x |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware |
06-1437793 | |
(State or other jurisdiction of
incorporation or organization) |
(I.R.S. Employer Identification
No.) |
27,130,446 |
Common Units | |
3,134,110 |
Senior Subordinated Units | |
345,364 |
Junior Subordinated Units | |
325,729 |
General Partner Units |
Page | ||
Part I Financial Information |
||
Item 1Condensed Consolidated Financial Statements |
||
3 | ||
4 | ||
5 | ||
6 | ||
7 | ||
8-15 | ||
16-21 | ||
22 | ||
Part II Other Information: |
||
Item 6
Exhibits and Reports on Form 8-K |
22 | |
23 |
September 30, 2001 |
June 30, 2002
|
|||||||
(unaudited) |
||||||||
ASSETS |
||||||||
Current assets |
||||||||
Cash and equivalents |
$ |
17,228 |
|
$ |
53,493 |
| ||
Receivables, net of allowance of $11,364 and $10,336, respectively |
|
104,973 |
|
|
91,495 |
| ||
Inventories |
|
41,130 |
|
|
32,442 |
| ||
Prepaid expenses and other current assets |
|
21,931 |
|
|
25,129 |
| ||
|
|
|
|
|
| |||
Total current assets |
|
185,262 |
|
|
202,559 |
| ||
|
|
|
|
|
| |||
Property and equipment, net |
|
235,371 |
|
|
239,065 |
| ||
Long-term portion of accounts receivable |
|
6,752 |
|
|
6,753 |
| ||
Intangibles and other |
|
471,434 |
|
|
476,075 |
| ||
|
|
|
|
|
| |||
Total assets |
$ |
898,819 |
|
$ |
924,452 |
| ||
|
|
|
|
|
| |||
LIABILITIES AND PARTNERS CAPITAL |
||||||||
Current liabilities |
||||||||
Accounts payable |
$ |
35,800 |
|
$ |
23,835 |
| ||
Working capital facility borrowings |
|
13,866 |
|
|
3,672 |
| ||
Current maturities of long-term debt |
|
11,886 |
|
|
71,502 |
| ||
Accrued expenses |
|
77,678 |
|
|
64,932 |
| ||
Unearned service contract revenue |
|
24,575 |
|
|
25,728 |
| ||
Customer credit balances |
|
65,207 |
|
|
54,295 |
| ||
|
|
|
|
|
| |||
Total current liabilities |
|
229,012 |
|
|
243,964 |
| ||
|
|
|
|
|
| |||
Long-term debt |
|
457,086 |
|
|
392,357 |
| ||
Other |
|
14,457 |
|
|
9,796 |
| ||
Partners Capital |
||||||||
Common unitholders |
|
209,911 |
|
|
273,751 |
| ||
Subordinated unitholders |
|
2,772 |
|
|
10,184 |
| ||
General partner |
|
(2,220 |
) |
|
(2,106 |
) | ||
Accumulated other comprehensive income (loss) |
|
(12,199 |
) |
|
(3,494 |
) | ||
|
|
|
|
|
| |||
Total Partners Capital |
|
198,264 |
|
|
278,335 |
| ||
|
|
|
|
|
| |||
Total Liabilities and Partners Capital |
$ |
898,819 |
|
$ |
924,452 |
| ||
|
|
|
|
|
|
Three Months Ended June 30, |
Nine Months Ended June
30, |
||||||||||||||
2001 |
2002 |
2001 |
2002 |
||||||||||||
(in thousands, except per unit data) |
|||||||||||||||
Sales |
$ |
166,052 |
|
$ |
188,725 |
|
$ |
960,003 |
$ |
886,233 |
| ||||
Costs and expenses: |
|||||||||||||||
Cost of sales |
|
123,269 |
|
|
127,012 |
|
|
672,541 |
|
563,241 |
| ||||
Delivery and branch expenses |
|
44,337 |
|
|
57,150 |
|
|
151,510 |
|
180,964 |
| ||||
Depreciation and amortization |
|
11,031 |
|
|
15,027 |
|
|
31,050 |
|
44,039 |
| ||||
General and administrative expenses |
|
9,747 |
|
|
9,768 |
|
|
25,267 |
|
27,216 |
| ||||
TG&E customer acquisition expense |
|
525 |
|
|
350 |
|
|
1,896 |
|
756 |
| ||||
Unit compensation expense |
|
772 |
|
|
74 |
|
|
1,991 |
|
239 |
| ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Operating income (loss) |
|
(23,629 |
) |
|
(20,656 |
) |
|
75,748 |
|
69,778 |
| ||||
Interest expense, net |
|
7,887 |
|
|
8,767 |
|
|
25,007 |
|
28,668 |
| ||||
Amortization of debt issuance costs |
|
161 |
|
|
417 |
|
|
457 |
|
1,036 |
| ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Income (loss) before income taxes and cumulative effect of change in accounting principle |
|
(31,677 |
) |
|
(29,840 |
) |
|
50,284 |
|
40,074 |
| ||||
Income tax expense (benefit) |
|
114 |
|
|
98 |
|
