Third Quarter Adjusted EBITDA Up Approximately 42% Over Prior Year
Management Conference Call Scheduled for 10:00 a.m. CT Today
Inergy, L.P. (NASDAQ:NRGY) and Inergy Holdings, L.P. (NASDAQ:NRGP) today
each reported record results of operations for the quarter ended June
30, 2009, the third quarter of fiscal 2009.
Inergy, L.P.
Inergy, L.P. (“Inergy”) reported Adjusted EBITDA of $31.3 million for
the quarter ended June 30, 2009, an increase of $9.3 million, or
approximately 42.3% from $22.0 million for the quarter ended June 30,
2008. Net loss, excluding certain items as discussed below, was $(13.2)
million for the quarter ended June 30, 2009, or $(0.46) per diluted
limited partner unit, an improvement of approximately 33.0% from $(19.7)
million or $(0.58) per diluted limited partner unit in the same quarter
of last year. Due to the seasonal nature of the propane industry, Inergy
typically reports a quarterly loss in its third quarter.
For the nine-month period ended June 30, 2009, Adjusted EBITDA increased
approximately 26.4% to $273.4 million from $216.3 million for the same
prior-year period. Net income for the nine months ended June 30, 2009,
excluding certain items as discussed below, increased approximately
42.5% to $139.8 million, or $2.00 per diluted limited partner unit, from
$98.1 million, or $1.43 per diluted limited partner unit in 2008.
“Our operating businesses once again delivered a solid performance for
the quarter, building on our long-term track record of producing
predictable and improving results,” said John Sherman, President and CEO
of Inergy. “We remain on track to deliver on our full-year objectives,
the fundamentals of our businesses are strong, and the future outlook is
robust. Our expansion projects continue to strengthen our business mix,
our balance sheet is strong and flexible, and we continue to execute
quality growth on behalf of our investors.”
Inergy recently announced two non-binding open season projects in its
midstream business. The first is for the Marc I Hub Line Project, a 43
mile bi-directional gas pipeline between Inergy’s South Lateral
interconnect at Tennessee Gas Pipeline’s 300 Line (“TGP”) and
Transcontinental Gas Pipeline Corporation’s Leidy Line (“Transco”). The
second open season is for the North-South Project, including additional
compression and expanded measurement facilities on Inergy’s existing
lateral pipelines between TGP and the Millennium Pipeline
(“Millennium”). These projects would allow shippers to wheel gas on a
firm basis to and from Transco and Millennium and all points in between.
As previously announced, the Board of Directors of Inergy’s managing
general partner increased Inergy’s quarterly cash distribution to $0.665
per limited partner unit ($2.66 annually) for the quarter ended June 30,
2009. This represents an approximate 6% increase over the distribution
for the same quarter of the prior year. The distribution will be paid on
August 14, 2009.
Quarterly Results
In the quarter ended June 30, 2009, retail propane gallon sales were
41.9 million gallons compared to 46.7 million gallons sold in the same
quarter of the prior year. Retail propane gross profit, excluding
certain non-cash items as discussed below, was $49.6 million for the
quarter ended June 30, 2009, compared to $44.1 million for the quarter
ended June 30, 2008. Gross profit from other propane operations,
including wholesale, appliances, service, transportation, distillates,
and other was $21.9 million in the quarter ended June 30, 2009, compared
to $21.8 million for the same quarter in the prior year.
Gross profit from midstream operations increased to $25.8 million for
the quarter ended June 30, 2009, from $23.4 million for the same quarter
in the prior year.
For the quarter ended June 30, 2009, operating and administrative
expenses decreased to $66.4 million compared to $67.1 million in the
same period of fiscal 2008.
Exclusions from net loss discussed above included a loss of $1.1 million
and $0.4 million on the disposal of excess property, plant, and
equipment during the three months ended June 30, 2009 and 2008,
respectively. Also excluded from net loss and gross profit discussed
above was a non-cash charge of $0.6 million during the three months
ended June 30, 2008, resulting from the derivative contracts associated
with retail propane fixed price sales.
