UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 8-K

Current Report Pursuant to Section 13 or
15(d) of the Securities Exchange Act of 1934

June 17, 2004
 
Date of Report (Date of earliest event reported)

ATMOS ENERGY CORPORATION

(Exact Name of Registrant as Specified in its Charter)
         
TEXAS AND VIRGINIA   1-10042   75-1743247

 
 
 
 
 
(State or Other Jurisdiction
of Incorporation)
  (Commission File
Number)
  (I.R.S. Employer
Identification No.)
     
1800 THREE LINCOLN CENTRE,
5430 LBJ FREEWAY, DALLAS, TEXAS
  75240

 
 
 
(Address of Principal Executive Offices)   (Zip Code)
     
(972) 934-9227

 
(Registrant’s Telephone Number, Including Area Code)
     
Not Applicable

 
(Former Name or Former Address, if Changed Since Last Report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

TABLE OF CONTENTS

Item 8.01. Other Events.
Item 9.01. Financial Statements and Exhibits.
SIGNATURE
EXHIBIT INDEX
Letter of Deloitte & Touche LLP Re: Unaudited Interim Financial Information
Unaudited Condensed Consolidated Financial Statements of TXU Gas Company
Unaudited Proforma Combined Balance Sheet and Statements of Income

 

Item 8.01. Other Events.

     On June 17, 2004, a subsidiary of Atmos Energy Corporation entered into a definitive agreement to acquire the natural gas distribution and pipeline operations of TXU Gas Company, a subsidiary of TXU Corp. The audited consolidated financial statements of TXU Gas Company and its subsidiaries as of December 31, 2003 and 2002 and for the three years ended December 31, 2003 were filed as Exhibit 99.1 to our current report on Form 8-K on July 7, 2004. The unaudited condensed consolidated financial statements of TXU Gas Company and its subsidiaries as of June 30, 2004 and for the quarterly periods ended June 30, 2004 and 2003 are filed as Exhibit 99.1 hereto. Please note that these audited and unaudited financial statements of TXU Gas Company reflect the entire assets and operations of TXU Gas Company. However, under the terms of the definitive agreement, we are only acquiring the natural gas distribution and pipeline operations of TXU Gas Company. Our unaudited pro forma combined balance sheet as of June 30, 2004 and our unaudited pro forma combined statements of income for the nine months ended June 30, 2004 and the twelve months ended September 30, 2003, which are filed as Exhibit 99.2 hereto, give effect to our acquisition of the TXU Gas operations and entering into the related bridge financing facility, which we will use to finance the acquisition, as well as the application of the net proceeds of $235.8 million from our recent offering of our common stock towards the purchase price of the TXU Gas operations.

 

     Item 9.01. Financial Statements and Exhibits.

  (c)   Exhibits

15.1   Letter of Deloitte & Touche LLP regarding unaudited interim financial information
 
99.1   Unaudited condensed consolidated financial statements of TXU Gas Company and its Subsidiaries as of June 30, 2004 and for the quarterly periods ended June 30, 2004 and 2003
 
99.2   Unaudited pro forma combined balance sheet of Atmos Energy Corporation as of June 30, 2004 and unaudited pro forma combined statements of income for the nine months ended June 30, 2004 and the 12 months ended September 30, 2003

 

 

SIGNATURE

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

         
    ATMOS ENERGY CORPORATION
    (Registrant)
 
       
DATE: August 31, 2004
  By:   /s/ LOUIS P. GREGORY
     
 
      Louis P. Gregory
Senior Vice President
and General Counsel

 

 

EXHIBIT INDEX

 
     
Exhibit Number
  Description
15.1
  Letter of Deloitte & Touche LLP regarding unaudited interim financial information
 
   
99.1
  Unaudited condensed consolidated financial statements of TXU Gas Company and its Subsidiaries as of June 30, 2004 and for the quarterly periods ended June 30, 2004 and 2003
 
   
99.2
  Unaudited pro forma combined balance sheet of Atmos Energy Corporation as of June 30, 2004 and unaudited pro forma combined statements of income for the nine months ended June 30, 2004 and the 12 months ended September 30, 2003

 

 
 
 

EXHIBIT 15.1

Atmos Energy Corporation:

We have made a review, in accordance with standards of the Public Company Accounting Oversight Board (United States), of the unaudited condensed consolidated interim financial information of TXU Gas Company and subsidiaries (TXU Gas) as of June 30, 2004 and for the three and six-month periods ended June 30, 2004 and 2003, and have issued our report thereon dated August 13, 2004; because we did not perform an audit, we expressed no opinion on that information.