|
1,753 |
|
(1,707 |
) | ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Income (loss) before cumulative change in accounting principle |
|
(31,791 |
) |
|
(29,938 |
) |
|
48,531 |
|
41,781 |
| ||||
Cumulative effect of change in accounting principle for adoption of SFAS No. 133, net of income taxes |
|
|
|
|
|
|
|
1,466 |
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Net income (loss) |
$ |
(31,791 |
) |
$ |
(29,938 |
) |
$ |
49,997 |
$ |
41,781 |
| ||||
|
|
|
|
|
|
|
|
|
|
| |||||
General Partners interest in net income (loss) |
$ |
(449 |
) |
$ |
(331 |
) |
$ |
745 |
$ |
488 |
| ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Limited Partners interest in net income (loss) |
$ |
(31,342 |
) |
$ |
(29,607 |
) |
$ |
49,252 |
$ |
41,293 |
| ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Net income (loss) per Limited Partner Unit: |
|||||||||||||||
Basic |
$ |
(1.38 |
) |
$ |
(1.02 |
) |
$ |
2.28 |
$ |
1.47 |
| ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Diluted |
$ |
(1.38 |
) |
$ |
(1.02 |
) |
$ |
2.27 |
$ |
1.47 |
| ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Basic weighted average number of Limited Partner Units outstanding |
|
22,767 |
|
|
28,957 |
|
|
21,603 |
|
28,068 |
| ||||
|
|
|
|
|
|
|
|
|
|
| |||||
Diluted weighted average number of Limited Partner Units |
|
22,767 |
|
|
28,957 |
|
|
21,716 |
|
28,110 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
Nine Months Ended June
30, |
|||||||||||||||
2001 |
2002 |
2001 |
2002 |
|||||||||||||
(in thousands) | ||||||||||||||||
Net income (loss) |
$ |
(31,791 |
) |
$ |
(29,938 |
) |
$ |
49,997 |
|
$ |
41,781 |
| ||||
Other comprehensive income (loss) |
||||||||||||||||
Unrealized gain (loss) on derivative instruments |
|
(1,975 |
) |
|
538 |
|
|
(10,083 |
) |
|
(7,802 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Comprehensive income (loss) |
$ |
(33,766 |
) |
$ |
(29,400 |
) |
$ |
39,914 |
|
$ |
33,979 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Reconciliation of Accumulated Other Comprehensive Income (loss) |
||||||||||||||||
Balance, beginning of period |
$ |
159 |
|
$ |
(3,899 |
) |
$ |
|
|
$ |
(12,199 |
) | ||||
Cumulative effect of the adoption of SFAS No. 133 |
|
|
|
|
|
|
|
10,544 |
|
|
|
| ||||
Current period reclassification to earnings |
|
(157 |
) |
|
(133 |
) |
|
(2,434 |
) |
|
16,507 |
| ||||
Current period other comprehensive income (loss) |
|
(1,975 |
) |
|
538 |
|
|
(10,083 |
) |
|
(7,802 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Balance, end of period |
$ |
(1,973 |
) |
$ |
(3,494 |
) |
$ |
(1,973 |
) |
$ |
(3,494 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
|
Number of Units |
Accum. Other Comprehensive Income (Loss) |
Total Partners Capital |
|||||||||||||||||||||||||||||||
Common |
Senior Sub |
Junior Sub |
General Partner |
Common |
Senior Sub
|
Junior Sub
|
General Partner |
||||||||||||||||||||||||||
(in thousands, except per unit amounts) |
|||||||||||||||||||||||||||||||||
Balance as of September 30, 2001 |
23,394 |
2,717 |
345 |
326 |
$ |
209,911 |
|
$ |
3,483 |
|
$ |
(711 |
) |
$ |
(2,220 |
) |
$ |
(12,199 |
) |
$ |
198,264 |
| |||||||||||
Issuance of units: |
3,736 |
||||||||||||||||||||||||||||||||
Common |
|
70,021 |
|
|
70,021 |
| |||||||||||||||||||||||||||
Senior subordinated |
417 |
|
6,866 |
|
|
6,866 |
| ||||||||||||||||||||||||||
Net income |
|
36,194 |
|
|
4,580 |
|
|
519 |
|
|
488 |
|
|
41,781 |
| ||||||||||||||||||
Other comprehensive income, net |
|
8,705 |
|
|
8,705 |
| |||||||||||||||||||||||||||
Distributions: |
|||||||||||||||||||||||||||||||||
($1.725 per unit) ($1.400 per unit) ($1.150 per unit) |
|
(42,375 |
) |
|
(4,155 |
) |
|
(398 |
) |
