QuickLinks -- Click here to rapidly navigate through this document

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549


FORM 8-K

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(D) OF

THE SECURITIES EXCHANGE ACT OF 1934

DATE OF REPORT (DATE OF EARLIEST EVENT REPORTED) June 30, 2003

CROSSTEX ENERGY, L.P.
(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

DELAWARE
(State or other jurisdiction
of incorporation or organization)
  000-50067
(Commission
File Number)
  16-1616605
(I.R.S. Employer
Identification Number)

2501 CEDAR SPRINGS, SUITE 600, DALLAS, TEXAS 75201
(Address of principal executive offices)

REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE: (214) 953-9500





ITEM 2. ACQUISITION OR DISPOSITION OF ASSETS.

        On June 30, 2003, Crosstex Energy, L.P. ("Crosstex") completed the acquisition of a package of assets (collectively, the "Assets") from Duke Energy Field Services, LP ("DEFS") pursuant to a sale and purchase agreement previously entered into by the parties on April 29, 2003 (the "Acquisition"). The Assets acquired by Crosstex comprise:

        AIM Pipeline System.    The AIM pipeline system is located in 15 counties of south Mississippi spanning from the city of Jackson in the northwest to Hattiesburg in the southeast. The pipeline system has wellhead supply connections in most of the gas fields in the counties of operation—primarily Jasper, Jefferson Davis, Lawrence, Marion and Simpson counties. The system delivers natural gas through direct market connections to utilities and industrial end users. The pipeline system consists of approximately 638 miles of pipeline ranging in diameter from four to 20 inches with a total estimated capacity of 195,000 Mcf/d. Average throughput on this system was approximately 79,000 Mcf/d at the time of the Acquisition. The system was constructed in the 1970s and the expected remaining life of the pipeline system is approximately 30 years.

        Seminole Gas Processing Plant.    The undivided 12.4% interest in the Seminole gas processing plant, which is located in Gaines County, Texas, has dedicated long-term reserves from the Seminole San Andres unit, to which it also supplies carbon dioxide under a long-term arrangement. Revenues at the plant are derived from a fee charged to producers, including those at the Seminole San Andres unit, for each Mcf of carbon dioxide returned to the producer for reinjection. The fees currently average of $0.5815 for each Mcf of carbon dioxide returned. Reinjected carbon dioxide is used in a tertiary oil recovery process in the field. The plant also receives 50% of the natural gas liquids, or NGLs produced by the plant. Crosstex is separately billed by the plant operator for its share of expenses. The plant had capacity of 150,000 Mcf/d at the time of the Acquisition with an approved expansion of 60,000 Mcf/d underway to increase capacity to 210,000 Mcf/d. Average throughput for the plant was approximately 138,973 Mcf/d at the time of the Acquisition. The plant was constructed in the 1980s and Crosstex believes the expected remaining life of the pipeline system is approximately 30 years.

        Conroe Gas Plant And Gathering System.    Located in Montgomery County, Texas, the Conroe gas plant is a cryogenic gas processing plant with 10 miles of gathering pipelines located within the Conroe field unit, which is operated by ExxonMobil. The plant gathers low pressure and high pressure natural gas through contracts with over 20 producers. The plant has outlet natural gas connections to the Kinder Morgan Texas Pipeline, L.P. and Copano Field Services. Recovered NGLs are delivered into the Chaparral NGL pipeline. The plant has a capacity of 65,000 Mcf/d and average throughput on this system was approximately 30,000 Mcf/d at the time of the Acquisition. The Conroe gas plant was constructed in the 1930s and Crosstex believes the expected remaining life of the pipeline system is approximately 20 years.

        Black Warrior Pipeline System.    The system is located in Fayette, Lamar, Picken and Tuscaloosa Counties in west-central Alabama. The system gathers coalbed methane gas from the Black Warrior Basin and other conventional wells. The system is a series of three natural gas gathering and transmission systems consisting of approximately 125 miles of four to 12 inch pipeline with an estimated capacity of 70,000 MMcf/d. One supplier to the system accounted for over half of the gas gathered. Crosstex delivers the gas primarily to industrial end users. Average throughput on this system was approximately 13,800 Mcf/d at the time of the Acquisition. The system was constructed in the 1970s and Crosstex believes the remaining life of the pipeline system is approximately 15 years.

