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, 2008. 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, 2008, in conformity with U.S. generally accepted accounting principles.
Dallas, Texas
March 2, 2009
CROSSTEX ENERGY GP, L.P.
Consolidated Balance Sheet
December 31, 2008
(In thousands)
ASSETS
|
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
|
$ |
1,636 |
|
Accounts receivable: |
|
|
|
|
Trade, net of allowance for bad debts of $3,655 |
|
|
49,185 |
|
Accrued revenues |
|
|
292,668 |
|
Imbalances |
|
|
3,893 |
|
Affiliated companies |
|
|
110 |
|
Note receivable |
|
|
375 |
|
Other |
|
|
7,243 |
|
Fair value of derivative assets |
|
|
27,166 |
|
Natural gas and natural gas liquids, prepaid expenses, and other |
|
|
9,645 |
|
|
|
|
|
Total current assets |
|
|
391,921 |
|
|
|
|
|
Property and equipment: |
|
|
|
|
Transmission assets |
|
|
474,771 |
|
Gathering systems |
|
|
614,572 |
|
Gas plants |
|
|
577,250 |
|
Other property and equipment |
|
|
70,618 |
|
Construction in process |
|
|
86,462 |
|
|
|
|
|
Total property and equipment |
|
|
1,823,673 |
|
Accumulated depreciation |
|
|
(296,393 |
) |
|
|
|
|
Total property and equipment, net |
|
|
1,527,280 |
|
|
|
|
|
Fair value of derivative assets |
|
|
4,628 |
|
Intangible assets, net of accumulated amortization of $89,231 |
|
|
578,096 |
|
Goodwill |
|
|
19,673 |
|
Other assets, net |
|
|
11,668 |
|
|
|
|
|
Total assets |
|
$ |
2,533,266 |
|
|
|
|
|
LIABILITIES AND PARTNERS EQUITY |
|
|
|
|
Current liabilities: |
|
|
|
|
Drafts payable |
|
$ |
21,514 |
|
Accounts payable |
|
|
23,879 |
|
Accrued gas purchases |
|
|
270,229 |
|
Accrued imbalances payable |
|
|
7,100 |
|
Fair value of derivative liabilities |
|
|
28,506 |
|
Current portion of long-term debt |
|
|
9,412 |
|
Other current liabilities |
|
|
64,191 |
|
|
|
|
|
Total current liabilities |
|
|
424,831 |
|
|
|
|
|
Long-term debt |
|
|
1,254,294 |
|
Other long-term liabilities |
|
|
24,708 |
|
Deferred tax liability |
|
|
8,727 |
|
Fair value of derivative liabilities |
|
|
22,775 |
|
Minority Interest |
|
|
781,126 |
|
Commitments and contingencies |
|
|
|
|
Partners equity |
|
|
16,805 |
|
|
|
|
|
Total liabilities and partners equity |
|
$ |
2,533,266 |
|
|
|
|
|
See accompanying notes to consolidated balance sheet.
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 and natural gas liquids or NGLs.
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 NGLs, transports
natural gas and NGLs and ultimately provides an aggregated supply of natural gas and NGLs to a
variety of markets. In addition, CELP purchases natural gas and NGLs from producers not connected
to its gathering systems for resale and markets natural gas and NGLs on behalf of producers for a
fee.
|
(b) |
|
Partnership Ownership |
Crosstex Energy GP, L.P., the general partner of the Partnership, is an indirect wholly-owned
subsidiary of Crosstex Energy, Inc. (CEI). As of December 31, 2008, CEI owns 16,414,830 common
units in the Partnership through its wholly-owned subsidiaries. As of December 31, 2008, CEI owned
34.0% of the limited partner interests in the Partnership and officers and directors owned 1.02%
of the limited partnership interests. The remaining units are held by the public.
|
(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 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) |
|
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.
|
(b) |
|
Cash and Cash Equivalents |
The Partnership considers all highly liquid investments with an original maturity of three
months or less to be cash equivalents.
|
(c) |
|
Natural Gas and Natural Gas Liquids Inventory |
The Partnerships inventories of products consist of natural gas and NGLs. The Partnership
reports these assets at the lower of cost or market.
|
(d) |
|
Property, Plant, and Equipment |
Property, plant and equipment consist of intrastate gas transmission systems, gas gathering
systems, industrial supply pipelines, NGL pipelines, natural gas processing plants, NGL
fractionation plants, dew point control 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. Gas required to maintain pipeline minimum
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
pressures is capitalized and classified as property, plant and equipment. 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 and gas processing 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.
The Partnership recorded impairments to long-lived assets of $25.6 million during the year
ending December 31, 2008. No impairments were incurred during the years ended December 31, 2007
and 2006.
Statement of Financial Accounting Standards (SFAS) No. 144, Accounting for the Impairment or
Disposal of Long-Lived Assets, also requires long-lived assets being held for sale or disposed of to be presented in the
financial statements separately. During the third quarter of 2008 the Partnership held for sale
its undivided 12.4% interest in the Seminole gas processing plant. The sale was finalized on
November 17, 2008.
During 2008 CEI transferred the Clarkson and Jonesville plants to the Partnership at net book
value for a cash price of $0.4 million which represented the fair value of the plants.
|
(e) |
|
Goodwill and Intangibles |
The Partnership has approximately $19.7 million of goodwill at December 31, 2008. Goodwill
created in the formation of the Partnership of $4.9 net book value associated with the Midstream
assets was impaired during the year ended December 31, 2008. The goodwill remaining in the
Partnership is associated with the Treating assets. Goodwill will continue to be 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.
Unamortized debt issuance costs totaling $11.7 million at December 31, 2008 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
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
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.
|
(g) |
|
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 or NGLs. The
Partnership had imbalance payables of $7.1 million at December 31, 2008 which approximates the fair
value of these imbalances. The Partnership had imbalance receivables of $3.9 million at December
31, 2008 which are carried at the lower of cost or market value.
|
(h) |
|
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, 2008 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.
The Partnership recognizes revenue for sales or services at the time the natural gas, or NGLs
are delivered or at the time the service is performed. The Partnership generally accrues one to two
months of sales and the related gas purchases and reverses these accruals when the sales and
purchases are actually invoiced and recorded in the subsequent months. Actual results could differ
from the accrual estimates. The Partnerships purchase and sale arrangements are generally
reported in revenues and costs on a gross basis in the statements of operations in accordance with
EITF Issue No. 99-19, Reporting Revenue Gross as a Principal versus Net as an Agent. Except for
fee based arrangements and the Partnerships energy trading activities related to its off-system
gas marketing operations discussed in Note 2(k), the Partnership acts as the principal in these
purchase and sale transactions, has the risk and reward of ownership as evidenced by title
transfer, schedules the transportation and assumes credit risk.
The Partnership accounts for taxes collected from customers attributable to revenue
transactions and remitted to government authorities on a net basis (excluded from revenues).
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.
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
|
(k) |
|
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.
The Partnership is generally not subject to income taxes, except as discussed below, because
its income is taxed directly to its partners. The net tax basis in the Partnerships assets and
liabilities is less than the reported amounts on the financial statements by approximately $437.2
million as of December 31, 2008. Effective January 1, 2007, the Partnership is subject to the
margin tax enacted by the state of Texas on May 1, 2006.
The LIG entities the Partnership formed to acquire the stock of LIG Pipeline Company and its
subsidiaries, are treated as taxable corporations for income tax purposes. The entity structure
was formed 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.