|
(374 |
) |
|
(42,375 (4,155 (772 |
) ) )
| ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||
Balance as of June 30, 2002 |
27,130 |
3,134 |
345 |
326 |
$ |
273,751 |
|
$ |
10,774 |
|
$ |
(590 |
) |
$ |
(2,106 |
) |
$ |
(3,494 |
) |
$ |
278,335 |
| |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended June 30, |
||||||||
2001 |
2002 |
|||||||
(in thousands) |
||||||||
Cash flows provided by (used in) operating activities: |
||||||||
Net income |
$ |
49,997 |
|
$ |
41,781 |
| ||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
|
31,050 |
|
|
44,039 |
| ||
Amortization of debt issuance cost |
|
457 |
|
|
1,036 |
| ||
Unit compensation expense |
|
1,991 |
|
|
239 |
| ||
Provision for losses on accounts receivable |
|
6,998 |
|
|
5,596 |
| ||
(Gains) loss on sales of fixed assets |
|
(21 |
) |
|
181 |
| ||
Cumulative effect of change in accounting principle for the adoption of SFAS No. 133 |
|
(1,466 |
) |
|
|
| ||
Changes in operating assets and liabilities: |
||||||||
Decrease (increase) in receivables |
|
(52,428 |
) |
|
8,524 |
| ||
Decrease in inventories |
|
8,348 |
|
|
9,607 |
| ||
Decrease (increase) in other assets |
|
(1,711 |
) |
|
6,089 |
| ||
Decrease in accounts payable |
|
(2,076 |
) |
|
(12,097 |
) | ||
Decrease in other current and long-term liabilities |
|
(13,224 |
) |
|
(19,985 |
) | ||
|
|
|
|
|
| |||
Net cash provided by operating activities |
|
27,915 |
|
|
85,010 |
| ||
|
|
|
|
|
| |||
Cash flows provided by (used in) investing activities: |
||||||||
Capital expenditures |
|
(12,291 |
) |
|
(11,654 |
) | ||
Proceeds from sales of fixed assets |
|
368 |
|
|
1,496 |
| ||
Acquisitions |
|
(85,084 |
) |
|
(41,883 |
) | ||
|
|
|
|
|
| |||
Net cash (used in) investing activities |
|
(97,007 |
) |
|
(52,041 |
) | ||
|
|
|
|
|
| |||
Cash flows provided by (used in) financing activities: |
||||||||
Working capital facility borrowings |
|
122,850 |
|
|
76,300 |
| ||
Working capital facility repayments |
|
(130,040 |
) |
|
(86,494 |
) | ||
Acquisition facility borrowings |
|
68,700 |
|
|
58,250 |
| ||
Acquisition facility repayments |
|
(79,600 |
) |
|
(47,750 |
) | ||
Repayment of debt |
|
(7,203 |
) |
|
(17,484 |
) | ||
Proceeds from issuance of debt |
|
72,585 |
|
|
|
| ||
Distributions |
|
(37,311 |
) |
|
(47,302 |
) | ||
Increase in deferred charges |
|
(837 |
) |
|
(2,064 |
) | ||
Proceeds from issuance of Common Units, net |
|
59,314 |
|
|
69,742 |
| ||
Other |
|
(886 |
) |
|
98 |
| ||
|
|
|
|
|
| |||
Net cash provided by financing activities |
|
67,572 |
|
|
3,296 |
| ||
|
|
|
|
|
| |||
Net increase (decrease) in cash |
|
(1,520 |
) |
|
36,265 |
| ||
Cash at beginning of period |
|
10,910 |
|
|
17,228 |
| ||
|
|
|
|
|
| |||
Cash at end of period |
$ |
9,390 |
|
$ |
53,493 |
| ||
|
|
|
|
|
|
|
Petro Holdings, Inc. (Petro or the heating oil segment), is the nations largest retail distributor of home heating oil and serves
approximately 510,000 customers in the Northeast and Mid-Atlantic. Petro is an indirect wholly owned subsidiary of Star Gas Propane, L.P. |
|
Star Gas Propane, L.P., (Star Gas Propane or the propane segment) is a wholly owned subsidiary of the Partnership. Star Gas Propane
markets and distributes propane gas and related products to more than 280,000 customers in the Midwest, Northeast, Florida and Georgia. |
|
Total Gas and Electric (TG&E or the natural gas and electric reseller segment) is an energy reseller that markets natural gas and
electricity to residential households in deregulated energy markets in the states of New York, New Jersey, Florida and Maryland and serves approximately 50,000 residential customers. TG&E is a wholly owned subsidiary of the Partnership.