We are aware that our report referred to above, which is included in Atmos Energy Corporation’s Current Report on Form 8-K filed on or about August 27, 2004, is incorporated by reference in the Registration Statement of Atmos Energy Corporation on Form S-3 for the registration of its debt securities or common stock.

We also are aware that the aforementioned report, pursuant to Rule 436(c) under the Securities Act of 1933, is not considered a part of the Registration Statement prepared or certified by an accountant or a report prepared or certified by an accountant within the meaning of Sections 7 and 11 of that Act.

/s/ DELOITTE & TOUCHE LLP

Dallas, Texas
August 27, 2004

 
 
 

 

Exhibit 99.1

When the following terms and abbreviations appear in the text of the notes to the financial statements, they shall have the meanings indicated below:

     
1999 Restructuring Legislation
  Legislation that restructured the electric utility industry in Texas to provide for competition
 
   
2003 Form 10-K
  TXU Gas’ Annual Report on Form 10-K for the year ended December 31, 2003
 
   
Bcf
  Billion cubic feet
 
   
Commission
  Public Utility Commission of Texas
 
   
ERCOT
  Electric Reliability Council of Texas, the Independent System Operator and the regional reliability coordinator of the various electricity systems within Texas
 
   
FASB
  Financial Accounting Standards Board, the designated organization in the private sector for establishing standards for financial accounting and reporting
 
   
FIN
  Financial Accounting Standards Board Interpretation
 
   
FIN 46
  FIN No. 46, “Consolidation of Variable Interest Entities”
 
   
FIN 46R
  FIN No. 46 (Revised 2003), “Consolidation of Variable Interest Entities-An Interpretation of ARB No. 51”
 
   
Fitch
  Fitch Ratings, Ltd.
 
   
IRS
  Internal Revenue Service
 
   
Moody’s
  Moody’s Investors Services, Inc.
 
   
RRC
  Railroad Commission of Texas
 
   
S&P
  Standard & Poor’s, a division of The McGraw Hill Companies
 
   
Sarbanes-Oxley
  Sarbanes-Oxley Act of 2002
 
   
SEC
  United States Securities and Exchange Commission
 
   
SFAS
  Statement of Financial Accounting Standards issued by the FASB
 
   
SFAS 140
  SFAS No. 140, “Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities, a replacement of FASB Statement 125”

 
 
     
TCEQ
  Texas Commission on Environmental Quality
 
   
TXU Business Services
  TXU Business Services Company, a subsidiary of TXU Corp.
 
   
TXU Corp
  Refers to TXU Corp., a holding company,and/or its consolidated subsidiaries, depending on context
 
   
TXU Gas
  Refers to TXU Gas Company, a subsidiary of TXU Corp. and/or its subsidiaries, depending on context
 
   
US
  United States of America
 
   
US GAAP
  Accounting principles generally accepted in the US
 
   
US Holdings
  TXU US Holdings Company, a subsidiary of TXU Corp.

 

 

 

TXU GAS COMPANY AND SUBSIDIARIES
CONDENSED STATEMENTS OF CONSOLIDATED INCOME (LOSS)
(Unaudited)

                                 
    Three Months Ended   Six Months Ended
    June 30,
  June 30,
    2004
  2003
  2004
  2003
    (millions of dollars)
Operating revenues
  $ 216     $ 199     $ 724     $ 820  
 
   
 
     
 
     
 
     
 
 
Operating expenses:
                               
Gas purchased for resale
    102       89       428       519  
Operation and maintenance
    137       72       206       139  
Depreciation and amortization
    19       19       38       37  
Income tax expense (benefit)
    (13 )     (9 )     4       16  
Taxes other than income
    30       33       61       55  
 
   
 
     
 
     
 
     
 
 
Total operating expenses
    275       204       737       766  
Operating income (loss)
    (59 )     (5 )     (13 )     54  
Other income and deductions
                               