A deferred tax liability of $8.2 million was recorded at the acquisition date. 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 ownership of the LIG 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 was 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 of December 31, 2008 (in thousands):
|
|
|
|
|
Deferred income tax assets: |
|
|
|
|
Net operating loss carryforward current |
|
$ |
41 |
|
Net operating loss carryforward long-term |
|
|
|
|
Alternative minimum tax credit carryover long-term |
|
|
|
|
|
|
|
|
|
|
$ |
41 |
|
|
|
|
|
Deferred income tax liabilities: |
|
|
|
|
Property, plant, equipment, and intangible assets-current. |
|
$ |
(501 |
) |
Property, plant, equipment and intangible assets-long-term |
|
|
(8,727 |
) |
|
|
|
|
|
|
|
(9,228 |
) |
|
|
|
|
Net deferred tax liability |
|
$ |
(9,187 |
) |
|
|
|
|
A net current deferred tax liability of $0.5 million is included in other current liabilities.
The Partnership adopted the provisions of FASB Interpretation No. 48, Accounting for
Uncertainty in Income Taxes, on January 1, 2007. A reconciliation of the beginning and ending
amount of the unrecognized tax benefits is as follows (in thousands):
|
|
|
|
|
Balance as of December 31, 2007 |
|
$ |
|
|
Increases related to prior year tax positions |
|
|
904 |
|
Increases related to current year tax positions |
|
|
717 |
|
|
|
|
|
Balance as of December 31, 2008 |
|
$ |
1,621 |
|
|
|
|
|
Unrecognized tax benefits of $1.6 million, if recognized, would affect the effective tax rate.
We do not expect any material change in the balance of our unrecognized tax benefits over the next
twelve months. 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, 2008, tax
years 2005 through 2008 remain subject to examination by the Internal Revenue Service and
applicable states.
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.
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
Unless restricted by the terms of our credit facility, 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.
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 $30.8 million were earned by the General Partner for
the year ended December 31, 2008. 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, 2008.
See
Note (4) for a description of the bank credit facilities, which restrict the Partnerships
ability to make future distributions.
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.
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 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. Under SFAS No.123R, the Partnership is required to estimate
forfeitures in determining periodic compensation cost.
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.
|
(q) |
|
Recent Accounting Pronouncements |
In June 2008, the Financial Accounting Standards Board (FASB) issued Staff Position FSP EITF
03-6-1 (the FSP) which requires unvested share-based payment awards that contain nonforfeitable
rights to dividends or dividend equivalents to be treated as participating securities as defined in
EITF Issue No. 03-6, Participating Securities and the Two-Class Method under FASB Statement No.
128, and, therefore, included in the earnings allocation in computing earnings per share under the
two-class method described in FASB Statement No. 128, Earnings per Share. The FSP is effective for
financial statements issued for fiscal years beginning after December 15, 2008 and interim periods
within those years. Upon adoption, the Partnership will consider restricted shares with
nonforfeitable dividend rights in the calculation of earnings per share and will adjust all prior
reporting periods retrospectively to conform to the requirements, although the impact should not be
material.
In February 2007, the FASB issued SFAS No. 159, Fair Value Option for Financial Assets and
Financial Liabilities-Including 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
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
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.
In May 2008, the FASB issued SFAS No. 162, The Hierarchy of Generally Accepted Accounting
Principles (SFAS No. 162). SFAS No. 162 is intended to improve financial reporting by
identifying a consistent framework, or hierarchy, for selecting accounting principles to be used in
preparing financial statements of nongovernmental entities that are presented in conformity with
generally accepted accounting principles in the United States of America. SFAS No. 162 will be
effective 60 days following the SECs approval of the Public Company Accounting Oversight Board
Auditing amendments to AU Section 411, The Meaning of Present Fairly in Conformity with Generally
Accepted Accounting Principles. The Partnership is currently evaluating the potential impact, if
any, of the adoption of SFAS No. 162 on our consolidated financial statements.
In March of 2008, the FASB issued SFAS No. 161, Disclosures about Derivative Instruments and
Hedging Activities, an amendment of FASB Statement No. 133 (SFAS 161). SFAS 161 requires entities
to provide greater transparency about how and why the entity uses derivative instruments, how the
instruments and related hedged items are accounted for under SFAS 133 and how the instruments and
related hedged items affect the financial position, results of operations and cash flows of the
entity. SFAS 161 is effective for fiscal years beginning after November 15, 2008. The principal
impact to the Partnership will be to require expanded disclosure regarding derivative instruments.
(3) Investment in Joint Venture and Note Receivable
The Partnership owns a majority interest in Crosstex Denton County Joint Venture (CDC) and
consolidates its investment in CDC pursuant to FIN No. 46R. The Partnership manages the business
affairs of CDC. The other joint venture partner (the CDC partner) is an unrelated third party who
owns and operates a natural gas field located in Denton County, Texas.
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 share
of distributable cash flow to repay the loan. The balance remaining on the note of $0.4 million is
included in current notes receivable as of December 31, 2008.
(4) Long-Term Debt
As of December 31, 2008, 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, 2008 was 6.33% |
|
$ |
784,000 |
|
Senior
secured notes, weighted average interest rate at December 31,
2008 of 8.0% |
|
|
479,706 |
|
|
|
|
|
|
|
|
1,263,706 |
|
Less current portion |
|
|
(9,412 |
) |
|
|
|
|
Debt classified as long-term |
|
$ |
1,254,294 |
|
|
|
|
|
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, 2008, $850.4 million was
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
outstanding under the bank credit facility, including $66.4 million of letters of credit, leaving
approximately $334.6 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 substantially all of its subsidiaries,
and rank pari passu in right of payment with the senior secured notes. The bank credit facility is
guaranteed by the Partnerships material 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.
On November 7, 2008, the Partnership entered into the Fifth Amendment and Consent (the Fifth
Amendment) to its credit facility with Bank of America, N.A., as administrative agent, and the
banks and other parties thereto (the Bank Lending Group). The Fifth Amendment amended the
agreement governing its credit facility to, among other things, (i) increase the maximum permitted
leverage ratio it must maintain for the fiscal quarters ending December 31, 2008 through September
30, 2009, (ii) lower the minimum interest coverage ratio it must maintain for the fiscal quarter
ending December 31, 2008 and each fiscal quarter thereafter, (iii) permit it to sell certain
assets, including the non-strategic asset dispositions (iv) increase the interest rate it pays on
the obligations under the credit facility and (v) lower the maximum permitted leverage ratio it
must maintain if the Partnership or its subsidiaries incur unsecured note indebtedness.
Due to the continued decline in commodity prices and the deterioration in the processing
margins, the Partnership determined that there was a significant risk that the amended terms
negotiated in November 2008 would not be sufficient to allow it to operate during 2009 without
triggering a default under its bank facility and the senior secured note agreement. On February 27, 2009, the Partnership
entered into
the Sixth Amendment to the Fourth Amended and Restated Credit Agreement and Consent (the Sixth Amendment) to its credit facility with Bank Lending
Group. Under the Sixth Amendment, borrowings will bear interest at its option at the
administrative agents reference rate plus an applicable margin or London Interbank Offering Rate
(LIBOR) plus an applicable margin. The applicable margins for the Partnerships interest rate and
letter of credit fees vary quarterly based on the Partnerships leverage ratio as defined by the
credit facility (the Leverage Ratio being generally computed as total funded debt to consolidated
earnings before interest, taxes, depreciation, amortization and certain other non-cash charges)
and are as follows beginning February 27, 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank |
|
|
|
|
|
|
|
|
|
|
|
|
Reference |
|
|
|
|
|
|
|
|
|
|
|
|
Rate |
|
|
LIBOR Rate |
|
|
Letter of |
|
|
|
|
Leverage Ratio |
|
Advances(a) |
|
|
Advances(b) |
|
|
Credit Fees(c) |
|
|
Commitment Fees(d) |
|
Greater than or
equal to 5.00 to
1.00 |
|
|
3.00 |
% |
|
|
4.00 |
% |
|
|
4.00 |
% |
|
|
0.50 |
% |
Greater than or
equal to 4.25 to
1.00 and less than
5.00 to 1.00 |
|
|
2.50 |
% |
|
|
3.50 |
% |
|
|
3.50 |
% |
|
|
0.50 |
% |
Greater than or
equal to 3.75 to
1.00 and less than
4.25 to 1.00 |
|
|
2.25 |
% |
|
|
3.25 |
% |
|
|
3.25 |
% |
|
|
0.50 |
% |
Less than
3.75 to 1.00 |
|
|
1.75 |
% |
|
|
2.75 |
% |
|
|
2.75 |
% |
|
|
0.50 |
% |
|
(a) |
|
The applicable margins for the bank reference rate advances ranged from 0% to 0.25%
under the bank credit facility prior to the Fifth and Sixth Amendments. The applicable
margin for the bank reference rate advances was paid at the maximum rate of 2.00% under the
Fifth Amendment from the November 7, 2008 until February 27, 2009. |
|
(b) |
|
The applicable margins for the LIBOR rate advances ranged from 1.00% to 1.75% under the
bank credit facility prior to the Fifth and Sixth Amendments. The applicable margin for
the bank reference rate advances was paid at the maximum rate of 3.00% under the Fifth
Amendment from the November 7, 2008 until February 27, 2009. |
|
(c) |
|
The letter of credit fees ranged from 1.00% to 1.75% per annum plus a fronting fee of
0.125% per annum under the bank credit facility prior to the Fifth and Sixth Amendments.
