Delaware
|
44-0382470
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
No.)
|
5444
Westheimer Road
|
77056-5306
|
Houston,
Texas
|
(Zip
Code)
|
(Address
of principal executive offices)
|
PART
I. FINANCIAL INFORMATION:
|
Page(s)
|
||
2
|
|||
ITEM
1. Financial Statements (Unaudited):
|
|||
3
|
|||
4-5
|
|||
6
|
|||
7
|
|||
8
|
|||
20
|
|||
25
|
|||
25
|
|||
PART
II. OTHER INFORMATION:
|
|||
26
|
|||
26
|
|||
27
|
|||
27
|
|||
27
|
|||
27
|
|||
27
|
|||
29
|
|||
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
Operating
revenue
|
||||||||||||||||
Transportation
and storage of natural gas
|
$ | 139,189 | $ | 122,340 | $ | 427,293 | $ | 376,752 | ||||||||
LNG
terminalling revenue
|
31,882 | 34,034 | 93,663 | 104,155 | ||||||||||||
Other
revenue
|
2,329 | 2,589 | 7,828 | 8,792 | ||||||||||||
Total
operating revenue
|
173,400 | 158,963 | 528,784 | 489,699 | ||||||||||||
Operating
expenses
|
||||||||||||||||
Operation,
maintenance and general
|
72,857 | 65,905 | 196,210 | 186,759 | ||||||||||||
Depreciation
and amortization
|
26,133 | 21,863 | 76,885 | 63,634 | ||||||||||||
Taxes,
other than on income
|
8,225 | 7,340 | 24,418 | 22,436 | ||||||||||||
Total
operating expenses
|
107,215 | 95,108 | 297,513 | 272,829 | ||||||||||||
Operating
income
|
66,185 | 63,855 | 231,271 | 216,870 | ||||||||||||
Other
income (expense)
|
||||||||||||||||
Interest
expense, net
|
(23,804 | ) | (19,492 | ) | (66,089 | ) | (62,979 | ) | ||||||||
Other,
net
|
7,033 | 9,258 | 20,558 | 31,055 | ||||||||||||
Total
other income (expense)
|
(16,771 | ) | (10,234 | ) | (45,531 | ) | (31,924 | ) | ||||||||
Earnings
before income taxes
|
49,414 | 53,621 | 185,740 | 184,946 | ||||||||||||
Income
taxes
|
19,424 | 20,961 | 72,597 | 72,186 | ||||||||||||
Net
earnings
|
$ | 29,990 | $ | 32,660 | $ | 113,143 | $ | 112,760 |
September
30, 2008
|
December
31, 2007
|
|||||||
Assets
|
(In
thousands)
|
|||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
$ | 24 | $ | 320 | ||||
Accounts
receivable, billed and unbilled, less allowances of
|
||||||||
$1,161
and $1,163 respectively
|
64,564 | 68,219 | ||||||
Accounts
receivable - related parties (Note 4)
|
8,658 | 12,067 | ||||||
Gas
imbalances - receivable
|
185,700 | 104,124 | ||||||
System
gas and operating supplies (Note 3)
|
154,472 | 180,801 | ||||||
Note
receivable - CrossCountry Citrus (Note 4)
|
- | 9,831 | ||||||
Other
|
25,407 | 19,865 | ||||||
Total
current assets
|
438,825 | 395,227 | ||||||
Property,
plant and equipment
|
||||||||
Plant
in service
|
3,159,647 | 2,830,068 | ||||||
Construction
work-in-progress
|
375,987 | 355,695 | ||||||
3,535,634 | 3,185,763 | |||||||
Less
accumulated depreciation and amortization
|
370,590 | 290,465 | ||||||
Net
property, plant and equipment
|
3,165,044 | 2,895,298 | ||||||
Note
receivable - Southern Union (Note 4)
|
129,255 | 221,655 | ||||||
Note
receivable - CrossCountry Citrus (Note 4)
|
392,391 | 402,389 | ||||||
Non-current
system gas (Note 3)
|
15,542 | 18,947 | ||||||
Other
|
18,971 | 16,686 | ||||||
Total
assets
|
$ | 4,160,028 | $ | 3,950,202 |
September
30, 2008
|
December
31, 2007
|
|||||||
(In
thousands)
|
||||||||
Partners'
Capital
|
||||||||
Partners'
capital
|
$ | 1,305,290 | $ | 1,192,147 | ||||
Accumulated
other comprehensive income (loss)
|
(6,865 | ) | 1,636 | |||||
Tax
sharing note receivable - Southern Union (Note 4)
|
(9,442 | ) | (12,704 | ) | ||||
Total
partners' capital
|
1,288,983 | 1,181,079 | ||||||
Long-term
debt (Note 5)
|
1,874,752 | 1,581,061 | ||||||
Total
capitalization
|
3,163,735 | 2,762,140 | ||||||
Current
liabilities
|
||||||||
Current
portion of long-term debt (Note 5)
|
60,888 | 309,680 | ||||||
Accounts
payable
|
11,804 | 21,114 | ||||||
Accounts
payable - related parties (Note 4)
|