        The Assets were previously used by DEFS to gather and process natural gas as well as produce, transport, and market NGLs. Crosstex intends to use the Assets in a substantially similar manner.

        Employees.    As of June 30, 2003, Crosstex hired 23 employees of DEFS and its affiliates as full-time employees. These employees comprise field employees and commercial and administrative support employees.



        The purchase price for the Assets comprised $67.4 million, after the effect of certain purchase price adjustments. The purchase price was based, in part, upon a multiple of earnings attributable to the acquired Assets. Crosstex financed the Acquisition of the Assets through its new $100.0 million bank credit facility. The bank credit facility consists of a $70.0 million revolving line for acquisitions and a $30.0 million revolving line for working capital funding and letter of credit issuances. Both bank revolving lines mature in June 2006 with no prior amortization, and amounts outstanding will bear interest at variable interest rates.


ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS.

        Because DEFS did not account for the Assets as separate divisions or subsidiaries, individual financial statements for each Asset are not available. Additionally, the Acquisition of the Assets resulted in Crosstex only acquiring property, plant and equipment and the related supply and sales contracts. Therefore, since it is impracticable to provide full financial statements, in lieu of providing full financial statements for the Assets, Crosstex is providing an audited statement of revenues and direct operating expenses for the year ended December 31, 2002 and unaudited statements of revenues and direct operating expenses for the three months ended March 31, 2003 and March 31, 2002.


INDEPENDENT AUDITORS' REPORT

Board of Directors
Duke Energy Field Services, LLC
Denver, Colorado

        We have audited the accompanying Statement of Revenues and Direct Operating Expenses (the "Carve-Out Financial Statement") of the Assets, as defined in the purchase and sale agreement between Duke Energy Field Services, L.P. ("DEFS") and Crosstex Energy, L.P. ("Crosstex") dated April 29, 2003 (the "Agreement") for the year ended December 31, 2002. The Carve-Out Financial Statement is the responsibility of DEFS' management. Our responsibility is to express an opinion on the Carve-Out Financial Statement based on our audit.

        We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the Carve-Out Financial Statement is free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the Carve-Out Financial Statement. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the Carve-Out Financial Statement. We believe that our audit provides a reasonable basis for our opinion.

        The accompanying Carve-Out Financial Statement was prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission as described in Note 1 to the Carve-Out Financial Statement and is not intended to be a complete presentation of the Revenues and Direct Operating Expenses of the Assets, as defined in the Agreement.

        In our opinion, such Carve-Out Financial Statement presents fairly, in all material respects, the Revenues and Direct Operating Expenses described in Note 1 to the Carve-Out Financial Statement for the year ended December 31, 2002, in conformity with accounting principles generally accepted in the United States of America.

Deloitte & Touche LLP

Denver, Colorado
June 30, 2003



CERTAIN MID-STREAM ASSETS

OF DUKE ENERGY FIELD SERVICES, L.P.

STATEMENT OF REVENUES AND DIRECT OPERATING EXPENSES

YEAR ENDED DECEMBER 31, 2002 AND THREE MONTHS ENDED

MARCH 31, 2003 AND MARCH 31, 2002

 
   
  Three Months Ended
 
 
  Year Ended December 31,
2002

  March 31,
2003

  March 31,
2002

 
 
   
  Unaudited

  Unaudited

 
REVENUES   $ 137,255,152   $ 57,449,042   $ 25,344,107  

GAS AND PETROLEUM PURCHASES

 

 

(120,966,588

)

 

(53,942,615

)

 

(21,829,509

)
   
 
 
 
 
Gross margin

 

 

16,288,564

 

 

3,506,427

 

 

3,514,598

 

DIRECT OPERATING EXPENSES:

 

 

 

 

 

 

 

 

 

 
  Operating costs     (5,281,663 )   (1,345,885 )   (1,105,963 )
  Impairment     (6,899,998 )        
  Depreciation     (4,277,105 )   (962,023 )   (991,142 )
   
 
 
 
    Total direct operating expenses     (16,458,766 )   (2,307,908 )   (2,097,105 )
   
 
 
 

(EXCESS OF DIRECT OPERATING EXPENSES OVER REVENUES) EXCESS OF REVENUES OVER DIRECT OPERATING EXPENSES

 

$

(170,202

)

$

1,198,519

 

$

1,417,493

 
   
 
 
 

See notes to Carve-Out Financial Statement.