The letter of credit fees were paid at the maximum rate of 3.00% per annum in addition to
the fronting fee under the Fifth Amendment from the November 7,
2008 until February 27,
2009. |
|
(d) |
|
The commitment fees ranged from 0.20% to 0.375% per annum on the unused amount of the
credit facility under the bank credit facility prior to the Fifth and Sixth Amendments.
The commitment fees were paid at the maximum rate of 0.50% per annum under the Fifth
Amendment from the November 7, 2008 until February 27, 2009. |
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
The
Sixth Amendment also sets a floor for the LIBOR interest rate of 2.75% per annum , which means, effective as of February 27, 2009, borrowings under the bank credit facility accrue
interest at the rate of 6.75% based on the LIBOR rate in effect on such date and the Partnerships
current leverage ratio. Based
on the Partnerships forecasted leverage ratios for 2009, it expects the applicable margins to be
at the high end of these ranges for its interest rate and letter of credit fees.
Pursuant to the Sixth Amendment,
the Partnership must pay a leverage fee if it does not prepay debt and permanently reduce the banks commitments by
the cumulative amounts of $100.0 million on September 30, 2009, $200.0 million on December 31, 2009,
and $300.0 million on March 31, 2010. If the Partnership
fails to meet any de-leveraging target, the Partnership must pay a
leverage fee on such date, equal to the product of the aggregate
commitments outstanding under its bank credit facility and the
outstanding amount of senior secured note agreement on such date, and 1.0% on September 30, 2009, 1.0% on December 31, 2009, and 2.0% on
March 31, 2010. This leverage fee will accrue on the applicable date, but not be payable until the Partnership
refinances its bank credit facility.
Under the Sixth Amendment,
the maximum Leverage Ratio is as follows:
|
|
7.25 to 1.00 for the fiscal quarter ending March 31, 2009; |
|
|
|
8.25 to 1.00 for the fiscal quarters ending June 30, 2009 and September 30, 2009; |
|
|
|
8.50 to 1.00 for the fiscal quarter ending December 31, 2009; |
|
|
|
8.00 to 1.00 for the fiscal quarter ending March 31, 2010; |
|
|
|
6.65 to 1.00 for the fiscal quarter ending June 30, 2010; |
|
|
|
5.25 to 1.00 for the fiscal quarter ending September 30, 2010; |
|
|
|
5.00 to 1.00 for the fiscal quarter ending December 31, 2010; |
|
|
|
4.50 to 1.00 for any fiscal quarters ending March 31, 2011 through March 31, 2012;
and |
|
|
|
4.25 to 1.00 for any fiscal quarters ending June 30, 2012 and thereafter.. |
The minimum cash interest
coverage ratio (as defined in the agreement, measured quarterly on a
rolling four-quarter basis) is as follows under the Sixth Amendment:
|
|
1.75 to 1.00 for the fiscal quarters ending March 31, 2009; |
|
|
|
1.50 to 1.00 for the fiscal quarter ending June 30, 2009; |
|
|
|
1.30 to 1.00 for the fiscal quarter ending September 30, 2009; |
|
|
|
1.15 to 1.00 for the fiscal quarter ending December 31, 2009; |
|
|
|
1.25 to 1.00 for the fiscal quarter ending March 31, 2010; |
|
|
|
1.50 to 1.00 for the fiscal quarter ending June 30, 2010; |
|
|
|
1.75 to 1.00 for any fiscal quarter ending September 30, 2010 and December 31, 2010;
and |
|
|
|
2.50 to 1.00 for any fiscal quarter ending March 31, 2011 and thereafter. |
Under
the Sixth Amendment, no quarterly distributions may be paid to
partners unless the PIK notes have been repaid and the Leverage
Ratio is less than 4.25 to 1.00. If the Leverage Ratio is between 4.00 to 1.00 and 4.25 to 1.00, the
Partnership may make the minimum quarterly distribution of up to
$0.25 per unit if the PIK notes have been repaid. If the Leverage
Ratio is less than 4.00 to 1.00, the Partnership may make quarterly distributions to partners from
available cash as provided by its partnership agreement if the PIK
notes have been repaid. The PIK notes are due six months after the
earlier of the refinancing or maturity of the bank credit
facility. Based on its forecasted leverage ratios
for 2009 and the Partnerships near term ability to refinance its bank credit facility, the Partnership does not
anticipate making quarterly distributions during 2009 other than
the distribution paid in February 2009 related to fourth quarter 2008 operating results. The
Partnership will not be able to make distributions to its unitholders in future periods if its
leverage ratio does not improve.
The Sixth Amendment also limits the Partnerships annual capital expenditures (excluding
maintenance capital expenditures) to $120.0 million in 2009 and $75.0 million in 2010 and each year
thereafter (with unused amounts in any year being carried forward to the next year). It is
unlikely that the Partnership will be able to make any acquisitions based on the terms of our
credit facility and the current condition of the capital markets because it may only use a portion
of the proceeds from the incurrence of unsecured debt and the issuance of equity to make such
acquisitions.
The Sixth Amendment also
eliminated the accordion in our bank credit facility, which previously had
permitted us to increase commitments thereunder by certain amounts if any bank was willing to
undertake such commitment increase.
The
Sixth Amendment also revised the terms for mandatory repayment of outstanding indebtedness from
asset sales and proceeds from incurrence of unsecured debt and equity issuances. Proceeds from debt issuances and
equity issuances not required to prepay indebtedness are considered to be Excess Proceeds
under the amended bank credit agreement. The Partnership may retain all Excess Proceeds. The following
table sets forth the amended prepayment terms:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% of Net Proceeds |
|
|
% of Net Proceeds |
|
|
% of Net Proceeds |
|
|
|
from Asset Sales |
|
|
from Debt Issuances |
|
|
from Equity Issuance |
|
|
|
Required for |
|
|
Required for |
|
|
Required for |
|
Leverage Ratio* |
|
Prepayment |
|
|
Prepayment |
|
|
Prepayment |
|
Greater than or equal
to 4.50 |
|
|
100 |
% |
|
|
100 |
% |
|
50 |
% |
Greater or equal to
3.50 and Less Than
4.50 |
|
|
100 |
% |
|
|
50 |
% |
|
25 |
% |
Less than 3.50 |
|
|
100 |
% |
|
|
0 |
% |
|
0 |
% |
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
* |
|
The Leverage Ratio is to be adjusted to give effect to proceeds from debt or equity issuance
and the use of such proceeds for each proportional level of Leverage
Ratio. |
The prepayments are to be applied pro rata based on total debt (including letter of credit
obligations) outstanding under the bank credit agreement and the total debt outstanding under the
note agreement described below. Any prepayments of advances on the bank credit facility from
proceeds from asset sales, debt or equity issuances will permanently reduce the borrowing capacity or commitment
under the facility in an amount equal to 100% of the amount of the prepayment. Any such commitment
reduction will not reduce the banks' $300.0 million commitment to issue letters of credit.