Year-to-Date Results
For the nine-month period ended June 30, 2009, there were 271.0 million
retail propane gallons sold compared to 289.7 million gallons sold
during the same period in the prior year. Retail propane gross profit,
excluding certain non-cash items as discussed below, was $323.1 million
for the nine months ended June 30, 2009, compared to $273.7 million for
the nine months ended June 30, 2008. Gross profit from other propane
operations, including wholesale, appliances, service, transportation,
distillates, and other was $89.3 million in the nine months ended June
30, 2009, compared to $75.0 million for the same prior-year period.
Gross profit from midstream operations increased to $72.8 million for
the nine months ended June 30, 2009, from $66.5 million in the prior
year.
For the nine months ended June 30, 2009, operating and administrative
expenses increased to $212.6 million compared to $198.6 million in the
same period of fiscal 2008.
Exclusions from net income discussed above included a loss of $4.1
million and a gain of $0.8 million on the disposal of excess property,
plant, and equipment during the nine months ended June 30, 2009 and
2008, respectively. Also excluded from net income and gross profit
discussed above was a non-cash charge of $1.5 million and $0.7 million
during the nine months ended June 30, 2009 and 2008, respectively,
resulting from the derivative contracts associated with retail propane
fixed price sales.
Inergy Holdings, L.P.
As discussed above, the $0.665 per limited partner unit distribution by
Inergy, L.P. results in Inergy Holdings, L.P. receiving a total
distribution of $16.4 million with respect to the third fiscal quarter
of 2009. As a result of this Inergy, L.P. distribution, Inergy Holdings,
L.P. declared a quarterly distribution of $0.78 per limited partner
unit, or $3.12 on an annualized basis. This represents an approximate
28% increase over the $0.61 per limited partner unit paid for the same
quarter of the prior year. The distribution will be paid on August 14,
2009.
Inergy, L.P. and Inergy Holdings, L.P. will conduct a live conference
call and internet webcast today, August 4, 2009, to discuss results of
operations for the third fiscal quarter of 2009 and its business
outlook. The call will begin at 10:00 a.m. CT. The call-in number for
the earnings call is 1-877-405-3427, and the conference name is Inergy.
The live internet webcast and the replay can be accessed on Inergy’s
website, www.inergypropane.com.
A digital recording of the call will be available for one week following
the call by dialing 1-800-642-1687 and entering the pass code 21967680.
Inergy, L.P., with headquarters in Kansas City, MO, is among the fastest
growing master limited partnerships in the country. The Company’s
operations include the retail marketing, sale, and distribution of
propane to residential, commercial, industrial, and agricultural
customers. Today, Inergy serves approximately 700,000 retail customers
from over 300 customer service centers throughout the eastern half of
the United States. The Company also operates a natural gas storage
business; a supply logistics, transportation, and wholesale marketing
business that serves independent dealers and multi-state marketers in
the United States and Canada; and a solution-mining and salt production
company.
Inergy Holdings, L.P.’s assets consist of its ownership interest in
Inergy, L.P., including limited partnership interests, ownership of the
general partners, and the incentive distribution rights.
EBITDA is a non-GAAP financial measure and is defined as income before
income taxes, plus net interest expense (inclusive of write-off of
deferred financing costs) and depreciation and amortization expense.
Adjusted EBITDA represents EBITDA excluding the gain or loss on
derivative contracts associated with retail propane fixed price sales
contracts, the gain or loss on the disposal of fixed assets, and
non-cash compensation expenses. Item 6 to the Partnership’s Annual
Report on Form 10-K provides a historical reconciliation of net income
to EBITDA and Adjusted EBITDA.