CERTAIN MID-STREAM ASSETS OF
DUKE ENERGY FIELD SERVICES, L.P.
NOTES TO STATEMENT OF REVENUES AND DIRECT OPERATING EXPENSES
YEAR ENDED DECEMBER 31, 2002 AND
THE THREE MONTHS ENDED MARCH 31, 2003 (UNAUDITED) AND MARCH 31, 2002 (UNAUDITED)

1.    BASIS OF PRESENTATION

        In April 2003, Crosstex Energy Services, L.P. ("Crosstex") signed an agreement to acquire from Duke Energy Field Services, L.P. ("DEFS") certain mid-stream assets (the "assets"), as defined in the Purchase and Sale Agreement between DEFS and Crosstex dated April 29, 2003 ("the Agreement") for approximately $67.4 million. The acquired assets include a gas processing plant, two pipelines and two gathering systems. The acquired assets also include a 12.42% undivided interest in a gas processing plant, the revenues and expenses of which are reported on a proportionate gross basis. The acquisition closed on June 30, 2003.

        The Statement of Revenues and Direct Operating Expenses associated with the assets was derived from DEFS accounting records. Certain expense items not directly associated with the assets, such as interest, income taxes, corporate overhead and hedging activities, were not recorded in the accounting records of the assets. Any allocation of such costs would be arbitrary and would not be indicative of what such costs actually would have been had the asset been operated as a stand-alone entity.

2.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

        Use of Estimates—Conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the amounts reported in the Statement of Revenues and Direct Operating Expenses. Although these estimates are based on management's best available knowledge of current and expected future events, actual results could be different from those estimates.

        Revenue Recognition—Revenues are recognized on sales of natural gas and petroleum products in the period of delivery and transportation revenues in the period the services are provided. For gas processing services, cash or commodities are received as payment depending on the type of contract, at the time the processing occurs. Under "percentage-of-proceeds" contracts, fees are paid in the form of a percentage of the recovered natural gas liquids, which are sold into the market. Under "processing fee" contracts, processing fees are paid in the form of cash.

        Depreciation—Depreciation is computed using the straight-line method over the estimated useful life of the individual assets.

        Gas Imbalance Accounting—Quantities of natural gas over-delivered or under-delivered related to imbalance agreements with producers or pipelines are recorded monthly using then current index prices or the weighted average prices of natural gas at the plant or system. These balances are settled with cash or deliveries of natural gas.

        Impairment of Long-Lived Assets—The recoverability of long-lived assets is reviewed when circumstances indicate that the carrying amount of the asset may not be recoverable, in accordance with Statement of Financial Accounting Standards No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets." The carrying value of a long-lived asset is considered impaired when the anticipated undiscounted cash flow from use of such asset is separately identifiable and is less than its carrying value. In that event, a loss is recognized based on the amount by which the carrying value exceeds the fair value of the long-lived asset. Fair value is determined primarily using the anticipated cash flows discounted at a rate commensurate with the risk involved. For the year ended December 31, 2002, an impairment charge of approximately $6.9 million was recorded.

        New Accounting Pronouncement—In June 2001, the Financial Accounting Standards Board issued Statement of Financial Accounting Standard ("SFAS") No. 143, "Accounting for Asset Retirement



Obligations," which addresses financial accounting and reporting for obligations associated with the retirement of tangible long-lived assets and the associated asset retirement costs. The standard applies to legal obligations associated with the retirement of long-lived assets that result from the acquisition, construction, development and/or normal use of the asset. SFAS No. 143 requires that the fair value of a liability for an asset retirement obligation be recognized in the period in which it is incurred, if a reasonable estimate of fair value can be made. The fair value of the liability is added to the carrying amount of the associated asset. This additional carrying amount is then depreciated over the life of the asset. The liability is increased due to the passage of time based on the time value of money until the obligation is settled. DEFS adopted the provisions of SFAS No. 143 as of January 1, 2003, which did not have a material effect on the Statement of Revenues and Direct Operating Expenses.