43,803 | 56,706 | ||||||
Gas
imbalances - payable
|
314,059 | 271,450 | ||||||
Accrued
taxes
|
22,935 | 14,501 | ||||||
Accrued
interest
|
22,559 | 20,304 | ||||||
Capital
accruals
|
65,093 | 97,662 | ||||||
Other
|
75,726 | 54,043 | ||||||
Total
current liabilities
|
616,867 | 845,460 | ||||||
Deferred
income taxes, net
|
282,448 | 256,448 | ||||||
Other
|
96,978 | 86,154 | ||||||
Commitments
and contingencies (Note 8)
|
||||||||
Total
partners' capital and liabilities
|
$ | 4,160,028 | $ | 3,950,202 |
Nine
Months Ended September 30,
|
||||||||
2008
|
2007
|
|||||||
(In
thousands)
|
||||||||
Cash
flows provided by (used in) operating activities:
|
||||||||
Net
earnings
|
$ | 113,143 | $ | 112,760 | ||||
Adjustments
to reconcile net earnings to net cash provided by operating
activities:
|
||||||||
Depreciation
and amortization
|
76,885 | 63,634 | ||||||
Deferred
income taxes
|
36,464 | 17,559 | ||||||
Other
|
4,130 | (4,255 | ) | |||||
Changes
in operating assets and liabilities
|
22,884 | 48,881 | ||||||
Net
cash flows provided by operating activities
|
253,506 | 238,579 | ||||||
Cash
flows provided by (used in) investing activities:
|
||||||||
Net
decrease (increase) in note receivable - Southern Union
|
92,400 | 85,150 | ||||||
Net
decrease in income taxes payable - related parties
|
(5,842 | ) | - | |||||
Decrease
in note receivable - CrossCountry Citrus
|
19,829 | 37,691 | ||||||
Additions
to property, plant and equipment
|
(393,711 | ) | (315,134 | ) | ||||
Other
|
(2,723 | ) | 1,536 | |||||
Net
cash flows used in investing activities
|
(290,047 | ) | (190,757 | ) | ||||
Cash
flows provided by (used in) financing activities:
|
||||||||
Decrease
in book overdraft
|
(7,874 | ) | (6,990 | ) | ||||
Issuance
of long-term debt
|
400,000 | 455,000 | ||||||
Repayment
of debt
|
(351,829 | ) | (493,316 | ) | ||||
Issuance
costs of debt
|
(2,912 | ) | (2,363 | ) | ||||
Other
|
(1,140 | ) | - | |||||
Net
cash flows provided by (used in) financing activities
|
36,245 | (47,669 | ) | |||||
Change
in cash and cash equivalents
|
(296 | ) | 153 | |||||
Cash
and cash equivalents at beginning of period
|
320 | 531 | ||||||
Cash
and cash equivalents at end of period
|
$ | 24 | $ | 684 |
Partners'
Capital
|
Accumulated
Other Comprehensive Income (Loss)
|
Tax
Sharing Note Receivable-Southern Union
|
|
Total
|
||||||||||||
(In
thousands)
|
||||||||||||||||
Balance
December 31, 2007
|
$ | 1,192,147 | $ | 1,636 | $ | (12,704 | ) | $ | 1,181,079 | |||||||
Tax
sharing receivable - Southern Union
|
- | - | 3,262 | 3,262 | ||||||||||||
Comprehensive
income:
|
||||||||||||||||
Net
earnings
|
113,143 | - | - | 113,143 | ||||||||||||
Net
change in other comprehensive loss (Note 6)
|
- | (8,501 | ) | - | (8,501 | ) | ||||||||||
Comprehensive
income
|
104,642 | |||||||||||||||
Balance
September 30, 2008
|
$ | 1,305,290 | $ | (6,865 | ) | $ | (9,442 | ) | $ | 1,288,983 |
·
|
PEPL,
an indirect wholly-owned subsidiary of Southern Union
Company;
|
·
|
Trunkline,
a direct wholly-owned subsidiary of
PEPL;
|
·
|
Sea
Robin, an indirect wholly-owned subsidiary of
PEPL;
|
·
|
LNG
Holdings, an indirect wholly-owned subsidiary of
PEPL;
|
·
|
Trunkline
LNG, a direct wholly-owned subsidiary of LNG Holdings;
and
|
·
|
Southwest
Gas Storage, a direct wholly-owned subsidiary of
PEPL.
|
September
30,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
(In
thousands)
|
||||||||
Natural
gas (1)
|
$ | 140,870 | $ | 168,010 | ||||
Materials
and supplies
|
13,602 | 12,791 | ||||||
Total
current
|
154,472 | 180,801 | ||||||
Natural
gas (1)
|
15,542 | 18,947 | ||||||
$ | 170,014 | $ | 199,748 |
(1)
|
Natural
gas volumes held for operations at September 30, 2008 and December 31,
2007 were 20,333,000 MMBtu and 26,001,000 MMBtu,
respectively.