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; |
|
|
|
|
change the nature of its business; |
|
|
|
|
enter into certain commodity contracts; |
|
|
|
|
make certain amendments to its or the operating partnerships partnership agreement;
and |
|
|
|
|
engage in transactions with affiliates. |
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 us or any of its subsidiaries, in excess of certain
allowances; |
|
|
|
|
certain ERISA events involving the Partnership or its subsidiaries; |
|
|
|
|
bankruptcy or other insolvency events; |
|
|
|
|
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. |
If
an event of default relating to bankruptcy or other insolvency events
occurs, all indebtedness under our bank credit facility will
immediately become due and payable. If any other event of default
exists under the bank credit facility, the lenders may accelerate the
maturity of the obligations outstanding under the bank credit
facility and exercise other rights and remedies.
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):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Month Issued |
|
Amount |
|
|
Interest Rate(1) |
|
|
Maturity |
|
|
Principal Payment Terms |
|
June 2003(2) |
|
$ |
30,000 |
|
|
|
9.45 |
% |
|
7 years |
|
Quarterly payments of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$1,765 from June |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006-June 2010 |
July 2003(2) |
|
|
10,000 |
|
|
|
9.38 |
% |
|
7 years |
|
Quarterly payments of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$588 from July |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2006-July 2010 |
June 2004 |
|
|
75,000 |
|
|
|
9.46 |
% |
|
10 years |
|
Annual payments of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$15,000 from July |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010-July 2014 |
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
November 2005 |
|
|
85,000 |
|
|
|
8.73 |
% |
|
10 years |
|
Annual payments of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$17,000 from November |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010-December 2014 |
March 2006 |
|
|
60,000 |
|
|
|
8.82 |
% |
|
10 years |
|
Annual payments of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$12,000 from March |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012-March 2016 |
July 2006 |
|
|
245,000 |
|
|
|
8.46 |
% |
|
10 years |
|
Annual payments of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$49,000 from July |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012-July 2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Issued |
|
|
505,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal repaid |
|
|
(25,294 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of
December 31, 2008 |
|
$ |
479,706 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Interest rates have been adjusted to give effect to the 2% interest rate increase under
the February 27, 2009 described below. |
(2) |
|
Principal repayments were $19.4 million and $5.9 million on the June 2003 and July 2003
notes, respectively. |
On November 7, 2008, the Partnership amended our senior secured note agreements governing its
senior secured notes to, among other things, (i) modify the maximum permitted leverage ratio and
lower the minimum interest coverage ratio it must maintain consistent with the ratios under the
Fifth Amendment to the bank credit facility, (ii) permit it to sell certain assets and (iii) increase the
interest rate it pays on the senior secured notes. The interest rate the Partnership paid on the
senior secured notes increased by 1.25% for the fourth quarter of
2008 due to this amendment.
The covenants and terms of default for
the senior secured notes are substantially the same as the covenants and default terms under its
bank credit facility, and therefore the agreement governing the senior secured notes also required
amendment in 2009. On February 27, 2009, the Partnership amended its senior note agreement to (i) increase the
maximum permitted leverage ratio and to lower the minimum interest coverage ratio it must maintain
consistent with the ratios under the Amendment to the bank credit facility, (ii) revise the
mandatory prepayment terms consistent with the terms under the Sixth
Amendment to the bank credit facility, (iii) increase the
interest rate it pays on the senior secured notes, and (iv) provide for the payment of a
leverage fee consistent with the terms of the bank credit facility. Commencing
February 27, 2009 the interest rate it pays in cash on
all of the senior secured notes will increase by 2.25% per annum over the comparative interest rates under the
senior note agreements prior to the November and February amendments. As a result of this rate
increase, the weighted average interest rate on the outstanding balance on the senior secured notes
is approximately 9.25% as of February 2009.
Under the amended senior secured note agreement, the senior secured notes will accrue
additional interest of 1.25% per annum of the senior secured note (the PIK notes) in the form of
an increase in the principal amount unless the Partnerships leverage ratio is less than 4.25 to
1.00 as of the end of any fiscal quarter. All PIK notes will be payable six months after the
maturity of its bank credit facility, which is currently scheduled to mature in June 2011, or six
months after refinancing of such indebtedness if prior to the maturity date.
Per the terms of the amended senior note agreement, commencing on the date the Partnership
refinances its bank credit facility, the interest rate payable in cash on its senior secured notes
will increase by 1.25% per annum for any quarter if its leverage ratio as of the most recently
ended fiscal quarter was greater than or equal to 4.25 to 1.00. In addition, commencing on June
30, 2012, the interest rate payable in cash on the Partnerships senior secured notes will increase
by 0.50% per annum for any quarter if its leverage as of the most recently ended fiscal quarter was
greater than or equal to 4.00 to 1.00, but this incremental interest will not accrue if the
Partnership is paying the incremental 1.25% per annum of interest described in the preceding
sentence.
These notes represent the Partnerships senior secured obligations and will rank pari passu in
right of payment with the bank credit facility. The notes are secured, on an equal and ratable
basis with the Partnerships obligations 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 substantially all of its subsidiaries. The senior secured notes
are guaranteed by the Partnerships material subsidiaries.
The 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 senior secured note 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.
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.
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
The
senior secured note agreement relating to the notes contains substantially the same covenants and
events of default as the Partnerships bank credit facility.
The Partnership was in compliance with all debt covenants at December 31, 2008 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 senior secured note agreement, the lenders under the
Partnership's 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 Partnership's 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
its bank credit facility and the
senior secured note agreement. On February 27, 2009, the holders of the Partnerships senior secured notes and a majority of the
banks under its bank credit facility entered into an amendment to the Intercreditor and Collateral
Agency Agreement, which provides that the PIK notes and certain treasury management obligations
will be secured by the collateral for its bank credit facility and the senior secured notes, but
only paid with proceeds of collateral after obligations under its bank credit facility and the
senior secured notes are paid in full.
Maturities. Maturities for the long-term debt as of December 31, 2008 are as follows (in
thousands):
|
|
|
|
|
2009 |
|
|
9,412 |
|
2010 |
|
|
20,294 |
|
2011 |
|
|
816,000 |
|
2012 |
|
|
93,000 |
|
2013 |
|
|
93,000 |
|
Thereafter |
|
|
232,000 |
|
(5) Other Long-Term Liabilities
The Partnership entered into 9 and 10-year capital leases for certain compressor equipment.
Assets under capital leases as of December 31, 2008 are summarized as follows (in thousands):
|
|
|
|
|
Compressor equipment |
|
$ |
28,890 |
|
Less: Accumulated amortization |
|
|
(1,523 |
) |
|
|
|
|
Net assets under capital lease. |
|
$ |
27,367 |
|
|
|
|
|
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, 2008 (in thousands):
|
|
|
|
|
Fiscal Year |
|
|
|
|
2009 through 2013 |
|
$ |
16,150 |
|
Thereafter |
|
|
16,691 |
|
Less: Interest |
|
|
(5,184 |
) |
|
|
|
|
Net minimum lease payments under capital lease |
|
|
27,657 |
|
Less: Current portion of net minimum lease payments |
|
|
(3,189 |
) |
|
|
|
|
Long-term portion of net minimum lease payments |
|
$ |
24,468 |
|
|
|
|
|
(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.
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 2006, 2007 and 2008 generally cliff vest after three years of service.