3.    RELATED PARTY TRANSACTIONS

        Revenues include sales, primarily residue gas, totaling approximately $8.1 million, $4.3 million, and $1.1 million for the year ended December 31, 2002, and the three months ended March 31, 2003 and March 31, 2002, respectively, to Duke Energy Trading and Marketing, L.L.C. ("DETM"), an affiliate of DEFS. Gas and petroleum purchases include purchases from DETM of approximately $0.7 million for the year ended December 31, 2002 and were insignificant for the three months ended March 31, 2003 and 2002.



Crosstex Energy, L.P.
Unaudited Pro Forma Financial Statements

Introduction

        The following are our unaudited pro forma financial statements as of March 31, 2003, and for the year ended December 31, 2002 and the three months ended March 31, 2003. The unaudited pro forma condensed consolidated balance sheet assumes that the acquisition from Duke Energy Field Services, occurred as of March 31, 2003, and the unaudited pro forma consolidated statements of operations assumes that the acquisition, and our initial public offering occurred on January 1, 2002. These transaction adjustments are presented in the notes to the unaudited pro forma financial statements.

        The pro forma financial statements reflect the following transactions:

        The pro forma balance sheet and the pro forma statements of operations were derived by adjusting the historical financial statements of Crosstex Energy, L.P. The adjustments are based on currently available information and, therefore, the actual adjustments may differ from the pro forma adjustments. However, management believes that the adjustments provide a reasonable basis for presenting the significant effects of the acquisition from DEFS and the other transactions. The unaudited pro forma financial statements do not purport to present the financial position or results of operations of Crosstex Energy, L.P. had the acquisition from DEFS or the other transactions actually been completed as of the dates indicated. Moreover, the statements do not project the financial position or results of operations of Crosstex Energy, L.P. for any future date or period.


Crosstex Energy, L.P.
Unaudited Pro Forma Consolidated Balance Sheet
March 31, 2003
(In thousands, except unit data)

 
  Crosstex
Energy, L.P.

  Adjustments
  Pro Forma
 
Assets                    
Current assets:                    
  Cash and cash equivalents   $ 164   $

(67,900
68,912
(1,012
)(a)
  (b)
)(c)
$ 164  
  Accounts receivable     192,902           192,902  
  Assets from risk management activities     3,082           3,082  
  Prepaid expenses and other     2,695           2,695  
   
 
 
 
    Total current assets     198,843         198,843  
   
 
 
 

Property and equipment, net

 

 

112,335

 

 

67,900

  (a)

 

180,235

 

Assets from risk management activities

 

 

48

 

 

 

 

 

48

 
Intangible assets, net     5,132           5,132  
Goodwill, net     4,873           4,873  
Investment in limited partnerships     442           442  
Other assets, net     882     1,012   (c)   1,894  
   
 
 
 
    Total assets   $ 322,555   $ 68,912   $ 391,467  
   
 
 
 

Liabilities and Partners' Equity

 

 

 

 

 

 

 

 

 

 
Current liabilities:                    
  Accounts payable and accrued gas purchases   $ 199,866   $   $ 199,866  
  Accrued imbalances payable     239           239  
  Liabilities from risk management activities     5,561           5,561  
  Current portion of long-term debt     50           50  
  Other current liabilities     4,448           4,448  
   
 
 
 
    Total current liabilities     210,164         210,164  
   
 
 
 

Long-term debt

 

 

20,750

 

 

68,912

  (b)

 

89,662

 
Liabilities from risk management activities     225           225  
Liability from interest rate swap     285           285  

Partners' equity:

 

 

 

 

 

 

 

 

 

 
  Common unitholders     58,854           58,854  
  Subordinated unitholders     33,919           33,919  
  General partner interest     1,083           1,083  
  Other comprehensive income (loss)     (2,725 )         (2,725 )
   
 
 
 
    Total partners' equity     91,131         91,131  
   
 
 
 
    Total liabilities and partners' equity   $ 322,555   $ 68,912   $ 391,467  
   
 
 
 

See accompanying notes to unaudited pro forma financial statements.


Crosstex Energy, L.P.
Unaudited Pro Forma Consolidated Statement of Operations
Three Months Ended March 31, 2003
(In thousands, except per unit data)

 
  Crosstex
Energy, L.P.