|
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||
Related Party Transactions
|
2008
|
2007
|
2008
|
2007
|
||||||||||||
(In
thousands)
|
||||||||||||||||
Transportation
and storage of natural gas (1)
|
$ | 863 | $ | 788 | $ | 3,122 | $ | 3,094 | ||||||||
Operation
and maintenance:
|
||||||||||||||||
Management
and royalty fees
|
4,373 | 3,966 | 13,305 | 12,219 | ||||||||||||
Other
expenses (2)
|
4,607 | 7,375 | 14,446 | 22,668 | ||||||||||||
Other
income, net
|
6,303 | 9,195 | 19,034 | 29,946 |
(1)
|
Represents
transportation revenues from Missouri Gas Energy, a Southern Union
division.
|
(2)
|
Primarily
includes allocations of corporate charges from Southern Union, partially
offset for expenses attributable to services provided by Panhandle on
behalf of other affiliate
companies.
|
Related
Party
|
Nine
Months Ended September 30, 2008
|
Year
Ended December 31,2007
|
||||||
(In
thousands)
|
||||||||
Accounts
receivable - related parties:
|
||||||||
Southern
Union (1)
|
$ | 3,277 | $ | 1,174 | ||||
Other
(2)
|
5,381 | 10,893 | ||||||
8,658 | 12,067 | |||||||
Accounts
payable - related parties:
|
||||||||
Southern
Union - income taxes (3)
|
35,578 | $ | 41,420 | |||||
Southern
Union - other (4)
|
7,872 | 14,945 | ||||||
Other
(5)
|
353 | 341 | ||||||
$ | 43,803 | $ | 56,706 |
(1)
|
Primarily
related to expenditures made on behalf of Southern Union and interest
associated with the Note
receivable – Southern Union.
|
(2)
|
Primarily
related to interest from CrossCountry
Citrus.
|
(3)
|
Related
to income taxes payable to Southern Union per the tax sharing agreement,
which was amended in September 2007, to provide for taxes to be remitted
upon the filing of the tax return.
|
(4)
|
Primarily
related to payroll funding provided by Southern
Union.
|
(5)
|
Primarily
related to various administrative and operating costs paid by other
affiliate companies on behalf of the
Company.
|
Long-term Debt Obligations
|
September
30, 2008
|
December
31, 2007
|
||||||
(In
thousands)
|
||||||||
4.80%
Senior Notes due 2008
|
$ | - | $ | 300,000 | ||||
6.05%
Senior Notes due 2013
|
250,000 | 250,000 | ||||||
6.20%
Senior Notes due 2017
|
300,000 | 300,000 | ||||||
6.50%
Senior Notes due 2009
|
60,623 | 60,623 | ||||||
8.25%
Senior Notes due 2010
|
40,500 | 40,500 | ||||||
7.00%
Senior Notes due 2029
|
66,305 | 66,305 | ||||||
7.00%
Senior Notes due 2018
|
400,000 | - | ||||||
Term
Loans due 2012
|
815,391 | 867,220 | ||||||
Net
premiums on long-term debt
|
2,821 | 6,093 | ||||||
Total
debt outstanding
|
1,935,640 | 1,890,741 | ||||||
Current
portion of long-term debt
|
(60,888 | ) | (309,680 | ) | ||||
Total
long-term debt
|
$ | 1,874,752 | $ | 1,581,061 |
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(In
thousands)
|
(In
thousands)
|
|||||||||||||||
Net
earnings
|
$ | 29,990 | $ | 32,660 | $ | 113,143 | $ | 112,760 | ||||||||
Realized
gain on interest rate hedges net of tax of
|
||||||||||||||||
$0,
$0, $197 and $0, respectively
|
- | - | 309 | - | ||||||||||||
Reclassification
of realized (gain) loss on interest rate hedges into
|
||||||||||||||||
earnings,
net of tax of $1,051, $(186), $2,284 and $(341),
respectively
|
1,564 | (385 | ) | 3,407 | (614 | ) | ||||||||||
Reduction
of prior service credit relating to other postretirement
|
||||||||||||||||
benefits,
net of tax of $0, $0, $(3,231) and $0, respectively
|
- | - | (6,603 | ) | - | |||||||||||
Change
in fair value of interest rate hedges, net of tax of
|
||||||||||||||||
$(2,096),
$(4,329), $(3,090) and $(1,374), respectively
|
(3,118 | ) | (6,318 | ) | (4,634 | ) | (1,923 | ) | ||||||||
Reclassification
of actuarial gain and prior service credit
|
||||||||||||||||
relating
to other postretirement benefits into earnings, net of tax
|
||||||||||||||||
of
$(157), $(1,218), $(557) and $(1,662), respectively
|
(269 | ) | (2,252 | ) | (980 | ) | (3,608 | ) | ||||||||
Total
other comprehensive loss
|
(1,823 | ) | (8,955 | ) | (8,501 | ) | (6,145 | ) | ||||||||
Total
comprehensive income
|
$ | 28,167 | $ | 23,705 | $ | 104,642 | $ | 106,615 |
Postretirement
Benefits
|
Postretirement
Benefits
|
|||||||||||||||
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(In
thousands)
|
(In
thousands)
|
|||||||||||||||
Service
cost
|
$ | 525 | $ | 336 | $ | 1,450 | $ | 1,008 | ||||||||
Interest
cost
|
825 | 511 | 2,350 | 1,534 | ||||||||||||
Expected
return on plan assets
|
(605 | ) | (484 | ) | (1,780 | ) | (1,451 | ) | ||||||||
Prior
service credit amortization
|
(436 | ) | (900 | ) | (1,536 | ) | (2,701 | ) | ||||||||
Transfer
of net obligation from affiliate
|
- | 1,912 | - | 1,912 | ||||||||||||
Net
periodic benefit cost
|
$ | 309 | $ | 1,375 | $ | 484 | $ | 302 |
September
30,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