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
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, 2008 is provided below:
Crosstex Energy, L.P. Restricted Units:
|
|
|
|
|
|
|
|
|
|
|
Number of |
|
|
Weighted Average |
|
|
|
Units |
|
|
Grant-Date Fair |
|
|
|
|
|
|
|
Value |
|
Non-vested, beginning of period |
|
|
504,518 |
|
|
$ |
34.29 |
|
Granted |
|
|
432,354 |
|
|
|
29.60 |
|
Vested* |
|
|
(204,033 |
) |
|
|
33.40 |
|
Forfeited |
|
|
(34,273 |
) |
|
|
26.69 |
|
Reduced estimated performance units |
|
|
(154,499 |
) |
|
|
31.66 |
|
|
|
|
|
|
|
|
Non-vested, end of period |
|
|
544,067 |
|
|
$ |
31.90 |
|
|
|
|
|
|
|
|
Aggregate intrinsic value, end of period
(in thousands) |
|
$ |
2,378 |
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
|
Vested units include 51,214 units withheld for payroll taxes paid on behalf of employees. |
The Partnerships executive officers were granted restricted units during 2008 and 2007, the
number of which may increase or decrease based on the accomplishment of certain performance targets
based on the Partnerships average growth rate (defined as the percentage increase or decrease in
distributable cash flow per common unit over a three-year period). The minimum number of
restricted units for all executives of 52,795 and 14,319 for 2008 and 2007, respectively, are
included in the non-vested end of period units line in the table above. Target performance grants
were previously included in the restricted units granted and were included in share-based
compensation as it appeared probable that target thresholds would be achieved. However, during the
last half of 2008, the Partnerships assets were negatively impacted by hurricanes Gustav and Ike.
During this same period the Partnership has also been negatively impacted by declines in natural
gas and NGL prices coupled with the global economic decline and the recent tightening of capital
markets. The impact of these events was significant enough to make the achievement of target
performance goals less than probable. Therefore, an expense of $0.7 million previously recorded
for target performance-based restricted units has been retroactively reversed and is shown as a
reduction to stock-based compensation expense and a reduction in the number of estimated
performance units outstanding of 154,499 units in the year ended December 31, 2008. All
performance-based awards greater than the minimum performance grant levels will be subject to
reevaluation and adjustment until the restricted units vest. 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.
A summary of the restricted units aggregate intrinsic value (market value at vesting date) and
fair value of units vested (market value at date of grant) are provided below (in thousands):
|
|
|
|
|
Crosstex Energy, L.P. Restricted Units: |
|
Year Ended December 31, 2008 |
|
Aggregate intrinsic value of units vested |
|
$ |
5,907 |
|
Fair value of units vested |
|
$ |
6,815 |
|
As of December 31, 2008, there was $7.8 million of unrecognized compensation cost related to
non-vested restricted units. That cost is expected to be recognized over a weighted-average period
of 2.5 years.
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
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 to estimate forfeiture rates . 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
expected term of the unit option is based on the U.S. Treasury yield curve in effect at the time
of the grant. The Partnership used the simplified method to calculate
the expected term.
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 2006, 2007 and 2008
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
2008:
Crosstex Energy, L.P. Unit Options Granted:
|
|
|
|
|
Weighted average distribution yield |
|
|
7.15 |
% |
Weighted average expected volatility |
|
|
30.0 |
% |
Weighted average risk free interest rate |
|
|
1.81 |
% |
Weighted average expected life |
|
6 years |
Weighted average contractual life |
|
10 years |
Weighted average of fair value of unit options granted |
|
$ |
3.48 |
|
A summary of the unit option activity for the year ended December 31, 2008 is provided below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|
|
Number |
|
|
Average |
|
|
|
of |
|
|
Exercise |
|
|
|
Units |
|
|
|
Price |
|
Outstanding, beginning of period |
|
|
1,107,309 |
|
|
$ |
29.65 |
|
Granted (b) |
|
|
402,185 |
|
|
|
31.58 |
|
Exercised |
|
|
(56,678 |
) |
|
|
14.16 |
|
Forfeited |
|
|
(90,208 |
) |
|
|
31.29 |
|
Expired |
|
|
(58,414 |
) |
|
|
32.93 |
|
|
|
|
|
|
|
|
Outstanding, end of period |
|
|
1,304,194 |
|
|
$ |
30.64 |
|
|
|
|
|
|
|
|
Options exercisable at end of period |
|
|
540,782 |
|
|
$ |
29.12 |
|
Weighted average contractual term
(years) end of period: |
|
|
|
|
|
|
|
|
Options outstanding |
|
|
7.4 |
|
|
|
|
|
Options exercisable |
|
|
6.5 |
|
|
|
|
|
Aggregate intrinsic value end of
period (in thousands): |
|
|
|
|
|
|
|
|
Options outstanding |
|
$ |
(a) |
|
|
|
|
|
Options exercisable |
|
$ |
(a) |
|
|
|
|
|
|
(a) |
|
Exercise price on all outstanding options exceeds current
market price. |
|
(b) |
|
No options were granted with an exercise price less than
market value at grant during 2008. |
A summary of the unit options intrinsic value (market value in excess of exercise price at date of
exercise) exercised and fair value of units vested (value per Black-Scholes option pricing model at
date of grant are provided below (in thousands):
|
|
|
|
|
Crosstex Energy, L.P. Unit Options: |
|
Year Ended December 31, 2008 |
|
Intrinsic value of units options |
|
$ |
746 |
|
exercised
Fair value of units vested |
|
$ |
279 |
|
As of December 31, 2008, there was $1.6 million of unrecognized compensation cost related to
non-vested unit options. That cost is expected to be recognized over a weighted-average period of
1.5 years.
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
|
(d) |
|
Crosstex Energy, Inc.s Restricted Stock and Option Plan |
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 626,000 shares remained under the long-term
incentive plan for future issuance to participants. A participant may not receive in any calendar
year options relating to more than 100,000 shares of common stock. The maximum number of shares set
forth above are subject to appropriate adjustment in the event of a recapitalization of the capital
structure of Crosstex Energy, Inc. or reorganization of Crosstex Energy, Inc. Shares of common
stock underlying Awards that are forfeited, terminated or expire unexercised become immediately
available for additional Awards under the long-term incentive plan.
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 2006, 2007
and 2008 generally cliff vest after three years of service. A summary of the restricted stock
activity includes officers and employees of the Partnership and directors of CEI for the year ended
December 31, 2008 is provided below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average |
|
|
|
Number of |
|
|
Grant-Date Fair |
|
Crosstex Energy, Inc. Restricted Shares: |
|
Shares |
|
|
Value |
|
Non-vested, beginning of period |
|
|
860,275 |
|
|
$ |
21.16 |
|
Granted |
|
|
361,796 |
|
|
|
32.62 |
|
Vested* |
|
|
(401,004 |
) |
|
|
18.41 |
|
Forfeited |
|
|
(63,716 |
) |
|
|
21.86 |
|
Reduced estimated performance shares |
|
|
(153,038 |
) |
|
|
32.10 |
|
|
|
|
|
|
|
|
Non-vested, end of period |
|
|
604,313 |
|
|
$ |
27.62 |
|
|
|
|
|
|
|
|
Aggregate intrinsic value, end of period
(in thousands) |
|
$ |
2,357 |
|
|
|
|
|
|
|
|
|
|
|
|
|
*Vested shares include 116,118 shares withheld for payroll taxes paid on behalf of employees.