Other income
    2       1       4       3  
Other deductions
    125             125        
Nonoperating income tax expense (benefit)
    (29 )           (27 )     1  
Interest income
                      1  
Interest expense and related charges
    8       11       16       22  
 
   
 
     
 
     
 
     
 
 
Net income (loss)
    (161 )     (15 )     (123 )     35  
Preferred stock dividends
    1       1       2       2  
 
   
 
     
 
     
 
     
 
 
Net income (loss) applicable to common stock
  $ (162 )   $ (16 )   $ (125 )   $ 33  
 
   
 
     
 
     
 
     
 
 
 

CONDENSED STATEMENTS OF CONSOLIDATED
COMPREHENSIVE INCOME (LOSS)
(Unaudited)

                                 
Net Income (loss)
  $ (161 )   $ (15 )   $ (123 )   $ 35  
 
   
 
     
 
     
 
     
 
 
Other comprehensive income:
                               
Cash flow hedge activity, net of tax effect:
                               
Amounts realized in earnings
          1             2  
 
   
 
     
 
     
 
     
 
 
Total
          1             2  
 
   
 
     
 
     
 
     
 
 
Comprehensive income (loss)
  $ (161 )   $ (14 )   $ (123 )   $ 37  
 
   
 
     
 
     
 
     
 
 

See Notes to Financial Statements.

 

 

 

TXU GAS COMPANY AND SUBSIDIARIES
CONDENSED STATEMENTS OF CONSOLIDATED CASH FLOWS
(Unaudited)

                 
    Six Months Ended
    June 30,
    2004
  2003
    (millions of dollars)
Cash flows — operating activities:
               
Net income (loss)
  $ (123 )   $ 35  
Adjustments to reconcile net income to cash provided by operating activities:
               
Depreciation and amortization
    43       40  
Deferred income taxes — net
    (48 )     7  
Goodwill impairment
    35        
Charge for regulatory disallowances
    153        
Equity in earnings of affiliates and joint ventures
          (1 )
Adjustments related to gas cost recovery
    6       34  
Changes in operating assets and liabilities
    (48 )     (9 )
 
   
 
     
 
 
Cash provided by operating activities
    18       106  
Cash flows — financing activities:
               
Retirements of long-term debt
    (150 )     (125 )
Change in notes payable — commercial paper
    300        
Change in advances from affiliates
    (116 )     60  
Cash dividends paid
    (4 )     (2 )
Debt premium, discount, financing and reacquisition expenses
          (2 )
 
   
 
     
 
 
Cash provided by (used in) financing activities
    30       (69 )
Cash flows — investing activities:
               
Capital expenditures
    (49 )     (48 )
Other
    4       9  
 
   
 
     
 
 
Cash used in investing activities
    (45 )     (39 )
 
   
 
     
 
 
Net change in cash and cash equivalents
    3       (2 )
Cash and cash equivalents— beginning balance
    5       4  
 
   
 
     
 
 
Cash and cash equivalents— ending balance
  $ 8     $ 2  
 
   
 
     
 
 

See Notes to Financial Statements.

 

 

 

TXU GAS COMPANY AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)

                 
    June 30,   December 31,
    2004
  2003
    (millions of dollars)
ASSETS
               
Current assets:
               
Cash and cash equivalents
  $ 8     $ 5  
Accounts receivable
    29       101  
Inventories
    135       144  
Other current assets
    50       27  
 
   
 
     
 
 
Total current assets
    222       277  
Investments:
               
Restricted cash
    10       10  
Other investments
    31       35  
Property, plant and equipment — net
    1,624       1,685  
Goodwill
    300       305  
Other noncurrent assets
    12       16  
 
   
 
     
 
 
Total assets
  $ 2,199     $ 2,328  
 
   
 
     
 
 
LIABILITIES AND SHAREHOLDER’S EQUITY
               
Current liabilities:
               
Notes payable — banks
  $ 300        
Advances from affiliates
    38       154  
Long-term debt due currently
    150       150  
Accounts payable
    51       148  
Other current liabilities
    130       88  
 
   
 
     
 
 
Total current liabilities
    669       540  
Accumulated deferred income taxes and investment tax credits
    32       79  
Long-term debt held by subsidiary trust
    155       155  
All other long-term debt, less amounts due currently
    125       276  
Regulatory liabilities
    113       35  
Other noncurrent liabilities and deferred credits
    354       364  
 