(In
thousands)
|
||||||||
Current
|
$ | 1,061 | $ | 996 | ||||
Noncurrent
|
5,713 | 6,901 | ||||||
Total
Environmental Liabilities
|
$ | 6,774 | $ | 7,897 |
·
|
Level
1 – Observable inputs such as quoted prices in active markets for
identical assets or liabilities;
|
·
|
Level
2 – Observable inputs such as: (i) quoted prices for similar assets or
liabilities in active markets; (ii) quoted prices for identical or similar
assets or liabilities in markets that are not active; or (iii) valuations
based on pricing models where significant inputs (e.g., interest rates,
yield curves, etc.) are observable for the assets or liabilities, are
derived principally from observable market data, or can be corroborated by
observable market data, for substantially the full term of the assets or
liabilities; and
|
·
|
Level
3 – Unobservable inputs, including valuations based on pricing models,
discounted cash flow methodologies or similar techniques where at least
one significant model assumption or input is
unobservable. Unobservable inputs are used to the extent that
observable inputs are not available and reflect the Company’s own
assumptions about the assumptions market participants would use in pricing
the assets or liabilities. Unobservable inputs are based on the
best information available in the circumstances, which might include the
Company’s own data.
|
Fair
Value
|
Fair
Value Measurements at September 30, 2008
|
|||||||||||||||
as
of
|
Using
Fair Value Hierarchy
|
|||||||||||||||
September
30, 2008
|
Level
1
|
Level
2
|
Level
3
|
|||||||||||||
Liabilities:
|
||||||||||||||||
Interest-rate
derivatives
|
$ | 18,325 | $ | - | $ | - | $ | 18,325 | ||||||||
Total
|
$ | 18,325 | $ | - | $ | - | $ | 18,325 |
Three
Months Ended
|
||||
September
30, 2008
|
||||
(In
thousands)
|
||||
Interest-rate
Derivatives
|
||||
Balance
June 30, 2008
|
$ | 15,664 | ||
Total
gains or losses (realized and unrealized):
|
||||
Included
in earnings
|
- | |||
Included
in other comprehensive income
|
5,194 | |||
Purchases
and settlements, net
|
(2,533 | ) | ||
Balance
September 30, 2008
|
$ | 18,325 |
Nine
Months Ended
|
||||
September
30, 2008
|
||||
(In
thousands)
|
||||
Interest-rate
Derivatives
|
||||
Balance
January 1, 2008
|
$ | 17,121 | ||
Total
gains or losses (realized and unrealized):
|
||||
Included
in earnings
|
- | |||
Included
in other comprehensive income
|
6,229 | |||
Purchases
and settlements, net
|
(5,025 | ) | ||
Balance
September 30, 2008
|
$ | 18,325 |
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
(In
thousands)
|
||||||||||||||||
Operating
revenue
|
||||||||||||||||
Transportation
and storage of natural gas
|
$ | 139,189 | $ | 122,340 | $ | 427,293 | $ | 376,752 | ||||||||
LNG
terminalling revenue
|
31,882 | 34,034 | 93,663 | 104,155 | ||||||||||||
Other
revenue
|
2,329 | 2,589 | 7,828 | 8,792 | ||||||||||||
Total
operating revenue
|
173,400 | 158,963 | 528,784 | 489,699 | ||||||||||||
Operating
expenses
|
||||||||||||||||
Operation,
maintenance and general
|
72,857 | 65,905 | 196,210 | 186,759 | ||||||||||||
Depreciation
and amortization
|
26,133 | 21,863 | 76,885 | 63,634 | ||||||||||||
Taxes,
other than on income
|
8,225 | 7,340 | 24,418 | 22,436 | ||||||||||||
Total
operating expenses
|
107,215 | 95,108 | 297,513 | 272,829 | ||||||||||||
Operating
income
|
66,185 | 63,855 | 231,271 | 216,870 | ||||||||||||
Other
income (expense)
|
||||||||||||||||
Interest
expense, net
|
(23,804 | ) | (19,492 | ) | (66,089 | ) | (62,979 | ) | ||||||||
Other,
net
|
7,033 | 9,258 | 20,558 | 31,055 | ||||||||||||
Total
other income (expense)
|
(16,771 | ) | (10,234 | ) | (45,531 | ) | (31,924 | ) | ||||||||
Earnings
before income taxes
|
49,414 | 53,621 | 185,740 | 184,946 | ||||||||||||
Income
taxes
|
19,424 | 20,961 | 72,597 | 72,186 | ||||||||||||
Net
earnings
|
$ | 29,990 | $ | 32,660 | $ | 113,143 | $ | 112,760 |
·
|
Increased
transportation and storage revenue of $16.8 million primarily attributable
to:
|
o
|
Higher
transportation reservation revenues of $14.8 million primarily due to the
phased completion of the Trunkline Field Zone Expansion project during the
period December 2007 to February 2008 and reduced discounting resulting in
higher average rates realized on contracts driven by higher customer
demand;
|
o
|
Higher
storage revenues of $1.9 million due to additional contracted storage
capacity;
|
o
|
Higher
commodity revenues of $300,000 primarily due to a rate increase on Sea
Robin, net of related customer liability refund provisions, which includes
the impact of approximately $1.4 million of lower revenues attributable to
reduced volumes flowing after Hurricane Ike and lower parking revenues of
$1.2 million due to market
conditions.