EBITDA and Adjusted EBITDA should not be considered an alternative to
net income, income before income taxes, cash flows from operating
activities, or any other measure of financial performance calculated in
accordance with generally accepted accounting principles as those items
are used to measure operating performance, liquidity, or ability to
service debt obligations. We believe that EBITDA and Adjusted EBITDA
provide additional information for evaluating our financial performance
without regard to our financing methods, capital structure, and
historical cost basis. Further, we believe that EBITDA and Adjusted
EBITDA provide additional information for evaluating our ability to make
the minimum quarterly distribution and are presented solely as a
supplemental measure. EBITDA and Adjusted EBITDA, as we define them, may
not be comparable to EBITDA and Adjusted EBITDA or similarly titled
measures used by other corporations or partnerships.
This press release contains forward-looking statements, which are
statements that are not historical in nature. Forward-looking statements
are subject to certain risks, uncertainties, and assumptions. Should one
or more of these risks or uncertainties materialize or any underlying
assumption proves incorrect, actual results may vary materially from
those anticipated, estimated, or projected. Among the key factors that
could cause actual results to differ materially from those referred to
in the forward-looking statements are: weather conditions that vary
significantly from historically normal conditions; the general level of
petroleum product demand and the availability of propane supplies; the
price of propane to the consumer compared to the price of alternative
and competing fuels; the demand for high deliverability natural gas
storage capacity in the Northeast; our ability to successfully implement
our business plan; the outcome of rate decisions levied by the Federal
Energy Regulatory Commission; our ability to generate available cash for
distribution to unitholders; and the costs and effects of legal,
regulatory, and administrative proceedings against us or which may be
brought against us. These and other risks and assumptions are described
in Inergy’s annual reports on Form 10-K and other reports that are
available from the United States Securities and Exchange Commission.
|
Inergy, L.P. and Subsidiaries
|
|
Consolidated Statements of Operations
|
|
For the Three Months and Nine Months Ended June 30, 2009 and 2008
|
|
(in millions, except per unit data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
June 30,
|
|
June 30,
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
2009
|
|
|
|
2008
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
Propane
|
|
$
|
135.5
|
|
|
$
|
220.9
|
|
|
$
|
988.6
|
|
|
$
|
1,149.6
|
|
|
Other
|
|
|
99.5
|
|
|
|
154.3
|
|
|
|
350.5
|
|
|
|
388.4
|
|
|
|
|
|
235.0
|
|
|
|
375.2
|
|
|
|
1,339.1
|
|
|
|
1,538.0
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product sold (excluding depreciation and amortization as
shown below):
|
|
|
|
|
|
|
|
|
|
Propane
|
|
|
81.3
|
|
|
|