   
 
     
 
 
Total liabilities
    1,448       1,449  
Contingencies (Note 5)
               
Shareholder’s equity:
               
Preferred stock — not subject to mandatory redemption
    75       75  
Common stock (par value — $.01 per share):
               
Authorized shares - 100,000,000, Outstanding shares - 449,631
           
Additional paid in capital
    815       815  
Retained deficit
    (135 )     (7 )
Accumulated other comprehensive loss
    (4 )     (4 )
 
   
 
     
 
 
Total common stock equity
    676       804  
 
   
 
     
 
 
Total shareholder’s equity
    751       879  
 
   
 
     
 
 
Total liabilities and shareholder’s equity
  $ 2,199     $ 2,328  
 
   
 
     
 
 

See Notes to Financial Statements.

 

 

TXU GAS COMPANY AND SUBSIDIARIES
NOTES TO CONDENSED FINANCIAL STATEMENTS
(Unaudited)

1.   SIGNIFICANT ACCOUNTING POLICIES AND BUSINESS

     Description of Business — TXU Gas, a Texas corporation, is a largely regulated business engaged in the purchase, transmission, distribution and sale of natural gas in the north-central, eastern and western parts of Texas. TXU Gas is a wholly-owned subsidiary of TXU Corp. The TXU Gas business is held for sale as described below.

     TXU Gas serves more than 1.4 million retail gas customers and owns and operates gas distribution mains, gas transportation and gathering pipelines and underground storage reservoirs. TXU Gas also provides transportation services to gas distribution companies, electricity generation plants, end-use industrial customers and through-system shippers.

     TXU Gas’ natural gas pipeline, gas distribution and asset management services operations are managed as one integrated business; accordingly, there are no separate reportable business segments.

     Strategic Initiatives and Other Actions — As previously reported, on February 23, 2004, C. John Wilder was named president and chief executive of TXU Corp. Mr. Wilder was formerly executive vice president and chief financial officer of Entergy Corporation. Mr. Wilder has been reviewing the operations of TXU Corp. and has formulated certain strategic initiatives and continues to develop others. The review has resulted in the decision to sell TXU Gas. Other actions taken that impact TXU Gas relate to TXU Corp.’s cost structure, including organizational alignments and headcount as well as non-core business activities.

     Sale of TXU Gas

     On June 17, 2004, TXU Gas entered into a definitive merger agreement with an acquisition subsidiary of Atmos Energy Corporation (Atmos) pursuant to which Atmos will acquire the operations of TXU Gas for $1.925 billion in cash. The intent to sell the business had been previously disclosed. The transaction is expected to close by the end of the year, subject to the satisfaction of customary closing conditions and Atmos obtaining limited state regulatory approvals.

     Based on June 30, 2004 balance sheet amounts, estimated assets totaling $111 million and liabilities totaling $1.23 billion would not be assumed by the buyer. The assets consist largely of prepayments related to revenue-related taxes and employee deferred compensation-related investments. The liabilities consist largely of short and long-term debt, pension, post retirement benefits and deferred compensation obligations, and income tax liabilities including deferred income taxes.

     Capgemini Energy Agreement

     On May 17, 2004, TXU Corp. entered into a services agreement with a subsidiary of Cap Gemini North America Inc., Capgemini Energy LP (Capgemini), a new company initially providing business process support services to TXU Corp. and subsidiaries, and immediately implementing a plan to offer similar services to other utility companies. Under the ten-year agreement, over 2,500 employees transferred from subsidiaries of TXU Corp. to Capgemini effective July 1, 2004. Outsourced base support services performed by Capgemini for a fixed fee include information technology, customer call center, billing, human resources, supply chain and certain accounting activities.

     As part of the services agreements, TXU Corp. agreed to indemnify Capgemini for severance costs incurred by Capgemini for former employees terminated within 18 months of their transfer to Capgemini. Accordingly, TXU Gas recorded a $7 million ($5 million after-tax) charge for severance expense in the second quarter of 2004, which represents a reasonable estimate of the indemnity and is reported in other deductions. The charge consists principally of an allocation of severance related to TXU Business Services employees. In addition, TXU Corp. committed to pay for costs associated with transitioning the outsourced activities to Capgemini. The transition costs allocable to TXU Gas are expected to be recorded during the remainder of 2004.