|
·
|
A
$2.2 million decrease in LNG terminalling revenue due to lower volumes
from a reduced number of LNG cargoes during
2008.
|
·
|
Higher
operation, maintenance and general expenses of $7 million primarily
attributable to:
|
o
|
Expense
of $9.5 million for the estimated impact related to damages to
the Company’s facilities resulting from Hurricanes Gustav and
Ike;
|
o
|
A
$2.3 million increase in contract storage costs resulting from an increase
in leased storage capacity;
|
o
|
A
$1.1 million decrease in LNG power costs resulting from a reduced number
of cargoes during 2008;
|
o
|
A
$1.7 million decrease in fuel tracker costs primarily due to a net
over-recovery in 2008 versus a net under-recovery in 2007;
and
|
o
|
A
$1.6 million decrease in hydrostatic testing costs primarily due to a
higher number of tests performed in the 2007
period.
|
·
|
Increased
depreciation and amortization expense of $4.3 million due to a $643.9
million increase in property, plant and equipment placed in service after
September 30, 2007. Depreciation and amortization expense is
expected to continue to increase primarily due to higher capital spending,
primarily from the LNG terminal infrastructure enhancement and compression
modernization construction projects;
and
|
·
|
Increased
taxes, other than on income, of $900,000 primarily due to higher property
taxes attributable to higher property tax assessments resulting from
increased earnings, partially offset by lower compressor fuel tax
resulting from decreased LNG
cargoes.
|
·
|
Higher
interest expense of $4.3 million primarily attributable to the $400
million 7.00% Senior Notes issued in June 2008 and the $300 million 6.20%
Senior Notes issued in October 2007, partially offset by lower interest
expense resulting from the retirement of the $300 million 4.80% Senior
Notes in August 2008, lower interest rates on the Company’s variable rate
debt, and higher capitalized interest resulting from increased capital
expenditures in the 2008 period versus the 2007 period;
and
|
·
|
A
decrease in Other, net of $2.2 million primarily due to lower interest
income associated with the affiliate note receivables resulting from lower
LIBOR rates in the 2008 period compared to the 2007 period, partially
offset by higher interest income associated with higher outstanding
average affiliate note receivable balances resulting from the $400 million
7.00% Senior Notes issued in June
2008.
|
·
|
Increased
transportation and storage revenue of $50.5 million primarily attributable
to:
|
o
|
Higher
transportation reservation revenues of $37.9 million primarily due to the
phased completion of the Trunkline Field Zone Expansion project during the
period December 2007 to February 2008 and reduced discounting resulting in
higher average rates realized on contracts driven by higher customer
demand, and approximately $1.2 million of additional revenues attributable
to the extra day in the 2008 leap
year;
|
o
|
Higher
commodity revenues of $7.1 million primarily due to a rate increase on Sea
Robin, net of related customer liability refund provisions and the impact
of approximately $1.4 million of lower revenues attributable to reduced
volumes flowing after Hurricane Ike;
and
|
o
|
Higher
storage revenues of $5.5 million due to increased leased storage
capacity.
|
·
|
A
$10.5 million decrease in LNG terminalling revenue due to lower volumes
from decreased LNG cargoes during
2008.