173.1
|
|
|
|
648.1
|
|
|
|
862.0
|
|
|
Other
|
|
|
56.4
|
|
|
|
113.4
|
|
|
|
207.3
|
|
|
|
261.5
|
|
|
|
|
|
137.7
|
|
|
|
286.5
|
|
|
|
855.4
|
|
|
|
1,123.5
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
97.3
|
|
|
|
88.7
|
|
|
|
483.7
|
|
|
|
414.5
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
Operating and administrative
|
|
|
66.4
|
|
|
|
67.1
|
|
|
|
212.6
|
|
|
|
198.6
|
|
|
Depreciation and amortization
|
|
|
26.4
|
|
|
|
26.1
|
|
|
|
79.3
|
|
|
|
72.1
|
|
|
Gain (loss) on disposal of assets
|
|
|
(1.1
|
)
|
|
|
(0.4
|
)
|
|
|
(4.1
|
)
|
|
|
0.8
|
|
|
Operating income (loss)
|
|
|
3.4
|
|
|
|
(4.9
|
)
|
|
|
187.7
|
|
|
|
144.6
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
(17.2
|
)
|
|
|
(15.2
|
)
|
|
|
(52.1
|
)
|
|
|
(45.0
|
)
|
|
Other income
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
0.1
|
|
|
Income (loss) before income taxes and interest of non-controlling
partners in ASC
|
|
|
(13.8
|
)
|
|
|
(20.1
|
)
|
|
|
135.6
|
|
|
|
99.7
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
(0.2
|
)
|
|
|
(0.2
|
)
|
|
|
(0.4
|
)
|
|
|
(0.6
|
)
|
|
Interest of non-controlling partners in ASC’s consolidated net
income
|
|
|
(0.3
|
)
|
|
|
(0.4
|
)
|
|
|
(1.0
|
)
|
|
|
(0.9
|
)
|
|
Net income (loss)
|
|
$
|
(14.3
|
)
|
|
$
|
(20.7
|
)
|
|
$
|
134.2
|
|
|
$
|
98.2
|
|
|
|
|
|
|
|
|
|
|
|
|
Partners’ interest information:
|
|
|
|
|
|
|
|
|
|
Non-managing general partner and affiliates interest in net income
|
|
$
|
12.0
|
|
|
$
|
8.9
|
|
|
$
|
34.5
|
|
|
$
|
26.9
|
|
|
Distribution paid on restricted units
|
|
|
0.3
|
|
|
|
0.1
|
|
|
|
0.6
|
|
|
|
0.2
|
|
|
Total interest in net income not attributable to limited partners’
|
|
$
|
12.3
|
|
|
$
|
9.0
|
|
|
$
|
35.1
|
|
|
$
|
27.1
|
|
|
|
|
|
|
|
|
|
|
|
|
Total limited partners’ interest in net income (loss)
|
|
$
|
(26.6
|
)
|
|
$
|
(29.7
|
)
|
|
$
|
99.1
|
|
|
$
|
71.1
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per limited partner unit:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.48
|
)
|
|
$
|
(0.60
|
)
|
|
$
|
1.89
|
|
|
$
|
1.43
|
|
|
Diluted
|
|
$
|
(0.48
|
)
|
|
$
|
(0.60
|
)
|
|
$
|
1.89
|
|
|
$
|
1.43
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average limited partners’ units outstanding (in
thousands):
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
55,311
|
|
|
|
49,711
|
|
|
|
52,427
|
|
|
|
49,687
|
|
|
Diluted
|
|
|
55,311
|
|
|
|
49,711
|
|
|
|
52,452
|
|
|
|
49,772
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
June 30,
|
|
June 30,
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
2009
|
|
|
|
2008
|
|
|
Supplemental Information:
|
|
|
|
|
|
|
|
|
|
Retail gallons sold
|
|
|
41.9
|
|
|
|
46.7
|
|
|
|
271.0
|
|
|
|
289.7
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
|
|
|
|
$
|
13.0
|
|
|
$
|
10.7
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding debt:
|
|
|
|
|
|
|
|
|
|
Working capital facility
|
|
|
|
|
|
$
|
28.0
|
|
|
$
|
16.0
|
|
|
Acquisition facility
|
|
|
|
|
|
|
15.5
|
|
|
|
51.0
|
|
|
Senior unsecured notes
|
|
|
|
|
|
|
1,050.0
|
|
|
|
825.0
|
|
|
Fair value hedge adjustment on senior unsecured notes