|
|
Star Gas Partners includes the office of the Chief Executive Officer and in addition has the responsibility for maintaining investor relations and investor
reporting for the Partnership. |
September 30, 2001 |
June 30, 2002 | |||||
(in thousands) |
||||||
Propane gas |
$ |
9,546 |
$ |
5,025 | ||
Propane appliances and equipment |
|
3,635 |
|
3,941 | ||
Fuel oil |
|
12,403 |
|
9,772 | ||
Fuel oil parts and equipment |
|
12,332 |
|
12,193 | ||
Natural gas |
|
3,214 |
|
1,511 | ||
|
|
|
| |||
$ |
41,130 |
$ |
32,442 | |||
|
|
|
|
Three Months Ended |
||||||||||||||||||||||||||||||||||||||||
June 30, 2001 |
June 30, 2002 |
|||||||||||||||||||||||||||||||||||||||
(unaudited) |
(unaudited) |
|||||||||||||||||||||||||||||||||||||||
(in thousands) |
||||||||||||||||||||||||||||||||||||||||
Statements of Operations |
Heating Oil
|
Propane |
TG&E |
Partners |
Consol. |
Heating Oil
|
Propane |
TG&E |
Partners |
Consol. |
||||||||||||||||||||||||||||||
Sales |
$ |
117,197 |
|
$ |
32,418 |
|
$ |
16,437 |
|
$ |
|
|
$ |
166,052 |
|
$ |
145,243 |
|
$ |
34,313 |
|
$ |
9,169 |
|
$ |
|
|
$ |
188,725 |
| ||||||||||
Cost of sales |
|
90,782 |
|
|
16,623 |
|
|
15,864 |
|
|
|
|
|
123,269 |
|
|
104,859 |
|
|
14,359 |
|
|
7,794 |
|
|
|
|
|
127,012 |
| ||||||||||
Delivery and branch |
|
30,785 |
|
|
13,552 |
|
|
|
|
|
|
|
|
44,337 |
|
|
41,248 |
|
|
15,902 |
|
|
|
|
|
|
|
|
57,150 |
| ||||||||||
Deprec. and amortization |
|
7,017 |
|
|
3,720 |
|
|
292 |
|
|
2 |
|
|
11,031 |
|
|
10,059 |
|
|
4,339 |
|
|
626 |
|
|
3 |
|
|
15,027 |
| ||||||||||
G & A expense |
|
2,439 |
|
|
1,962 |
|
|
3,843 |
|
|
1,503 |
|
|
9,747 |
|
|
3,257 |
|
|
1,962 |
|
|
4,019 |
|
|
530 |
|
|
9,768 |
| ||||||||||
TG&E customer acquisition expense |
|
|
|
|
|
|
|
525 |
|
|
|
|
|
525 |
|
|
|
|
|
|
|
|
350 |
|
|
|
|
|
350 |
| ||||||||||
Unit compensation expense |
|
|
|
|
|
|
|
|
|
|
772 |
|
|
772 |
|
|
|
|
|
|
|
|
|
|
|
74 |
|
|
74 |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Operating loss |
|
(13,826 |
) |
|
(3,439 |
) |
|
(4,087 |
) |
|
(2,277 |
) |
|
(23,629 |
) |
|
(14,180 |
) |
|
(2,249 |
) |
|
(3,620 |
) |
|
(607 |
) |
|
(20,656 |
) | ||||||||||
Net interest expense (income) |
|
4,540 |
|
|
3,041 |
|
|
780 |
|
|
(474 |
) |
|
7,887 |
|
|
5,418 |
|
|
3,263 |
|
|
925 |
|
|
(839 |
) |
|
8,767 |
| ||||||||||
Amortization of debt issuance costs |
|
98 |
|
|
63 |
|
|
|
|
|
|
|
|
161 |
|
|
353 |
|
|
64 |
|
|
|
|
|
|
|
|
417 |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Income (loss) before income taxes |
|
(18,464 |
) |
|
(6,543 |
) |
|
(4,867 |
) |
|
(1,803 |
) |
|
(31,677 |
) |
|
(19,951 |
) |
|
(5,576 |
) |
|
(4,545 |
) |
|
232 |
|
|
(29,840 |
) | ||||||||||
Income tax (benefit) |
|
25 |
|
|
89 |
|
|
|
|
|
|
|
|
114 |
|
|
50 |
|
|
48 |
|
|
|
|
|
|
|
|
98 |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Net income (loss) |
$ |
(18,489 |
) |
$ |
(6,632 |
) |
$ |
(4,867 |
) |
$ |
(1,803 |
) |
$ |
(31,791 |
) |
$ |
(20,001 |
) |
$ |
(5,624 |
) |
$ |
(4,545 |
) |
$ |
232 |
|
$ |
(29,938 |
) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Capital expenditures |
$ |
3,598 |
|
$ |
1,381 |
|
$ |
247 |
|
$ |
|
|
$ |
5,226 |
|
$ |
2,136 |
|
$ |
1,253 |
|
$ |
85 |
|
$ |
|
|
$ |