|
·
|
Higher
operation, maintenance and general expenses of $9.5 million primarily
attributable to:
|
o
|
Expense
of $9.5 million for the estimated impact related to damages
to the Company’s facilities resulting from Hurricanes Gustav and
Ike;
|
o
|
An
$8 million increase in contract storage costs resulting from an increase
in leased storage capacity;
|
o
|
A
$3.1 million increase in insurance costs primarily due to higher property
premiums;
|
o
|
A
$1.9 million increase in benefits primarily due to higher active and
retiree medical costs experienced in the 2008 period and higher defined
contribution savings plan expenses resulting from an increase in Panhandle
savings plan benefits in March 2008, partially offset by the impact of
$1.9 million of expense in the 2007 period associated with other
post-retirement benefit costs for transferred
employees;
|
o
|
A
$1 million increase in outside services costs related to field operations
primarily attributable to painting and other maintenance
costs;
|
o
|
A
$9.5 million decrease in LNG power costs resulting from a reduced number
of LNG cargoes during 2008; and
|
o
|
A $6.2 million decrease in fuel tracker
costs primarily due to a net over-recovery in 2008 versus a net
under-recovery in 2007.
|
·
|
Increased
depreciation and amortization expense of $13.3 million due to a $643.9
million increase in property, plant and equipment placed in service after
September 30, 2007. Depreciation and amortization expense is
expected to continue to increase primarily due to higher capital spending,
primarily from the LNG terminal infrastructure enhancement and compression
modernization construction projects and other capital expenditures;
and
|
·
|
Increased
taxes, other than on income, of $2 million primarily due to higher
property taxes attributable to higher property tax assessments resulting
from increased earnings, partially offset by lower compressor fuel tax on
a reduced number of LNG cargoes.
|
·
|
Higher
interest expense of $3.1 million primarily attributable to the $400
million 7.00% Senior Notes issued in June 2008 and the $300 million 6.20%
Senior Notes issued in October 2007, partially offset by lower interest
expense resulting from the retirement of the $300 million 4.80% Senior
Notes in August 2008, lower interest rates on the Company’s variable rate
debt, and higher capitalized interest resulting from increased capital
expenditures in the 2008 period versus the 2007 period;
and
|
·
|
A decrease in Other,
net of $10.5 million primarily due to lower interest income associated
with the affiliate note receivables resulting from lower LIBOR rates in
the 2008 period compared to the 2007 period, partially offset by higher
interest income associated with higher outstanding average affiliate note
receivable balances resulting from the $400 million 7.00% Senior Notes
issued in June 2008.
|
·
|
changes
in demand for natural gas and related services by the Company’s customers,
in the composition of the Company’s customer base and in the sources of
natural gas available to the
Company;
|
·
|
the
effects of inflation and the timing and extent of changes in the prices
and overall demand for and availability of natural gas as well as
electricity, oil, coal and other bulk materials and
chemicals;
|
·
|
adverse
weather conditions, such as warmer than normal weather in the Company’s
service territories, and the operational impact of natural
disasters;
|
·
|
changes
in laws or regulations, third-party relations and approvals, decisions of
courts, regulators and governmental bodies affecting or involving the
Company, including deregulation initiatives and the impact of rate and
tariff proceedings before FERC and various state regulatory
commissions;
|
·
|
the
outcome of pending and future
litigation;
|
·
|
the
Company’s ability to comply with or to challenge successfully existing or
new environmental regulations;
|
·
|
unanticipated
environmental liabilities;
|
·
|
the
Company’s ability to acquire new businesses and assets and integrate those
operations into its existing operations, as well as its ability to expand
its existing businesses and
facilities;
|
·
|
the
Company’s ability to control costs successfully and achieve operating
efficiencies, including the purchase and implementation of new
technologies for achieving such
efficiencies;
|
·
|
the
impact of factors affecting operations such as maintenance or repairs,
environmental incidents, gas pipeline system constraints and relations
with labor unions representing bargaining-unit
employees;
|
·
|
exposure
to customer concentration with a significant portion of revenues realized
from a relatively small number of customers and any credit risks
associated with the financial position of those
customers;
|
·
|
changes
in the ratings of the Company’s debt securities or any of its
subsidiaries;
|
·
|
changes
in interest rates and other general capital markets conditions, and in the
Company’s ability to continue to access the capital
markets;
|
·
|
acts
of nature, sabotage, terrorism or other acts causing damage greater than
the Company’s insurance coverage
limits;
|
·
|
market
risks beyond the Company’s control affecting its risk management
activities including market liquidity, commodity price volatility and
counterparty creditworthiness; and
|
·
|
other
risks and unforeseen events.
|
Exhibit
No.
|
Description
|
3(a)
|
Certificate
of Formation of Panhandle Eastern Pipe Line Company,
LP. (Filed as Exhibit 3.A to the Form 10-K for the year ended
December 31, 2004 and incorporated herein by
reference.)
|
3(b)
|
Limited
Partnership Agreement of Panhandle Eastern Pipe Line Company, LP, dated as
of June 29, 2004, between Southern Union Company and Southern Union
Panhandle LLC. (Filed as Exhibit 3.B to the Form 10-K for the
year ended December 31, 2004 and incorporated herein by
reference.)
|
4(a)
|
Indenture
dated as of March 29, 1999, among CMS Panhandle Holding
Company,
Panhandle
Eastern Pipe Line Company and NBD Bank, as Trustee. (Filed as Exhibit 4(a)
to the Form 10-Q for the quarter ended March 31, 1999, and incorporated
herein by reference.)
|
4(b)
|
First
Supplemental Indenture dated as of March 29, 1999, among CMS Panhandle
Holding Company, Panhandle Eastern Pipe Line Company and NBD Bank, as
Trustee, including a form of Guarantee by Panhandle Eastern Pipe Line
Company of the obligations of CMS Panhandle Holding Company. (Filed as
Exhibit 4(b) to the Form 10-Q for the quarter ended March 31, 1999, and
incorporated herein by reference.)
|
4(c)
|
Second
Supplemental Indenture dated as of March 27, 2000, between Panhandle, as
Issuer and Bank One Trust Company, National Association, as Trustee.