The Partnerships executive officers were granted restricted shares during 2008 and 2007, the
number of which may increase or decrease based on the accomplishment of certain performance targets
based on the Partnerships average growth rate (defined as the percentage increase or decrease in distributable cash flow per common unit over a three-year
period). The minimum number of restricted shares for all executives of 50,090 and 16,536 for 2008
and 2007, respectively, are included in the non-vested, end of period shares line in the table
above. Target performance grants were previously included in the restricted units granted and were
included in share-based compensation as it appeared probable that target thresholds would be
achieved. However, during the last half of 2008, the Partnerships assets were negatively impacted
by hurricanes Gustav and Ike. During this same period the Partnership has also been negatively
impacted by the declines in natural gas and NGL prices coupled with the global economic decline and
tightening of capital markets. The Partnership expects that its access to capital will be limited
due to the lack of liquidity in the capital markets, which will in turn limit its ability to grow
until capital for growth is accessible. The impact of these events was significant enough to make
the achievement of target performance goals less than probable. Therefore, an expense of $0.7
million previously recorded for target performance-based restricted shares has been retroactively
reversed and is shown as a reduction to stock-based compensation expense and a reduction in the
number of estimated performance shares outstanding by 153,038 shares in the year ended December 31,
2008. All performance-based awards greater than the minimum performance grant levels will be
subject to reevaluation and adjustment until the restricted shares vest. The performance-based
restricted shares 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.
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
A summary of the restricted shares aggregate intrinsic value (market value at vesting date) and
fair value of shares vested (market value at date of grant) during the years ended December 31,
2008 are provided below (in thousands):
Crosstex Energy, Inc. Restricted Shares:
|
|
|
|
|
|
|
Years Ended December 31, |
|
|
|
2008 |
|
Aggregate intrinsic value of shares vested |
|
$ |
13,493 |
|
Fair value of shares vested |
|
$ |
7,382 |
|
As of December 31, 2008, there was $7.2 million of unrecognized compensation costs related to
CEI restricted shares for officers and employees. The cost is expected to be recognized over a
weighted average period of 2.4 years.
CEI Stock Options
No CEI stock options were granted to any officers or employees of the Partnership during 2008.
A summary of the stock option activity includes officers and employees of the Partnership and
directors of CEI for the years ended December 31, 2008 is provided below:
|
|
|
|
|
|
|
|
|
|
|
Number |
|
|
Weighted Average |
|
|
|
of Shares |
|
|
Exercise Price |
|
Outstanding, beginning of period |
|
|
105,000 |
|
|
$ |
8.45 |
|
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
|
|
|
|
|
|
|
|
|
|
|
Number |
|
|
Weighted Average |
|
|
|
of Shares |
|
|
Exercise Price |
|
Granted |
|
|
|
|
|
|
|
|
Cancelled |
|
|
|
|
|
|
|
|
Exercised |
|
|
(37,500 |
) |
|
|
6.50 |
|
Forfeited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, end of period |
|
|
67,500 |
|
|
$ |
9.54 |
|
|
|
|
|
|
|
|
Options exercisable at end of period |
|
|
22,500 |
|
|
$ |
11.05 |
|
The following is a summary of the CEI stock options outstanding attributable to officers and
employees of the Partnership as of December 31, 2008:
|
|
|
|
|
Outstanding stock options (15,000 exercisable) (post stock split) |
|
|
30,000 |
|
Weighted average exercise price (post stock split) |
|
$ |
13.33 |
|
Aggregate intrinsic value |
|
$ |
|
|
Weighted average remaining contractual term |
|
5.9 years |
A summary of the share options intrinsic value (market value in excess of exercise price at date of
exercise) exercised and fair value of units vested (value per Black-Scholes option pricing model at
date of grant) during the years ended December 31, 2008 is provided below (in thousands):
Crosstex Energy, Inc. Stock Options:
|
|
|
|
|
Intrinsic value of units options exercised |
|
$ |
1,089 |
|
Fair value of units vested |
|
$ |
38 |
|
No stock options were granted, cancelled, exercised or forfeited by officers and employees of
the Partnership during the years ended December 31, 2008.
As of December 31, 2008, there was $15,449 of unrecognized compensation costs related to
non-vested CEI stock options. The cost is expected to be recognized over a weighted average period
of 0.8 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, 2008 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Carrying |
|
|
Fair |
|
|
|
Value |
|
|
Value |
|
Cash and cash equivalents |
|
$ |
1,636 |
|
|
$ |
1,636 |
|
Trade accounts receivable and accrued revenues |
|
|
341,853 |
|
|
|
341,853 |
|
Fair value of derivative assets |
|
|
31,794 |
|
|
|
31,794 |
|
Note receivable |
|
|
375 |
|
|
|
375 |
|
Accounts payable, drafts payable and accrued gas purchases |
|
|
315,622 |
|
|
|
315,622 |
|
Current portion of long-term debt |
|
|
9,412 |
|
|
|
9,412 |
|
Long-term debt |
|
|
1,254,294 |
|
|
|
1,148,939 |
|
Fair value of derivative liabilities |
|
|
51,281 |
|
|
|
51,281 |
|
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 $784.0 million as of December 31, 2008 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, 2008, the Partnership also
had
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
borrowings totaling $479.7 million under senior secured notes with a weighted average interest
rate of 7.25%. The fair value of these borrowings as of December 31, 2008 was adjusted to reflect
current market interest rate for such borrowings as of December 31, 2008.
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 September 2008 as shown
below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notional Amounts |
|
Trade Date |
|
Term |
|
|
From |
|
|
To |
|
|
Rate |
|
|
(in thousands) |
|
November 14, 2006 |
|
4 years |
|
November 28, 2006 |
|
November 30, 2010 |
|
|
4.3800 |
% |
|
$ |
50,000 |
|
March 13, 2007 |
|
4 years |
|
March 30, 2007 |
|
March 31, 2011 |
|
|
4.3950 |
% |
|
|
50,000 |
|
July 30, 2007 |
|
4 years |
|
August 30, 2007 |
|
August 30, 2011 |
|
|
4.6850 |
% |
|
|
100,000 |
|
August 6, 2007 |
|
4 years |
|
August 30, 2007 |
|
August 31, 2011 |
|
|
4.6150 |
% |
|
|
50,000 |
|
August 9, 2007 |
|
3 years |
|
November 30, 2007 |
|
November 30, 2010 |
|
|
4.4350 |
% |
|
|
50,000 |
|
August 16, 2007*. |
|
4 years |
|
October 31, 2007 |
|
October 31, 2011 |
|
|
4.4875 |
% |
|
|
100,000 |
|
September 5, 2007 |
|
4 years |
|
September 28, 2007 |
|
September 28, 2011 |
|
|
4.4900 |
% |
|
|
50,000 |
|
January 22, 2008. |
|
1 year |
|
January 31, 2008 |
|
January 31, 2009 |
|
|
2.8300 |
% |
|
|
100,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
550,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*Amended swap is a combination of two swaps that each had a notional amount of $50.0 million with
the same original term.
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. In January
2008, the Partnership amended existing swaps with the counterparties in order to reduce the fixed
rates and extend the terms of the existing swaps by one year. The Partnership also entered into
one new swap in January 2008.
The Partnership had previously 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 were recorded in accumulated other
comprehensive income. Immediately prior to the January 2008 amendments, these swaps were
de-designated as cash flow hedges. The unrealized loss in accumulated
other comprehensive income of $17.0 million at the de-designation dates is being reclassified to
earnings over the remaining original terms of the swaps using the effective interest method. The
related loss reclassified to earnings and included in (gain) loss on derivatives during the year
ended December 31, 2008 is $6.4 million.
The Partnership elected not to designate any of the amended swaps or the new swap entered into
in January 2008 as cash flow hedges for FAS 133 treatment. Accordingly, unrealized gains and
losses are recorded through the consolidated statement of operations in (gain) loss on derivatives
over the period hedged.
In September 2008, the Partnership entered into four additional interest rate swaps. The
effect of the new interest rate swaps was to convert the floating rate portion of the original
swaps on $450.0 million (all swaps except the January 22, 2008 swap that expires January 31, 2009)
from three month LIBOR to one month LIBOR. The Partnership received a cash settlement in September
of $1.4 million which represented the present value of the basis point differential between one
month LIBOR and three month LIBOR. The $1.4 million was recorded in the consolidated statement of
operations in (gain) loss on derivatives.
