|
|
|
|
|
Delaware
|
|
1-14365
|
|
76-0568816
|
(State
or
other jurisdiction of
incorporation
or organization)
|
|
(Commission
File Number)
|
|
(I.R.S.
Employer
Identification
No.)
|
|
|
|
|
(b)
|
Pro
forma
financial information.
|
El
Paso
Corporation
|
|||||||||||||
Unaudited
Pro
Forma Condensed Consolidated Balance Sheet
|
|||||||||||||
As
of June
30, 2006
|
|||||||||||||
(In
millions)
|
|||||||||||||
El
Paso
|
Pro
Forma
|
As
|
|||||||||||
Historical
|
Adjustments
|
Adjusted
|
|||||||||||
Assets
|
|||||||||||||
Current
assets
|
|||||||||||||
Cash
and cash equivalents
|
$
|
1,762
|
$
|
13
|
(a
|
)
|
$
|
1,775
|
|||||
Accounts
and notes receivable, net
|
1,190
|
-
|
1,190
|
||||||||||
Other
|
1,277
|
11
|
(b | ) |
1,288
|
||||||||
Total
current
assets
|
4,229
|
24
|
4,253
|
||||||||||
Property,
plant and equipment, net
|
19,355
|
-
|
19,355
|
||||||||||
Other
assets
|
|||||||||||||
Investments
in unconsolidated affiliates
|
2,102
|
-
|
2,102
|
||||||||||
Other
|
3,091
|
-
|
3,091
|
||||||||||
Total
assets
|
$
|
28,777
|
$
|
24
|
$
|
28,801
|
|||||||
Liabilities
and Stockholders’ Equity
|
|||||||||||||
Current
liabilities
|
|||||||||||||
Accounts
payable
|
$
|
986
|
-
|
$
|
986
|
||||||||
Short-term
financing obligations, including current maturities
|
838
|
-
|
838
|
||||||||||
Other
|
2,263
|
32
|
(c
|
) |
2,295
|
||||||||
Total
current
liabilities
|
4,087
|
32 |
|
4,119
|
|||||||||
Long-term
debt
|
15,374
|
-
|
15,374
|
||||||||||
Other
liabilities
|
|||||||||||||
Deferred
income taxes
|
1,653
|
5
|
(d
|
)
|
1,622
|
||||||||
(36 | ) | (b | ) | ||||||||||
Other
|
3,094
|
103
|
(c | ) |
3,197
|
||||||||
Commitments
and contingencies
|
|||||||||||||
Securities
of
subsidiaries
|
31
|
-
|
31
|
||||||||||
Stockholders'
equity
|
|||||||||||||
Preferred
stock
|
750
|
-
|
750
|
||||||||||
Common
stock
|
2,113
|
-
|
2,113
|
||||||||||
Additional
paid-in-capital
|
4,860
|
-
|
4,860
|
||||||||||
Accumulated
deficit
|
(2,909
|
)
|
8
|
(e
|
)
|
(2,989
|
)
|
||||||
(88 | ) |
(f
|
) | ||||||||||
Other
|
(276
|
)
|
-
|
(276
|
)
|
||||||||
Total
stockholders' equity
|
4,538
|
(80
|
) |
4,458
|
|||||||||
Total
liabilities and stockholders’ equity
|
$
|
28,777
|
$
|
24
|
$
|
28,801
|
El
Paso
Corporation
|
|||||||||||||
Unaudited
Pro
Forma Condensed Consolidated Statement of Income
|
|||||||||||||
For
the Six
Months Ended June 30, 2006
|
|||||||||||||
(In
millions,
except per common share amounts)
|
|||||||||||||
El
Paso
|
Pro
Forma
|
As
|
|||||||||||
Historical
|
Adjustments
|
Adjusted
|
|||||||||||
Operating
revenues
|
$
|
2,745
|
$
|
42
|
(g
|
)
|
$
|
2,787
|
|||||
Operating
expenses
|
|||||||||||||
Cost
of
products and services
|
146
|
-
|
146
|
||||||||||
Operation
and
maintenance
|
719
|
-
|
719
|
||||||||||
Depreciation,
depletion and amortization
|
550
|
-
|
550
|
||||||||||
Taxes,
other
than income taxes
|
134
|
-
|
134
|
||||||||||
1,549
|
-
|
1,549
|
|||||||||||
Operating
income (loss)
|
1,196
|
42
|
1,238
|
||||||||||
Earnings
from
unconsolidated affiliates
|
97
|
-
|
97
|
||||||||||
Other
income,
net
|
82
|
-
|
82
|
||||||||||
Interest
and
debt expense
|
(680
|
)
|
-
|
(680
|
)
|
||||||||
Income
(loss)
before income taxes
|
695
|
42
|
737
|
||||||||||
Income
taxes
|
167
|
15
|
(h
|
)
|
182
|
||||||||
Income
(loss)
from continuing operations
|
$
|
528
|
$
|
27
|
$
|