(Filed as Exhibit 4(e) to the Form S-4 filed on June 22, 2000, and
incorporated herein by reference.)
|
4(d)
|
Third
Supplemental Indenture dated as of August 18, 2003, between Panhandle, as
Issuer and Bank One Trust Company, National Association, as Trustee (Filed
as Exhibit 4(d) to the Form 10-Q for the quarter ended September 30, 2003,
and incorporated herein by reference.)
|
4(e)
|
Fourth
Supplemental Indenture dated as of March 12, 2004, between Panhandle, as
Issuer and J.P. Morgan Trust Company, National Association, as
Trustee. (Filed as Exhibit 4.E to the Form 10-K for the year
ended December 31, 2004 and incorporated herein by
reference.)
|
4(f)
4(g)
|
Fifth
Supplemental Indenture dated as of October 26, 2007, between Panhandle and
The Bank of New York Trust Company, N.A., as Trustee (Filed as Exhibit 4.1
to Panhandle’s Current Report on Form 8-K filed on October 29, 2007 and
incorporated herein by reference.)
Form
of Sixth Supplemental Indenture, dated as of June 12, 2008, between
Panhandle and The Bank of New York Trust Company, N.A., as Trustee (Filed
as Exhibit 4.1 to Panhandle’s Current Report on Form 8-K filed on June 11,
2008 and incorporated herein by reference.)
|
4(h)
|
Indenture
dated as of February 1, 1993, between Panhandle and Morgan Guaranty Trust
Company effective January 1, 1982, as amended December 3,
1999. (Filed as Exhibit 4 to the Form S-3 filed February 19,
1993, and incorporated herein by reference.)
|
10(a)
|
Amended
and Restated Credit Agreement between Trunkline LNG Holdings, LLC, as
borrower, Panhandle Eastern Pipe Line Company, LP and CrossCountry Citrus,
LLC, as guarantors, the financial institutions listed therein and
Bayerische Hypo-Und Vereinsbank AG, New York Branch, as administrative
agent, dated as of June 29, 2007 (Filed as Exhibit 10.1 to Panhandle’s
Current Report on Form 8-K filed on July 6, 2007 and incorporated herein
by reference.)
|
10(b)
|
Amendment
Number 1 to the Amended and Restated Credit Agreement between Trunkline
LNG Holdings, LLC, as borrower, Panhandle Eastern Pipe Line Company, LP
and CrossCountry Citrus, LLC, as guarantors, the financial institutions
listed therein and Bayerische Hypo-Und Vereinsbank AG, New York Branch, as
administrative agent, dated as of June 13, 2008 (Filed
as Exhibit 10(b) to the Form 10-Q for the quarter ended June 30, 2008 and
incorporated herein by reference.)
|
10(c)
|
Credit
Agreement between Trunkline LNG Holdings, LLC, as borrower, Panhandle
Eastern Pipe Line Company, LP and Trunkline LNG Company, LLC, as
guarantors, the financial institutions listed therein and Bayerische Hypo-
Und Vereinsbank AG, New York Branch, as administrative agent, dated as of
March 15, 2007. (Filed as Exhibit 10.1 to Panhandle’s Current Report on
Form 8-K filed on March 21, 2007 and incorporated herein by
reference.)
|
10(d)
|
Amended
and Restated Promissory Note made by CrossCountry Citrus, LLC, as
borrower, in favor of Trunkline LNG Holdings LLC, as holder, dated as of
June 13, 2008. (Filed as Exhibit 10(d) to the Form 10-Q for the
quarter ended June 30, 2008 and incorporated herein by
reference.)
|
Ratio
of Earnings to Fixed Charges
|
|
Certificate
by President and Chief Operating Officer pursuant to Rule 13a – 14(a) or
15d – 14(a) promulgated under the Securities Exchange Act of 1934, as
adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.
|
|
Certificate
by Senior Vice President and Chief Financial Officer pursuant to Rule 13a
– 14(a) or 15d – 14(a) promulgated under the Securities Exchange Act of
1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002.
|
|
Certificate
by President and Chief Operating Officer pursuant to Rule 13a – 14(b) or
15d – 14(b) promulgated under the Securities Exchange Act of 1934 and
Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section
1350.