|
|
|
|
|
|
|
5.2
|
|
|
|
0.5
|
|
|
Net bond premium (discount) (e) (g)
|
|
|
|
|
|
|
(17.1
|
)
|
|
|
3.9
|
|
|
ASC credit agreement
|
|
|
|
|
|
|
9.1
|
|
|
|
10.9
|
|
|
Other debt
|
|
|
|
|
|
|
19.9
|
|
|
|
16.2
|
|
|
Total debt
|
|
|
|
|
|
$
|
1,110.6
|
|
|
$
|
923.5
|
|
|
|
|
|
|
|
|
|
|
|
|
Total partners’ capital
|
|
|
|
|
|
$
|
767.2
|
|
|
$
|
732.7
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA:
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(14.3
|
)
|
|
$
|
(20.7
|
)
|
|
$
|
134.2
|
|
|
$
|
98.2
|
|
|
Interest of non-controlling partners in ASC’s consolidated ITDA (f)
|
|
|
(0.1
|
)
|
|
|
(0.2
|
)
|
|
|
(0.4
|
)
|
|
|
(0.7
|
)
|
|
Interest expense, net
|
|
|
17.2
|
|
|
|
15.2
|
|
|
|
52.1
|
|
|
|
45.0
|
|
|
Provision for income taxes
|
|
|
0.2
|
|
|
|
0.2
|
|
|
|
0.4
|
|
|
|
0.6
|
|
|
Depreciation and amortization
|
|
|
26.4
|
|
|
|
26.1
|
|
|
|
79.3
|
|
|
|
72.1
|
|
|
EBITDA (a)
|
|
$
|
29.4
|
|
|
$
|
20.6
|
|
|
$
|
265.6
|
|
|
$
|
215.2
|
|
|
Non-cash loss on derivative contracts
|
|
|
-
|
|
|
|
0.6
|
|
|
|
1.5
|
|
|
|
0.7
|
|
|
Non-cash compensation expense
|
|
|
0.8
|
|
|
|
0.4
|
|
|
|
2.2
|
|
|
|
1.2
|
|
|
(Gain) loss on disposal of assets
|
|
|
1.1
|
|
|
|
0.4
|
|
|
|
4.1
|
|
|
|
(0.8
|
)
|
|
Adjusted EBITDA (a)
|
|
$
|
31.3
|
|
|
$
|
22.0
|
|
|
$
|
273.4
|
|
|
$
|
216.3
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributable cash flow:
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
31.3
|
|
|
$
|
22.0
|
|
|
$
|
273.4
|
|
|
$
|
216.3
|
|
|
Cash interest expense (b)
|
|
|
(16.3
|
)
|
|
|
(14.5
|
)
|
|
|
(49.7
|
)
|
|
|
(43.2
|
)
|
|
Maintenance capital expenditures (c)
|
|
|
(2.5
|
)
|
|
|
(1.1
|
)
|
|
|
(5.1
|
)
|
|
|
(3.6
|
)
|
|
Income tax expense
|
|
|
(0.2
|
)
|
|
|
(0.2
|
)
|
|
|
(0.4
|
)
|
|
|
(0.6
|
)
|
|
Distributable cash flow (d)
|
|
$
|
12.3
|
|
|
$
|
6.2
|
|
|
$
|
218.2
|
|
|
$
|
168.9
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA:
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
67.6
|
|
|
$
|
85.4
|
|
|
$
|
209.2
|
|
|
$
|
151.0
|
|
|
Net changes in working capital balances
|
|
|
(49.2
|
)
|
|
|
(74.3
|
)
|
|
|
18.3
|
|
|
|
27.4
|
|
|
Provision for doubtful accounts
|
|
|
(2.4
|
)
|
|
|
(3.8
|
)
|
|
|
(3.2
|
)
|
|
|
(5.0
|
)
|
|
Amortization of deferred financing costs and net bond discount
|
|
|
(1.7
|
)
|
|
|
(0.7
|
)
|
|
|
(3.5
|
)
|
|
|
(1.8
|
)
|
|
Non-cash compensation expense
|
|
|
(0.8
|
)
|
|
|
(0.4
|
)
|
|
|
(2.2
|
)
|
|
|
(1.2
|
)
|
|
Gain (loss) on disposal of assets
|
|
|
(1.1
|
)
|
|
|
(0.4
|
)
|
|
|
(4.1
|
)
|
|
|
0.8
|
|
|
Interest of non-controlling partners in ASC’s consolidated EBITDA
|
|
|
(0.4
|
)
|
|
|
(0.6
|
)
|
|
|
(1.4
|
)
|
|
|
(1.6
|
)
|
|
Interest expense, net
|
|
|
17.2
|
|
|
|
15.2
|
|
|
|
52.1
|
|
|
|
45.0
|
|
|
Provision for income taxes
|
|
|
0.2
|
|
|
|
0.2
|
|
|
|
0.4
|
|
|
|
0.6
|
|
|
EBITDA
|
|
$
|
29.4
|
|
|
$
|
20.6
|
|
|
$
|
265.6
|
|
|
$
|
215.2
|
|
|
Non-cash loss on derivative contracts
|
|
|
-
|
|
|
|
0.6
|
|
|
|
1.5
|
|
|
|
0.7
|
|
|
Non-cash compensation expense
|
|
|
0.8
|
|
|
|
0.4
|
|
|
|
2.2
|
|
|
|
1.2
|
|
|