3,474 |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|||||||||||||||||||||||||||||||||||||
June 30, 2001 |
June 30, 2002 |
||||||||||||||||||||||||||||||||||||
(unaudited) |
(unaudited) |
||||||||||||||||||||||||||||||||||||
(in thousands) |
|||||||||||||||||||||||||||||||||||||
Statements of Operations |
Heating Oil
|
Propane |
TG&E |
Partners |
Consol. |
Heating Oil
|
Propane |
TG&E |
Partners |
Consol. |
|||||||||||||||||||||||||||
Sales |
$ |
681,872 |
$ |
196,181 |
|
$ |
81,950 |
|
$ |
|
|
$ |
960,003 |
$ |
690,266 |
|
$ |
163,324 |
$ |
32,643 |
|
$ |
|
|
$ |
886,233 |
| ||||||||||
Cost of sales |
|
489,064 |
|
109,317 |
|
|
74,160 |
|
|
|
|
|
672,541 |
|
467,078 |
|
|
69,373 |
|
26,790 |
|
|
|
|
|
563,241 |
| ||||||||||
Delivery and branch |
|
108,518 |
|
42,992 |
|
|
|
|
|
|
|
|
151,510 |
|
135,417 |
|
|
45,547 |
|
|
|
|
|
|
|
180,964 |
| ||||||||||
Deprec. and amortization |
|
20,128 |
|
10,147 |
|
|
769 |
|
|
6 |
|
|
31,050 |
|
30,317 |
|
|
12,385 |
|
1,330 |
|
|
7 |
|
|
44,039 |
| ||||||||||
G & A expense |
|
7,725 |
|
5,197 |
|
|
8,145 |
|
|
4,200 |
|
|
25,267 |
|
10,088 |
|
|
5,459 |
|
9,415 |
|
|
2,254 |
|
|
27,216 |
| ||||||||||
TG&E customer acquisition expense |
|
|
|
|
|
|
1,896 |
|
|
|
|
|
1,896 |
|
|
|
|
|
|
756 |
|
|
|
|
|
756 |
| ||||||||||
Unit compensation expense |
|
|
|
|
|
|
|
|
|
1,991 |
|
|
1,991 |
|
|
|
|
|
|
|
|
|
239 |
|
|
239 |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Operating income (loss) |
|
56,437 |
|
28,528 |
|
|
(3,020 |
) |
|
(6,197 |
) |
|
75,748 |
|
47,366 |
|
|
30,560 |
|
(5,648 |
) |
|
(2,500 |
) |
|
69,778 |
| ||||||||||
Net interest expense (income) |
|
15,451 |
|
8,734 |
|
|
2,111 |
|
|
(1,289 |
) |
|
25,007 |
|
18,531 |
|
|
9,864 |
|
2,635 |
|
|
(2,362 |
) |
|
28,668 |
| ||||||||||
Amortization of debt issuance costs |
|
290 |
|
167 |
|
|
|
|
|
|
|
|
457 |
|
844 |
|
|
192 |
|
|
|
|
|
|
|
1,036 |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Income (loss) before income taxes |
|
40,696 |
|
19,627 |
|
|
(5,131 |
) |
|
(4,908 |
) |
|
50,284 |
|
27,991 |
|
|
20,504 |
|
(8,283 |
) |
|
(138 |
) |
|
40,074 |
| ||||||||||
Income tax (benefit) |
|
1,550 |
|
202 |
|
|
1 |
|
|
|
|
|
1,753 |
|
(1,850 |
) |
|
143 |
|
|
|
|
|
|
|
(1,707 |
) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Income (loss) before cumulative change in accounting principle |
|
39,146 |
|
19,425 |
|
|
(5,132 |
) |
|
(4,908 |
) |
|
48,531 |
|
29,841 |
|
|
20,361 |
|
(8,283 |
) |
|
(138 |
) |
|
41,781 |
| ||||||||||
Cumulative change in accounting principle |
|
2,093 |
|
(229 |
) |
|
(398 |
) |
|
|
|
|
1,466 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Net income (loss) |
$ |
41,239 |
$ |
19,196 |
|
$ |
(5,530 |
) |
$ |
(4,908 |
) |
$ |
49,997 |
$ |
29,841 |
|
$ |
20,361 |
$ |
(8,283 |
) |
$ |
(138 |
) |
$ |
41,781 |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Capital expenditures |
$ |
8,059 |
$ |
3,916 |
|
$ |
316 |
|
$ |
|
|
$ |
12,291 |
$ |
6,756 |
|
$ |
4,235 |
$ |
663 |
|
$ |
|
|
$ |
11,654 |
| ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2001 |
June 30, 2002 (unaudited)
| ||||||||||||||||||||||||||||||||||
Balance Sheets |
Heating Oil
|
Propane |
TG&E |
Partners |
(1) Consol.