|
|
Certificate
by Senior Vice President and Chief Financial Officer pursuant to Rule 13a
– 14(b) or 15d – 14(b) promulgated under the Securities Exchange Act of
1934 and Section 906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. Section
1350.
|
PANHANDLE
EASTERN PIPE LINE COMPANY, LP
|
|
Date: November
10, 2008
|
By: /s/ ROBERT
O. BOND
|
Robert
O. Bond
President
and Chief Operating Officer
(authorized
officer)
/s/ GARY
W. LEFELAR
Gary
W. Lefelar
Senior
Vice President and Chief Accounting Officer
(principal
accounting officer)
|
RATIO
OF EARNINGS TO FIXED CHARGES
|
||||||||||||||||||||||||||||
The
following table sets forth the consolidated ratio of earnings to fixed
charges on an historical basis for the nine months ended September 30,
2008, the years ended December 31, 2007, 2006, 2005 and 2004, and for the
periods June 12 through December 31, 2003 and January 1 through June 11,
2003. Post-acquisition financial statements reflect a new basis of
accounting and pre-acquisition period and post-acquisition period
financial results (separated by a heavy black line) are presented but are
not comparable. The heavy black line separating January 1 through
June 11, 2003 from June 12 through December 31, 2003 relates to the
acquisition of Panhandle by Southern Union from CMS Energy, effective June
11, 2003.
|
||||||||||||||||||||||||||||
For
the purpose of calculating such ratios, “earnings” consist of pre-tax
income from continuing operations before income or loss from equity
investees, adjusted to reflect distributed income from equity investments,
and fixed charges, less capitalized interest. “Fixed charges” consist
of interest costs, amortization of debt discount, premiums and issuance
costs and an estimate of interest implicit in rentals. No adjustment
has been made to earnings for the amortization of capital interest for the
periods presented as such amount is immaterial. Interest on FIN 48
liabilities is excluded from the computation of fixed charges as it is
recorded by the Company in income tax expense versus interest
expense.
|
||||||||||||||||||||||||||||
9
Months Ended
|
Year
Ended December 31,
|
June
12 -
|
January
1 -
|
|||||||||||||||||||||||||
September
30, 2008
|
2007
|
2006
|
2005
|
2004
|
December
31, 2003
|
June
11, 2003
|
||||||||||||||||||||||
(In
thousands)
|
||||||||||||||||||||||||||||
FIXED
CHARGES:
|
||||||||||||||||||||||||||||
Interest
Expense
|
$ | 67,166 | $ | 83,748 | $ | 63,322 | $ | 49,578 | $ | 52,435 | $ | 29,098 | $ | 37,802 | ||||||||||||||
Net
amortization of debt discount, premium and
|
||||||||||||||||||||||||||||
issuance
expense
|
(1,077 | ) | (1,197 | ) | (1,333 | ) | (1,293 | ) | (4,006 | ) | (3,561 | ) | (2,386 | ) | ||||||||||||||
Capitalized
Interest
|
14,264 | 14,203 | 4,645 | 8,838 | 4,812 | 1,624 | 987 | |||||||||||||||||||||
Interest
portion of rental expense
|
2,080 | 3,582 | 3,780 | 4,284 | 4,453 | 745 | 595 | |||||||||||||||||||||
Total
Fixed Charges
|
$ | 82,433 | $ | 100,336 | $ | 70,414 | $ | 61,407 | $ | 57,694 | $ | 27,906 | $ | 36,998 | ||||||||||||||
EARNINGS:
|
||||||||||||||||||||||||||||
Consolidated
pre-tax income (loss) from continuing
|
||||||||||||||||||||||||||||
operations
|
$ | 185,740 | $ | 246,742 | $ | 225,794 | $ | 166,189 | $ | 143,989 | $ | 84,773 | $ | 78,543 | ||||||||||||||
Earnings
of equity investments
|
(244 | ) | (299 | ) | (172 | ) | (226 | ) | (216 | ) | (136 | ) | (411 | ) | ||||||||||||||
Distributed
income from equity investments
|
- | - | 174 | 203 | 174 | - | 1,066 | |||||||||||||||||||||
Capitalized
interest
|
(14,264 | ) | (14,203 | ) | (4,645 | ) | (8,838 | ) | (4,812 | ) | (1,624 | ) | (987 | ) | ||||||||||||||
SFAS
145 Adjustment
|
- | - | - | - | - | - | - | |||||||||||||||||||||
Minority
interest
|
- | - | - | - | - | - | - | |||||||||||||||||||||
Total
fixed charges (from above)
|
82,433 | 100,336 | 70,414 | 61,407 | 57,694 | 27,906 | 36,998 | |||||||||||||||||||||
Earnings
Available for Fixed Charges
|
$ | 253,665 | $ | 332,576 | $ | 291,565 | $ | 218,735 | $ | 196,829 | $ | 110,919 | $ | 115,209 | ||||||||||||||
Ratio
of Earnings to Fixed Charges
|
3.1 | 3.3 | 4.1 | 3.6 | 3.4 | 4.0 | 3.1 |