(Gain) loss on disposal of assets
|
|
|
1.1
|
|
|
|
0.4
|
|
|
|
4.1
|
|
|
|
(0.8
|
)
|
|
Adjusted EBITDA
|
|
$
|
31.3
|
|
|
$
|
22.0
|
|
|
$
|
273.4
|
|
|
$
|
216.3
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) EBITDA is defined as income (loss) before taxes, plus net
interest expense and depreciation and amortization expense. As
indicated in the table, Adjusted EBITDA represents EBITDA
excluding the gain or loss on derivative contracts associated with
retail propane fixed price sales contracts, the gain or loss on
the disposal of assets and non-cash compensation expenses. EBITDA
and Adjusted EBITDA should not be considered an alternative to net
income, income before income taxes, cash flows from operating
activities, or any other measure of financial performance
calculated in accordance with generally accepted accounting
principles as those items are used to measure operating
performance, liquidity or the ability to service debt
obligations. We believe that EBITDA and Adjusted EBITDA provide
additional information for evaluating our financial performance
without regard to our financing methods, capital structure, and
historical cost basis. Further, we believe that EBITDA and
Adjusted EBITDA provide additional information for evaluating our
ability to make the minimum quarterly distribution and are
presented solely as supplemental measures. EBITDA and Adjusted
EBITDA, as we define them, may not be comparable to EBITDA and
Adjusted EBITDA or similarly titled measures used by other
corporations or partnerships.
|
|
|
|
|
|
|
|
|
|
|
|
(b) Cash interest expense is book interest expense less
amortization of deferred financing costs.
|
|
|
|
|
|
|
|
|
|
|
|
(c) Maintenance capital expenditures are defined as those capital
expenditures which do not increase operating capacity or revenues
from existing levels.
|
|
|
|
|
|
|
|
|
|
|
|
(d) Distributable cash flow is defined as Adjusted EBITDA, less
cash interest expense, maintenance capital expenditures and income
taxes. Distributable cash flow should not be considered an
alternative to cash flows from operating activities or any other
measure of financial performance calculated in accordance with
generally accepted accounting principles as those items are used
to measure operating performance, liquidity or the ability to
service debt obligations. We believe that distributable cash flow
provides additional information for evaluating our ability to
declare and pay distributions to unitholders. Distributable cash
flow, as we define it, may not be comparable to distributable cash
flow or similarly titled measures used by other corporations and
partnerships.
|
|
|
|
|
|
|
|
|
|
|
|
(e) In April 2008, the Company announced the placement of a $200
million add-on to its existing 8.25% senior unsecured notes under
Rule 144A to eligible purchasers. The proceeds from the bond
issuance were $204 million, representing a premium of $4 million
to par. The $4 million premium will be amortized on a non-cash
basis over the term of the senior notes.
|
|
|
|
|
|
|
|
|
|
|
|
(f) ITDA – Interest, taxes, depreciation and amortization.