|
Heating Oil
|
Propane |
TG&E |
Partners |
(1) Consol.
| |||||||||||||||||||||||||
(in thousands) |
|||||||||||||||||||||||||||||||||||
ASSETS |
|||||||||||||||||||||||||||||||||||
Current assets |
|||||||||||||||||||||||||||||||||||
Cash and equivalents |
$ |
7,181 |
|
$ |
3,655 |
|
$ |
102 |
$ |
6,290 |
|
$ |
17,228 |
$ |
7,400 |
|
$ |
10,248 |
|
$ |
|
$ |
35,845 |
$ |
53,493 | ||||||||||
Receivables, net |
|
82,484 |
|
|
12,002 |
|
|
10,487 |
|
|
|
|
104,973 |
|
72,813 |
|
|
11,606 |
|
|
7,076 |
|
|
|
91,495 | ||||||||||
Inventories |
|
24,735 |
|
|
13,181 |
|
|
3,214 |
|
|
|
|
41,130 |
|
21,965 |
|
|
8,966 |
|
|
1,511 |
|
|
|
32,442 | ||||||||||
Prepaid expenses and other current assets |
|
16,921 |
|
|
3,523 |
|
|
2,349 |
|
|
|
|
21,931 |
|
20,820 |
|
|
3,193 |
|
|
1,894 |
|
84 |
|
25,129 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Total current assets |
|
131,321 |
|
|
32,361 |
|
|
16,152 |
|
6,290 |
|
|
185,262 |
|
122,998 |
|
|
34,013 |
|
|
10,481 |
|
35,929 |
|
202,559 | ||||||||||
Property and equipment, net |
|
72,204 |
|
|
162,680 |
|
|
487 |
|
|
|
|
235,371 |
|
66,383 |
|
|
171,844 |
|
|
838 |
|
|
|
239,065 | ||||||||||
Long-term portion of accounts receivable |
|
6,752 |
|
|
|
|
|
|
|
|
|
|
6,752 |
|
6,753 |
|
|
|
|
|
|
|
|
|
6,753 | ||||||||||
Investment in subsidiaries |
|
|
|
|
108,035 |
|
|
|
|
194,647 |
|
|
|
|
|
|
|
137,019 |
|
|
|
|
246,429 |
|
| ||||||||||
Intangibles and other |
|
381,348 |
|
|
77,750 |
|
|
12,117 |
|
219 |
|
|
471,434 |
|
366,736 |
|
|
98,381 |
|
|
10,958 |
|
|
|
476,075 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Total assets |
$ |
591,625 |
|
$ |
380,826 |
|
$ |
28,756 |
$ |
201,156 |
|
$ |
898,819 |
$ |
562,870 |
|
$ |
441,257 |
|
$ |
22,277 |
$ |
282,358 |
$ |
924,452 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
LIABILITIES AND PARTNERS CAPITAL |
Heating Oil
|
Propane |
TG&E |
Partners |
(1) Consol.
|
Heating Oil
|
Propane |
TG&E |
Partners |
(1) Consol.