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
The table below aligns the new swap which receives one month LIBOR and pays three month LIBOR
with the original interest rate swaps.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Original Swap Trade |
|
|
|
|
|
|
|
|
|
|
|
|
|
Notional Amounts |
|
Date |
|
New Trade Date |
|
|
From |
|
|
To |
|
|
(in thousands) |
|
March 13, 2007 |
|
September 12, 2008 |
|
September 30, 2008 |
|
March 31, 2011 |
|
$ |
50,000 |
|
September 5, 2007 |
|
September 12, 2008 |
|
September 30, 2008 |
|
September 28, 2011 |
|
|
50,000 |
|
August 16, 2007 |
|
September 12, 2008 |
|
October 30, 2008 |
|
October 31, 2011 |
|
|
100,000 |
|
November 14, 2006 |
|
September 12, 2008 |
|
November 28, 2008 |
|
November 30, 2010 |
|
|
50,000 |
|
August 9, 2007 |
|
September 12, 2008 |
|
November 28, 2008 |
|
November 30, 2010 |
|
|
50,000 |
|
July 30, 2007 |
|
September 12, 2008 |
|
November 28, 2008 |
|
August 30, 2011 |
|
|
100,000 |
|
August 6, 2007 |
|
September 23, 2008 |
|
November 28, 2008 |
|
August 30, 2011 |
|
|
50,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
450,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The fair value of derivative assets and liabilities relating to interest rate swaps are as
follows (in thousands):
|
|
|
|
|
|
|
December 31, 2008 |
|
Fair value of derivative assets current |
|
$ |
149 |
|
Fair value of derivative assets long-term |
|
|
|
|
Fair value of derivative liabilities current |
|
|
(17,217 |
) |
Fair value of derivative liabilities long-term |
|
|
(18,391 |
) |
|
|
|
|
Net fair
value of interest rate swaps |
|
$ |
(35,459 |
) |
|
|
|
|
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 fractionation spread risk at our
processing plants relating to the option to process versus bypassing our equity gas.
The fair value of derivative assets and liabilities relating to commodity swaps are as follows
(in thousands):
|
|
|
|
|
|
|
December 31, 2008 |
|
Fair value of derivative assets current |
|
$ |
27,017 |
|
Fair value of derivative assets long term |
|
|
4,628 |
|
Fair value of derivative liabilities current |
|
|
(11,289 |
) |
Fair value of derivative liabilities long term |
|
|
(4,384 |
) |
|
|
|
|
Net fair
value of commodity swaps |
|
$ |
15,972 |
|
|
|
|
|
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, 2008 (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 except for certain basis swaps that extend
to March 2012. 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
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
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, 2008 |
|
Transaction Type |
|
Volume |
|
|
Fair Value |
|
|
|
(In thousands) |
|
Cash Flow Hedges: |
|
|
|
|
|
|
|
|
Natural gas swaps (short contracts) (MMBtus) |
|
|
(600 |
) |
|
$ |
1,136 |
|
Liquids swaps (short contracts) (gallons) |
|
|
(16,026 |
) |
|
|
12,578 |
|
|
|
|
|
|
|
|
|
Total swaps designated as cash flow hedges |
|
|
|
|
|
$ |
13,714 |
|
|
|
|
|
|
|
|
|
Mark to Market Derivatives:*
Swing swaps (long contracts) |
|
|
2,155 |
|
|
$ |
10 |
|
Physical offsets to swing swap transactions (short contracts) |
|
|
(2,155 |
) |
|
|
|
|
Swing swaps (short contracts) |
|
|
(397 |
) |
|
|
(3 |
) |
Physical offsets to swing swap transactions (long contracts) |
|
|
397 |
|
|
|
|
|
Basis swaps (long contracts) |
|
|
82,681 |
|
|
|
7,464 |
|
Physical offsets to basis swap transactions (short contracts) |
|
|
(1,550 |
) |
|
|
9,072 |
|
Basis swaps (short contracts) |
|
|
(78,025 |
) |
|
|
(6,175 |
) |
Physical offsets to basis swap transactions (long contracts) |
|
|
1,771 |
|
|
|
(9,067 |
) |
Third-party on-system financial swaps (long contracts) |
|
|
2,300 |
|
|
|
(8,065 |
) |
Physical offsets to third-party on-system transactions (short contracts) |
|
|
(2,283 |
) |
|
|
8,157 |
|
Third-party on-system financial swaps (short contracts) |
|
|
(172 |
) |
|
|
2 |
|
Physical offsets to third-party on-system transactions (long contracts) |
|
|
155 |
|
|
|
89 |
|
Storage swap transactions (long contracts) |
|
|
158 |
|
|
|
(23 |
) |
Storage swap transactions (short contracts) |
|
|
(353 |
) |
|
|
797 |
|
|
|
|
|
|
|
|
|
Total mark to market derivatives |
|
|
|
|
|
$ |
2,258 |
|
|
|
|
|
|
|
|
|
*All are gas contracts, volume in MMBtus
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.
Impact of Cash Flow Hedges
Natural Gas
As of December 31, 2008 an unrealized derivative fair value net gain of $1.1 million related
to cash flow hedges of gas price risk was recorded in accumulated other comprehensive income
(loss). Of this net amount, a $1.1 million gain is expected to be reclassified into earnings
through December 2009. The actual reclassification to earnings will be based on mark to market
prices at the contract settlement date, along with the realization of the gain or loss on the
related physical volume, which amount is not reflected above.
Derivatives Other Than Cash Flow Hedges
Assets and liabilities related to third party derivative contracts, 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, 2008 |
|
$ |
2,014 |
|
|
$ |
181 |
|
|
$ |
63 |
|
|
$ |
2,258 |
|
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
(9) Fair Value Measurements
In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements (SFAS 157). SFAS
157 introduces a framework for measuring fair value and expands required disclosure about fair
value measurements of assets and liabilities. SFAS 157 for financial assets and liabilities is
effective for fiscal years beginning after November 15, 2007. The Partnership has adopted the
standard for those assets and liabilities as of January 1, 2008 and the impact of adoption was not
significant.
Fair value is defined as the price at which an asset could be exchanged in a current
transaction between knowledgeable, willing parties. A liabilitys fair value is defined as the
amount that would be paid to transfer the liability to a new obligor, not the amount that would be
paid to settle the liability with the creditor. Where available, fair value is based on observable
market prices or parameters or derived from such prices or parameters. Where observable prices or
inputs are not available, use of unobservable prices or inputs are used to estimate the current
fair value, often using an internal valuation model. These valuation techniques involve some level
of management estimation and judgment, the degree of which is dependent on the item being valued.
SFAS 157 establishes a three-tier fair value hierarchy, which prioritizes the inputs used in
measuring fair value. These tiers include: Level 1, defined as observable inputs such as quoted
prices in active markets; Level 2, defined as inputs other than quoted prices in active markets
that are either directly or indirectly observable; and Level 3, defined as unobservable inputs in
which little or no market data exists, therefore requiring an entity to develop its own
assumptions.
The Partnerships derivative contracts primarily consist of commodity swaps and interest rate
swap contracts which are not traded on a public exchange. The fair values of commodity swap
contracts are determined based on inputs that are readily available in public markets or can be
derived from information available in publicly quoted markets. The Partnership determines the
value of interest rate swap contracts by utilizing inputs and quotes from the counterparties to
these contracts. The reasonableness of these inputs and quotes is verified by comparing similar
inputs and quotes from other counterparties as of each date for which financial statements are
prepared.
Net assets (liabilities) measured at fair value on a recurring basis are summarized below (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
Interest rate swaps |
|
$ |
(35,459 |
) |
|
|
|
|
|
$ |
(35,459 |
) |
|
|
|
|
Commodity swaps |
|
|
15,972 |
|
|
|
|
|
|
|
15,972 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
(19,487 |
) |
|
|
|
|
|
$ |
(19,487 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10) Commitments and Contingencies
(a) Leases Lessee
The Partnership has operating
leases for office space, office and field equipment and the Eunice plant.