|
|
|
|
Inergy Holdings, L.P. and Subsidiaries
|
|
Consolidated Statements of Operations
|
|
For the Three Months and Nine Months Ended June 30, 2009 and 2008
|
|
(in millions, except per unit data)
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
June 30,
|
|
June 30,
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
|
2009
|
|
|
|
2008
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
Propane
|
|
$
|
135.5
|
|
|
$
|
220.9
|
|
|
$
|
988.6
|
|
|
$
|
1,149.6
|
|
|
Other
|
|
|
99.5
|
|
|
|
154.3
|
|
|
|
350.5
|
|
|
|
388.4
|
|
|
|
|
|
235.0
|
|
|
|
375.2
|
|
|
|
1,339.1
|
|
|
|
1,538.0
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product sold (excluding depreciation and amortization as
shown below):
|
|
|
|
|
|
|
|
|
|
Propane
|
|
|
81.3
|
|
|
|
173.1
|
|
|
|
648.1
|
|
|
|
862.0
|
|
|
Other
|
|
|
56.4
|
|
|
|
113.4
|
|
|
|
207.3
|
|
|
|
261.5
|
|
|
|
|
|
137.7
|
|
|
|
286.5
|
|
|
|
855.4
|
|
|
|
1,123.5
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
97.3
|
|
|
|
88.7
|
|
|
|
483.7
|
|
|
|
414.5
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
Operating and administrative
|
|
|
66.6
|
|
|
|
67.4
|
|
|
|
213.3
|
|
|
|
199.4
|
|
|
Depreciation and amortization
|
|
|
26.4
|
|
|
|
26.1
|
|
|
|
79.3
|
|
|
|
72.1
|
|
|
Gain (loss) on disposal of assets
|
|
|
(1.1
|
)
|
|
|
(0.4
|
)
|
|
|
(4.1
|
)
|
|
|
0.8
|
|
|
Operating income (loss)
|
|
|
3.2
|
|
|
|
(5.2
|
)
|
|
|
187.0
|
|
|
|
143.8
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
(17.4
|
)
|
|
|
(15.5
|
)
|
|
|
(52.8
|
)
|
|
|
(46.3
|
)
|
|
Other income
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
0.1
|
|
|
Income (loss) before gain on issuance of units in Inergy, income
taxes and interest of non-controlling partners in Inergy, L.P. and
ASC
|
|
|
(14.2
|
)
|
|
|
(20.7
|
)
|
|
|
134.2
|
|
|
|
97.6
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on issuance of units in Inergy, L.P.
|
|
|
0.2
|
|
|
|
-
|
|
|
|
3.4
|
|
|
|
-
|
|
|
Provision for income taxes
|
|
|
-
|
|
|
|
(0.1
|
)
|
|
|
(1.3
|
)
|
|
|
(1.3
|
)
|
|
Interest of non-controlling partners in Inergy, L.P.’s net (income)
loss
|
|
|
23.7
|
|
|
|
26.8
|
|
|
|
(90.7
|
)
|
|
|
(64.6
|
)
|
|
Interest of non-controlling partners in ASC’s consolidated net income
|
|
|
(0.3
|
)
|
|
|
(0.4
|
)
|
|
|
(1.0
|
)
|
|
|
(0.9
|
)
|
|
Net income
|
|
$
|
9.4
|
|
|
$
|
5.6
|
|
|
$
|
44.6
|
|
|
$
|
30.8
|
|
|
|
|
|
|
|
|
|
|
|
|
Partners’ interest information:
|
|
|
|
|
|
|
|
|
|
Less distribution paid on restricted units
|
|
$
|
0.2
|
|
|
$
|
0.1
|
|
|
$
|
0.5
|
|
|
$
|
0.3
|
|
|
Net income applicable to limited partners’ units
|
|
$
|
9.2
|
|
|
$
|
5.5
|
|
|
$
|
44.1
|
|
|
$
|
30.5
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per limited partner unit:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.46
|
|
|
$
|
0.27
|
|
|
$
|
2.20
|
|
|
$
|
1.52
|
|
|
Diluted
|
|
$
|
0.46
|
|
|
$
|
0.27
|
|
|
$
|
2.19
|
|
|
$
|
1.50
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average limited partners’ units outstanding (in
thousands):
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
20,031
|
|
|
|
20,008
|
|
|
|
20,027
|
|
|
|
20,008
|
|
|
Diluted
|
|
|
20,205
|
|
|
|
20,212
|
|
|
|
20,106
|
|
|
|
20,248
|
|
Inergy, L.P.
Mike Campbell, 816-842-8181
investorrelations@inergyservices.com