555
|
|||||||
Basic income
per common share from continuing operations
|
$
|
0.77
|
$
|
0.81
|
|||||||||
Diluted
income per common share from continuing operations
|
$
|
0.73 | $ | 0.77 | |||||||||
Basic average common
shares outstanding
|
|
664 | 664 | ||||||||||
Diluted
average common shares outstanding
|
732
|
732
|
|||||||||||
El
Paso
Corporation
|
|||||||||||||
Unaudited
Pro
Forma Condensed Consolidated Statement of Income
|
|||||||||||||
For
the Year
Ended December 31, 2005
|
|||||||||||||
(In
millions,
except per common share amounts)
|
|||||||||||||
El
Paso
|
Pro
Forma
|
As
|
|||||||||||
Historical
|
Adjustments
|
Adjusted
|
|||||||||||
|
|||||||||||||
Operating
revenues
|
$
|
3,970
|
$
|
(96
|
) | (g | ) |
$
|
3,874
|
||||
Operating
expenses
|
|||||||||||||
Cost
of
products and services
|
323
|
-
|
323
|
||||||||||
Operation
and
maintenance
|
2,032
|
-
|
2,032
|
||||||||||
Depreciation,
depletion and amortization
|
1,100
|
-
|
1,100
|
||||||||||
Loss
on
long-lived assets
|
74
|
-
|
74
|
||||||||||
Taxes,
other
than income taxes
|
262
|
-
|
262
|
||||||||||
3,791
|
-
|
3,791
|
|||||||||||
Operating
income (loss)
|
179
|
(96
|
) |
83
|
|||||||||
Earnings
from
unconsolidated affiliates
|
342
|
162
|
(i
|
)
|
504
|
||||||||
Other
income,
net
|
239
|
-
|
239
|
||||||||||
Interest
and
debt expense
|
(1,354
|
)
|
-
|
(1,354
|
)
|
||||||||
Distributions
on preferred interests of consolidated subsidiaries
|
(9
|
)
|
-
|
(9
|
)
|
||||||||
Income
(loss)
before income taxes
|
(603
|
)
|
66
|
(537
|
)
|
||||||||
Income
taxes
|
(251
|
)
|
23
|
(h
|
)
|
(228
|
)
|
||||||
Income
(loss)
from continuing operations
|
$
|
(352
|
)
|
$
|
43
|
$
|
(309
|
)
|
|||||
Basic
and
diluted income per common share from continuing operations
|
$
|
(0.59
|
)
|
$
|
(0.52
|
)
|
|||||||
Basic
and
diluted average common shares outstanding
|
646
|
646
|
|||||||||||
(a) |
the
receipt
of proceeds from the sale of our
investment;
|
(b) |
the
tax
effect of the mark-to-market liability using a statutory rate of
35
percent;
|
(c) |
the
current
and non-current portion of the mark-to-market liability of natural
gas
supply agreements with MCV based on estimated values of these agreements,
which represents the cumulative unrecognized mark-to-market losses
on
these contracts attributable to our
interest;
|
(d) |
the
tax
effect of the gain on sale using a statutory rate of 35
percent;
|
(e) |
the
impact of
the gain on the sale, net of taxes;
|
(f) |
the
impact of
the mark-to-market liability, net of
taxes;
|
(g) |
the
non cash
mark-to-market gains (losses) on natural gas supply agreements with
MCV
based on changes in the estimated values of these agreements for
the six
months ended June 30, 2006 and for the year ended December 31, 2005,
which
represents changes in the cumulative unrecognized mark-to-market
losses on
these contracts attributable to our interest during those
periods;
|
(h) |
the
tax
effect of the pro forma adjustments using the statutory rate of 35
percent; and
|
(i) |
the
elimination of our historical earnings from unconsolidated affiliates
related to MCV, net of impairments.
|
|
EL
PASO CORPORATION
|
|
|
|
|
|
|
|
|
By:
|
/s/
D. Mark Leland
|
|
|
D.
Mark Leland
|
|
|
Executive Vice
President and Chief Financial Officer
|
(Principal
Financial Officer)
|
||
|
|
|
Dated: August
9, 2006
|