The Eunice plant operating lease acquired with the south Louisiana processing assets 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.
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):
|
|
|
|
|
2009 |
|
$ |
28.4 |
|
2010 |
|
|
19.0 |
|
2011 |
|
|
17.9 |
|
2012 |
|
|
16.4 |
|
2013 |
|
|
3.1 |
|
Thereafter |
|
|
3.7 |
|
|
|
|
|
|
|
$ |
88.5 |
|
|
|
|
|
(b) Leases Lessor
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
During 2008, the Partnership leased approximately
162 of its treating plants, most of which the Partnership
operates, 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, 2008, the Partnership only had
31 treating plants under 36 operating leases with remaining non-cancelable lease terms in excess of
one year. The future minimum lease rentals are $16.3 million and $5.4 million for the years ended
December 31, 2009 and 2010, respectively. These leased treating plants have a cost of $25.4
million and accumulated depreciation of $4.9 million as of December 31, 2008.
(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 an
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 oversight of the Louisiana Department of
Environmental Quality (LDEQ) and is being conducted under 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 is expected to significantly reduce the cost of and timing for
remediation projects. As of December 31, 2007, we had incurred approximately
$0.5 million in remediation costs. Since this remediation project is a result of previous
owners operation and the actual contamination occurred prior to our ownership, projected 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; however, there can be no assurance that the third parties who have
assumed responsibility for remediation of site conditions will fulfill their obligations.
In addition, the Partnership has disclosed possible Clean Air
Act monitoring deficiencies it has discovered to the LDEQ
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 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; however, there can
be no assurance that the third parties who have
assumed responsibility for remediation of site conditions will fulfill their obligations.
(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 Processing), the Partnerships
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. On
April 15, 2008, the parties mediated the matter unsuccessfully. On December 4, 2008, Denbury
initiated formal arbitration proceedings against Crosstex Processing, Crosstex Energy Services,
L.P., Crosstex North Texas Gathering, L.P., and Crosstex Gulf Coast Marketing, Ltd., seeking $11.4
million and additional unspecified damages. On December 23, 2008, Crosstex Processing filed an
answer denying Denburys allegations and a counterclaim seeking a
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
declaratory judgment that its processing plant is uneconomic under the Processing Contract. Crosstex Energy, Crosstex Marketing,
and Crosstex Gathering also filed an answer denying Denburys allegations and asserting that they
are improper parties as Denburys claim is for breach of the Processing Contract and none of these
entities is a party to that agreement. Crosstex Gathering also filed a counterclaim seeking approximately $40.0 million in damages for the value of the NGLs it is
entitled to under its Gas Gathering Agreement with Denbury. Once the three-person arbitration
panel has been named and cleared conflicts, the arbitration panel will hold a preliminary
conference with the parties to set a date for the final hearing and other case deadlines and to
establish discovery limits. Although it is not possible to predict with certainty the ultimate
outcome of this matter, the Partnership does not believe this will have a material adverse effect
on its consolidated results of operations or financial position.
The Partnership (or its subsidiaries) is defending eleven lawsuits filed by owners of property
located near processing facilities or compression facilities constructed by the Partnership as part
of its systems in north Texas. The suits generally allege that the facilities create a private
nuisance and have damaged the value of surrounding property. Claims of this nature have arisen as a
result of the industrial development of natural gas gathering, processing and treating facilities
in urban and occupied rural areas. At this time, five cases are set for trial in 2009. The
remaining cases have not yet been set for trial. Discovery is underway. Although it is not
possible to predict the ultimate outcomes of these matters, the Partnership does not believe that
these claims will have a material adverse impact on its consolidated results of operations or
financial condition.
On
July 22, 2008, SemStream, L.P. and certain of its subsidiaries filed voluntary petitions for
reorganization under Chapter 11 of the U.S. Bankruptcy Code. As of July 22, 2008, SemStream, L.P.
owed the Partnership approximately $6.2 million, including approximately $3.9 million for June 2008
sales and approximately $2.2 million for July 2008 sales. The Partnership believes the July sales
of $2.2 million will receive administrative claim status in the bankruptcy proceeding. The
debtors schedules acknowledge its obligation to Crosstex for an administrative claim in the amount
of $2.2 but the allowance of the administrative claim status is still subject to approval of the
bankruptcy court in accordance with the administrative claim allowance procedures order in the
case. The Partnership evaluated these receivables for collectibility and provided a valuation
allowance of $3.1 million during the year ended December 31, 2008.
(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 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, 2008 are as follows (in thousands):
|
|
|
|
|
Midstream |
|
$ |
2,303,679 |
|
Treating |
|
|
200,114 |
|
Corporate |
|
|
29,473 |
|
|
|
|
|
Total |
|
$ |
2,533,266 |
|
|
|
|
|
(12) Condensed Consolidating Information
The following table presents the condensed consolidating balance sheet data for the General
Partner and CELP as of December 31, 2008 (in thousands):
CROSSTEX ENERGY GP, L.P.
Notes to Consolidated Balance Sheet (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidation |
|
|
|
|
|
|
General Partner |
|
|
CELP |
|
|
Entries |
|
|
Consolidated |
|
Current assets |
|
$ |
|
|
|
$ |
391,921 |
|
|
$ |
|
|
|
$ |
391,921 |
|
Property, plant and equipment, net |
|
|
|
|
|
|
1,527,280 |
|
|
|
|
|
|
|
1,527,280 |
|
Fair value of derivative assets |
|
|
|
|
|
|
4,628 |
|
|
|
|
|
|
|
4,628 |
|
Intangible assets, net |
|
|
|
|
|
|
578,096 |
|
|
|
|
|
|
|
578,096 |
|
Goodwill |
|
|
|
|
|
|
19,673 |
|
|
|
|
|
|
|
19,673 |
|
Investment in CELP |
|
|
16,805 |
|
|
|
|
|
|
|
(16,805 |
) |
|
|
|
|
Other assets, net |
|
|
|
|
|
|
11,668 |
|
|
|
|
|
|
|
11,668 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
16,805 |
|
|
$ |
2,533,266 |
|
|
$ |
(16,805 |
) |
|
$ |
2,533,266 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
$ |
|
|
|
$ |
424,831 |
|
|
$ |
|
|
|
$ |
424,831 |
|
Long-term debt |
|
|
|
|
|
|
1,254,294 |
|
|
|
|
|
|
|
1,254,294 |
|
Other long-term liabilities |
|
|
|
|
|
|
24,708 |
|
|
|
|
|
|
|
24,708 |
|
Deferred tax liability |
|
|
|
|
|
|
8,727 |
|
|
|
|
|
|
|
8,727 |
|
Minority interest |
|
|
|
|
|
|
3,510 |
|
|
|
777,616 |
|
|
|
781,126 |
|
Fair value of derivative liabilities |
|
|
|
|
|
|
22,775 |
|
|
|
|
|
|
|
22,775 |
|
Partners equity |
|
|
16,805 |
|
|
|
794,421 |
|
|
|
(794,421 |
) |
|
|
16,805 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and partners equity |
|
$ |
16,805 |
|
|
$ |
2,533,266 |
|
|
$ |
(16,805 |
) |
|
$ |
2,533,266 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly
caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
CROSSTEX ENERGY, L.P. |
|
|
|
|
|
|
|
|
|
|
|
By: Crosstex Energy GP, L.P., its General Partner |
|
|
|
|
|
By: Crosstex Energy GP, LLC, its General Partner |
|
|
|
|
|
By: /s/ William W. Davis |
|
|
|
|
|
William W. Davis
Executive Vice President and
Chief Financial Officer |
Date: March 2, 2009