| |||||||||||||||||||||||||
Current liabilities |
|||||||||||||||||||||||||||||||||||
Accounts payable |
$ |
22,407 |
|
$ |
5,682 |
|
$ |
7,711 |
$ |
|
|
$ |
35,800 |
$ |
14,790 |
|
$ |
3,849 |
|
$ |
5,196 |
$ |
|
$ |
23,835 | ||||||||||
Working capital Facility borrowings |
|
|
|
|
8,400 |
|
|
5,466 |
|
|
|
|
13,866 |
|
|
|
|
|
|
|
3,672 |
|
|
|
3,672 | ||||||||||
Current maturities of of long-term debt |
|
1,184 |
|
|
8,702 |
|
|
2,000 |
|
|
|
|
11,886 |
|
58,783 |
|
|
10,624 |
|
|
2,095 |
|
|
|
71,502 | ||||||||||
Accrued expenses and other current liabilities |
|
63,895 |
|
|
10,267 |
|
|
1,052 |
|
2,464 |
|
|
77,678 |
|
49,583 |
|
|
12,798 |
|
|
1,186 |
|
1,365 |
|
64,932 | ||||||||||
Due to affiliate |
|
(185 |
) |
|
(1,450 |
) |
|
2,069 |
|
(434 |
) |
|
|
|
(1,815 |
) |
|
(2,576 |
) |
|
2,595 |
|
1,796 |
|
| ||||||||||
Unearned service contract revenue |
|
24,575 |
|
|
|
|
|
|
|
|
|
|
24,575 |
|
25,728 |
|
|
|
|
|
|
|
|
|
25,728 | ||||||||||
Customer credit balances |
|
45,456 |
|
|
18,053 |
|
|
1,698 |
|
|
|
|
65,207 |
|
41,946 |
|
|
7,903 |
|
|
4,446 |
|
|
|
54,295 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Total current liabilities |
|
157,332 |
|
|
49,654 |
|
|
19,996 |
|
2,030 |
|
|
229,012 |
|
189,015 |
|
|
32,598 |
|
|
19,190 |
|
3,161 |
|
243,964 | ||||||||||
Long-term debt |
|
314,148 |
|
|
142,375 |
|
|
563 |
|
|
|
|
457,086 |
|
228,793 |
|
|
163,564 |
|
|
|
|
|
|
392,357 | ||||||||||
Other |
|
12,110 |
|
|
2,307 |
|
|
40 |
|
|
|
|
14,457 |
|
8,043 |
|
|
1,753 |
|
|
|
|
|
|
9,796 | ||||||||||
Partners capital equity capital |
|
108,035 |
|
|
186,490 |
|
|
8,157 |
|
199,126 |
|
|
198,264 |
|
137,019 |
|
|
243,342 |
|
|
3,087 |
|
279,197 |
|
278,335 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||
Total liabilities and Partners Capital |
$ |
591,625 |
|
$ |
380,826 |
|
$ |
28,756 |
$ |
201,156 |
|
$ |
898,819 |
$ |
562,870 |
|
$ |
441,257 |
|
$ |
22,277 |
$ |
282,358 |
$ |
924,452 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
The consolidated amounts include the necessary entries to eliminate the investment in Petro Holdings, Star Gas Propane and TG&E.
|
Useful Lives | |||||
(in thousands) |
|||||
Land |
$ |
762 |
| ||
Buildings |
|
660 |
30 years | ||
Furniture & fixtures |
|
510 |
10 years | ||
Fleet |
|
1,812 |
5-30 years | ||
Tanks and equipment |
|
8,784 |
5-30 years | ||
Customer lists |
|
18,981 |
7-15 years | ||
Restrictive covenants |
|
10 |
5 years | ||
Goodwill |
|
8,951 |
| ||
Working capital |
|
1,413 |
| ||
|
|
||||
Total |
$ |
41,883 |
|||
|
|
Nine Months Ended June 30, | ||||||
2001 |
2002 | |||||
(in thousands, except per unit data) |
||||||
Sales |
$ |
1,276,857 |
$ |
897,509 | ||
Net income |
$ |
70,974 |
$ |
43,063 | ||
General Partners interest in net income |
$ |
1,058 |
$ |
503 | ||
Limited Partners interest in net income |
$ |
69,916 |
$ |
42,560 | ||
Basic net income per limited partner unit |
$ |
2.45 |
$ |
1.49 | ||
Diluted net income per limited partner unit |
$ |
2.45 |
$ |
1.49 |
Nine Months Ended June 30, |
|||||||
2001 |
2002 |
||||||
(in thousands) |
|||||||
Cash paid during the period for: |
|||||||
Income taxes |
$ |
796 |
$ |
1,007 |
| ||
Interest |
$ |
25,631 |
$ |
31,086 |
| ||
Non-cash investing activities: Acquisitions: |
|||||||
Decrease in intangibles and other assets |
$ |
|
$ |
943 |
| ||
Decrease in accrued expenses |
$ |
|
$ |
(943 |
) | ||
Non-cash financing activities: |
|||||||
Increase in long-term debt |
$ |
|
$ |
1,774 |
| ||
Increase in other assets |
$ |
|
$ |
(2,337 |
) | ||
Decrease in intangibles and other assets |
$ |
|
$ |
563 |
|