  DEFS Assets
  Adjustments
  Pro Forma
 
Revenues:                          
  Midstream   $ 245,315   $ 57,449   $   $ 302,764  
  Treating     5,255                 5,255  
   
 
 
 
 
    Total revenues     250,570     57,449         308,019  
   
 
 
 
 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 
  Midstream purchased gas     237,408     53,943           291,351  
  Treating purchased gas     2,416                 2,416  
  Operating expenses     3,210     1,346           4,556  
  General and administrative     1,500                 1,500  
  Stock based compensation     2,504                 2,504  
  Impairments                      
  (Profit) loss on energy trading contracts     (107 )               (107 )
  Depreciation and amortization     2,435     962     170 (d)   3,567  
   
 
 
 
 
    Total operating costs and expenses     249,366     56,251     170     305,787  
   
 
 
 
 
    Operating income (loss)     1,204     1,198     (170 )   2,232  
Other income (expense):                          
  Interest expense, net     (410 )         (1,061 )(e)   (1,471 )
  Other income     38                 38  
   
 
 
 
 
    Total other income (expense)     (372 )       (1,061 )   (1,433 )
   
 
 
 
 
    Net income   $ 832   $ 1,198   $ (1,231 ) $ 799  
   
 
 
 
 

General partner share of net income

 

 

17

 

 

 

 

 

 

 

 

16

 

Limited partners share of net income

 

$

815

 

 

 

 

 

 

 

$

783

 
   
             
 

Net income per limited partners' unit:

 

 

 

 

 

 

 

 

 

 

 

 

 
  Basic   $ 0.11               $ 0.11  
   
             
 
  Diluted   $ 0.11               $ 0.11  
   
             
 

Weighted average limited partners' units outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 
  Basic   $ 7,300               $ 7,300 (f)
   
             
 
  Diluted   $ 7,340               $ 7,340 (f)
   
             
 

See accompanying notes to unaudited pro forma financial statements.


Crosstex Energy, L.P.
Unaudited Pro Forma Consolidated Statement of Operations
Year Ended December 31, 2002
(In thousands, except per unit data)

 
  Crosstex
Historical

  DEFS Assets
  Adjustments
  Pro Forma
 
Revenues:                          
  Midstream   $ 437,676   $ 137,255   $ (174 )(g) $ 574,757  
  Treating     14,817                 14,817  
   
 
 
 
 
    Total revenues     452,493     137,255     (174 )   589,574  
   
 
 
 
 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 
  Midstream purchased gas     413,982     120,966     (109 )(g)   534,839  
  Treating purchased gas     5,767                 5,767  
  Operating expenses     10,468     5,282     (89 )(g)   15,661  
  General and administrative     8,454           (2,454 )(h)   6,000  
  Stock based compensation     41                 41  
  Impairments     4,175     6,900     (6,900 )(d)   4,175  
  (Profit) loss on energy trading contracts     (2,703 )               (2,703 )
  Depreciation and amortization     7,745     4,277     (150
250
)(g)
  (d)
  12,122  
   
 
 
 
 
    Total operating costs and expenses     447,929     137,425     (9,452 )   575,902  
   
 
 
 
 
    Operating income (loss)     4,564     (170 )   9,278     13,672  
Other income (expense):                          
  Interest expense, net     (2,717 )         (4,463 )(e)   (5,757 )
 
 

 

 

 

 

 

 

 

 

1,423

  (i)

 

 

 
 
Other income

 

 

155

 

 

 

 

 

 

 

 

155

 
   
 
 
 
 
    Total other income (expense)     (2,562 )       (3,040 )   (5,602 )
   
 
 
 
 
    Net income   $ 2,002   $ (170 ) $ 6,238   $ 8,070  
   
 
 
 
 

General partner share of net income

 

 

6

 

 

 

 

 

 

 

 

161

 
   
             
 
Limited partners share of net income   $ 314               $ 7,909  
   
             
 

Net income per limited partners' unit:

 

 

 

 

 

 

 

 

 

 

 

 

 
  Basic   $ 0.04               $ 1.08  
   
             
 
  Diluted   $ 0.04               $ 1.08  
   
             
 

Weighted average limited partners units outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 
  Basic     7,300                 7,300 (f)
   
             
 
  Diluted     7,310                 7,310 (f)
   
             
 

See accompanying notes to unaudited pro forma financial statements.


