of the last day of the period. |
Crosstex Energy Reports Fourth-Quarter and Full-Year 2008 Results
Page 12 of 12
CROSSTEX ENERGY, INC.
Selected Financial & Operating Data
(All amounts in thousands except per share numbers)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Years Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midstream |
|
$ |
751,247 |
|
|
$ |
1,069,900 |
|
|
$ |
4,838,747 |
|
|
$ |
3,791,316 |
|
Treating |
|
|
16,846 |
|
|
|
13,745 |
|
|
|
64,953 |
|
|
|
53,682 |
|
Profit on energy trading activities |
|
|
1,018 |
|
|
|
1,910 |
|
|
|
3,349 |
|
|
|
4,090 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
769,111 |
|
|
|
1,085,555 |
|
|
|
4,907,049 |
|
|
|
3,849,088 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of Gas |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midstream |
|
|
675,417 |
|
|
|
965,401 |
|
|
|
4,471,308 |
|
|
|
3,468,924 |
|
Treating |
|
|
2,961 |
|
|
|
1,684 |
|
|
|
14,579 |
|
|
|
7,892 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
678,378 |
|
|
|
967,085 |
|
|
|
4,485,887 |
|
|
|
3,476,816 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
90,733 |
|
|
|
118,470 |
|
|
|
421,162 |
|
|
|
372,272 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
41,641 |
|
|
|
37,505 |
|
|
|
169,056 |
|
|
|
125,184 |
|
General and administrative |
|
|
22,751 |
|
|
|
19,231 |
|
|
|
74,518 |
|
|
|
64,304 |
|
Gain on derivatives |
|
|
(4,672 |
) |
|
|
(2,547 |
) |
|
|
(12,203 |
) |
|
|
(6,628 |
) |
(Gain) loss on sale of property |
|
|
72 |
|
|
|
151 |
|
|
|
(1,519 |
) |
|
|
(1,667 |
) |
Impairments |
|
|
31,240 |
|
|
|
|
|
|
|
31,240 |
|
|
|
|
|
Depreciation and amortization |
|
|
34,279 |
|
|
|
29,806 |
|
|
|
131,318 |
|
|
|
106,685 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
125,311 |
|
|
|
84,146 |
|
|
|
392,410 |
|
|
|
287,878 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
(34,578 |
) |
|
|
34,324 |
|
|
|
28,752 |
|
|
|
84,394 |
|
Interest expense, net of interest income |
|
|
(47,926 |
) |
|
|
(22,546 |
) |
|
|
(102,565 |
) |
|
|
(78,993 |
) |
Other income |
|
|
20,127 |
|
|
|
162 |
|
|
|
27,885 |
|
|
|
683 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense and other |
|
|
(27,799 |
) |
|
|
(22,384 |
) |
|
|
(74,680 |
) |
|
|
(78,310 |
) |
Income (loss) from continuing operations before
income taxes, gain on issuance of Partnership
units and interest of non-controlling partners in
the Partnerships net income (loss) |
|
|
(62,377 |
) |
|
|
11,940 |
|
|
|
(45,928 |
) |
|
|
6,084 |
|
Gain on issuance of units of the Partnership |
|
|
|
|
|
|
7,461 |
|
|
|
14,748 |
|
|
|
7,461 |
|
Income tax provision |
|
|
8,320 |
|
|
|
(8,079 |
) |
|
|
(2,410 |
) |
|
|
(10,147 |
) |
Interest of non-controlling partners in the
Partnerships net income (loss) from
continuing operations |
|
|
38,313 |
|
|
|
(4,029 |
) |
|
|
45,593 |
|
|
|
7,246 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations |
|
|
(15,744 |
) |
|
|
7,293 |
|
|
|
12,003 |
|
|
|
10,644 |
|
Discontinued operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from discontinued operations-
net of tax and net of minority interest |
|
|
315 |
|
|
|
435 |
|
|
|
1,266 |
|
|
|
1,532 |
|
Gain on sale of discontinued operations-
net of tax and net of minority interest |
|
|
10,964 |
|
|
|
|
|
|
|
10,964 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
(4,465 |
) |
|
$ |
7,728 |
|
|
$ |
24,233 |
|
|
$ |
12,176 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.10 |
) |
|
$ |
0.17 |
|
|
$ |
0.52 |
|
|
$ |
0.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
(0.10 |
) |
|
$ |
0.17 |
|
|
$ |
0.52 |
|
|
$ |
0.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
46,335 |
|
|
|
46,019 |
|
|
|
46,298 |
|
|
|
45,988 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
46,483 |
|
|
|
46,713 |
|
|
|
46,589 |
|
|
|
46,607 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends earned per common share |
|
$ |
0.09 |
|
|
$ |
0.26 |
|
|
$ |
1.15 |
|
|
$ |
0.95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|