Three Months Ended June 30, |
Nine Months Ended June 30, | |||||||||||||
2001 |
2002 |
2001 |
2002 | |||||||||||
(unaudited) |
(unaudited) | |||||||||||||
(in thousands, except per unit data) |
||||||||||||||
Income (loss) before cumulative effect of change in accounting principle per Limited Partner unit |
||||||||||||||
Basic |
$ |
(1.38 |
) |
$ |
(1.02 |
) |
$ |
2.21 |
$ |
1.47 | ||||
Diluted |
$ |
(1.38 |
) |
$ |
(1.02 |
) |
$ |
2.20 |
$ |
1.47 | ||||
Cumulative effect of change in accounting principle per Limited Partner unit |
||||||||||||||
Basic |
$ |
|
|
$ |
|
|
$ |
0.07 |
$ |
| ||||
Diluted |
$ |
|
|
$ |
|
|
$ |
0.07 |
$ |
| ||||
Net income (loss) per Limited Partner unit |
||||||||||||||
Basic |
$ |
(1.38 |
) |
$ |
(1.02 |
) |
$ |
2.28 |
$ |
1.47 | ||||
Diluted |
$ |
(1.38 |
) |
$ |
(1.02 |
) |
$ |
2.27 |
$ |
1.47 | ||||
Basic Earnings Per Unit: |
||||||||||||||
Net income (loss) |
$ |
(31,791 |
) |
$ |
(29,938 |
) |
$ |
49,997 |
$ |
41,781 | ||||
Less: General Partners interest in net income (loss) |
|
(449 |
) |
|
(331 |
) |
|
745 |
|
488 | ||||
|
|
|
|
|
|
|
|
|
| |||||
Limited Partners interest in net income (loss) |
$ |
(31,342 |
) |
$ |
(29,607 |
) |
$ |
49,252 |
$ |
41,293 | ||||
|
|
|
|
|
|
|
|
|
| |||||
Common Units |
|
19,725 |
|
|
25,478 |
|
|
18,588 |
|
24,631 | ||||
Senior Subordinated Units |
|
2,697 |
|
|
3,134 |
|
|
2,670 |
|
3,092 | ||||
Junior Subordinated Units |
|
345 |
|
|
345 |
|
|
345 |
|
345 | ||||
|
|
|
|
|
|
|
|
|
| |||||
Weighted average number of Limited Partner units Outstanding |
|
22,767 |
|
|
28,957 |
|
|
21,603 |
|
28,068 | ||||
|
|
|
|
|
|
|
|
|
| |||||
Basic earnings per unit |
$ |
(1.38 |
) |
$ |
(1.02 |
) |
$ |
2.28 |
$ |
1.47 | ||||
|
|
|
|
|
|
|
|
|
| |||||
Diluted Earnings Per Unit: |
||||||||||||||
Limited Partners interest in net income (loss) |
$ |
(31,342 |
) |
$ |
(29,607 |
) |
$ |
49,252 |
$ |
41,293 | ||||
|
|
|
|
|
|
|
|
|
| |||||
Weighted average number of Limited Partner units outstanding |
|
22,767 |
|
|
28,957 |
|
|
21,603 |
|
28,068 | ||||
Senior subordinated units anticipated to be issued under employee incentive plan |
|
|
|
|
|
|
|
113 |
|
42 | ||||
|
|
|
|
|
|
|
|
|
| |||||
Diluted weighted average number of Limited Partner units |
|
22,767 |
|
|
28,957 |
|
|
21,716 |
|
28,110 | ||||
|
|
|
|
|
|
|
|
|
| |||||
Diluted earnings per unit |
$ |
(1.38 |
) |
$ |
(1.02 |
) |
$ |
2.27 |
$ |
1.47 | ||||
|
|
|
|
|
|
|
|
|
|
Item |
6/5/02 |
This Form 8-K consists of a copy of the underwriting agreement for a firm commitment public offering of up to 1,800,000 common units (plus a 15% over-allotment
option) of the registrant that were previously registered pursuant to a shelf registration statement on Form S-3 (SEC File No. 333-57994) |
6/6/02 |
This Form 8-K consists of the following historical press release: Star Gas Partners, L.P. (the Partnership) (NYSE: SGU, SGH), a diversified energy
distributor and services providerspecializing in heating oil, propane, natural gas and electricity, announced today that Fitch Rating Service has reaffirmed its (BBB) rating on the First Mortgage Notes issued by Stars subsidiary Star Gas
Propane. At the same time, Fitch has placed on rating watch negative its (BBB) rating of the Senior Secured Notes of Stars subsidiary, Petro. |
STAR GAS PARTNERS, L.P. | ||
By: |
/s/ STAR GAS LLC (GENERAL PARTNER) |
|
Signature |
Title |
Date | ||
/s/ AMI TRAUBER
Ami Trauber |
Chief Financial Officer Star Gas LLC(Principal Financial Officer) |
August 1, 2002 | ||
/s/ JAMES J.
BOTTIGLIERI James J.
Bottiglieri |
Vice President Star Gas LLC |
August 1, 2002 |