Crosstex Energy, L.P.
Notes to Unaudited Pro Forma Financial Statements

Acquisition and Related Transactions

        The pro forma financial statements reflect the following transactions:

Pro Forma Adjustments


Purchase price to DEFS   $ 67.4 million
Estimated acquisition expenses     0.5 million
   
Total estimated purchase price   $ 67.9 million
   

Pro Forma Net Income Per Unit

        Pro forma net income per limited partners' unit is determined by dividing the pro forma net income that would have been allocated to the holders of the common units and subordinated units, which is 98% of pro forma net income, by the number of common units and subordinated units expected to be outstanding at the close of the offering. For purposes of this calculation, the number of common units and subordinated units outstanding of 8,800,000 was assumed to have been outstanding since January 1, 2002. Pursuant to the partnership agreement, to the extent that the quarterly distribution exceeds certain thresholds, the general partner is entitled to certain incentive distributions which will result in less income proportionately being allocated to the holders of the common units and subordinated units. The pro forma net income per unit assumes that no incentive distributions were made to the general partner for the periods presented.

Description of Equity Interest

        The common units and the subordinated units represent limited partner interests in us. The holders of the units are entitled to participate in partnership distributions and exercise the rights and privileges available to limited partners under our partnership agreement.

        The common units will have the right to receive a minimum quarterly distribution of $0.50 per unit, plus any arrearages on the common units, before any distribution is made to the holders of the subordinated units. In addition, if the general partner and its affiliates own more than 80% of the aggregate ownership of common and subordinated units, the general partner will have the right to call the common units at a price that approximates fair market value.

        The subordinated units generally receive quarterly cash distributions only when the common units have received a minimum quarterly distribution of $0.50 per unit for each quarter since the commencement of operations. Subordinated units will convert into common units on a one-for-one



basis when the subordination period ends. The subordination period will end when we meet financial tests specified in the partnership agreement but generally cannot end before December 31, 2007.

        The general partner interest is entitled to at least 2% of all distributions made by us. In addition, the general partner holds incentive distribution rights, which allow the general partner to receive a higher percentage of quarterly distributions of Available Cash from Operating Surplus after the minimum distributions have been achieved, and as additional target levels are met. The higher percentages range from 15% up to 50%. The pro forma financial statements assume that no incentive distributions were made to the general partner. In subsequent periods, we will apply the hypothetical liquidation at book value method in allocating income to the various partnership interests.


EXHIBIT
NUMBER

   
  DESCRIPTION

  2.1     Purchase and Sale Agreement, dated April 29, 2003, by and between Duke Energy Field Services, LP and Crosstex Energy Services, L.P. (incorporated by reference to Exhibit 10.11 to the Registration Statement on Form S-1 (File No. 333-106927), filed with the SEC on July 10, 2003)


SIGNATURES

        Pursuant to the requirements of the Securities and Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

    CROSSTEX ENERGY, L.P.
              (Registrant)

 

 

By:

Crosstex Energy GP, L.P.,
its General Partner

 

 

By:

Crosstex Energy GP,LLC,
its General Partner

Date: July 11, 2003

 

By:

/s/  
WILLIAM W. DAVIS      
William W. Davis
Senior Vice President and
Chief Financial Officer


INDEX TO EXHIBITS

EXHIBIT
NUMBER

   
  DESCRIPTION
  2.1     Purchase and Sale Agreement, dated April 29, 2003, by and between Duke Energy Field Services, LP and Crosstex Energy Services, L.P. (incorporated by reference to Exhibit 10.11 to the Registration Statement on Form S-1 (File No. 333-106927), filed with the SEC on July 10, 2003)



QuickLinks

Statement of Revenues and Direct Operating Expenses for the year ended December 31, 2002 and for the three months ended March 31, 2003 (Unaudited) and March 31, 2002 (Unaudited)
Notes to Statement of Revenues and Direct Operating Expenses
Introduction
Unaudited Pro Forma Consolidated Balance Sheet as of March 31, 2003
Unaudited Pro Forma Consolidated Statement of Operations for the Three Months Ended March 31, 2003
Unaudited Pro Forma Consolidated Statement of Operations for the Year Ended December 31, 2002
Notes to Unaudited Pro Forma Financial Statements
SIGNATURES
INDEX TO EXHIBITS