     Basis of Presentation — The condensed consolidated financial statements of TXU Gas have been prepared in accordance with US GAAP and on the same basis as the audited financial statements included in its 2003 Form 10-K. In the opinion of management, all other adjustments (consisting of normal recurring accruals) necessary for a fair presentation of the results of operations and financial position have been included therein. All intercompany items and transactions have been eliminated in consolidation. Certain information and footnote disclosures normally included in annual consolidated financial statements prepared in accordance with US GAAP have been omitted pursuant to the rules and regulations of the SEC. Because the condensed consolidated interim financial statements do not include all of the information and footnotes required by US GAAP, they should be read in conjunction with the audited financial statements and related notes included in the 2003 Form 10-K. The results of operations for an interim period may not give a true indication of results for a full year.

     Certain reclassifications have been made to conform prior period data to the current period presentation. The income statement presentation, which is a regulatory format, differs from previous disclosures in that income tax expense and benefit is presented as a component of both operating and nonoperating results. All dollar amounts in the financial statements and tables in the notes are stated in millions of dollars unless otherwise indicated.

     Changes in Accounting Standards — FIN 46R was issued in December 2003 and replaced FIN 46, which was issued in January 2003. FIN 46R expands and clarifies the guidance originally contained in FIN 46, regarding consolidation of variable interest entities. FIN 46R did not impact results of operations or financial position for the first six months of 2004.

     The Medicare Prescription Drug, Improvement and Modernization Act of 2003 (the Medicare Act) was enacted in December 2003. TXU Corp. is accounting for the effects of the Medicare Act in accordance with FASB Staff Position 106-2. For the three and six months ended June 30, 2004, the effect of adoption of the Medicare Act was a reduction of approximately $1 million and $2 million, respectively, in TXU Gas’ postretirement benefit costs.

2.   GAS DISTRIBUTION RATE CASE

     In May 2003, TXU Gas filed, for the first time, a system-wide rate case for the distribution and pipeline operations. The case was filed in all 437 incorporated cities served by the distribution operations, and at the RRC for the pipeline business and for unincorporated areas served by the distribution operations. The TXU Gas filing requested an annual revenue increase of $69.5 million or 7.24%. All 437 cities took action on the case within their statutory time frame, and TXU Gas appealed these actions to the RRC. Twelve parties intervened in the case.

     On May 25, 2004, the RRC issued a final order in TXU Gas’ system-wide rate case granting an $11.7 million or 1.22% increase in TXU Gas’ rates. Additionally, as a result of the RRC order, TXU Gas recorded a charge of approximately $153 million ($99 million after-tax) in the second quarter 2004 to reserve for certain regulatory disallowances contained within the RRC’s order. The disallowances consisted of the following:

    Gas utility plant investment associated with the replacement of polyethylene pipe (“poly pipe”) in the amount of $77 million, with the related charge reported in other deductions;
 
    Regulatory asset relating to costs incurred for identifying locations requiring polyethylene pipe (“poly pipe”) replacements in the amount of $40 million, with the related charge reported in operation and maintenance expense;
 
    Regulatory asset relating to the costs of employee severance programs occurring in 1997 and again in 1999 in the amount of $31 million, with the related charge reported in operation and maintenance expense;
 
    Gains on sales of land and cushion gas in the combined approximate amount of $5 million, with the related charge reported in other deductions.

     TXU Gas believes that the final order does not follow applicable law or precedent in many important respects and filed a motion for rehearing requesting the RRC to reconsider and reverse significant judgments that TXU Gas believes are in error. The RRC has denied the motion for rehearing. TXU Gas is filing an appeal in district court.

3.   FINANCING ARRANGEMENTS

     Short-term Borrowings — At June 30, 2004, TXU Gas had outstanding short-term borrowings consisting of bank borrowings of $300 million at a weighted average interest rate of 2.18% and $38 million of short-term advances from affiliates at a weighted average interest rate of 2.85%. At March 31, 2004, TXU Gas had outstanding short-term advances from affiliates of $231 million at a weighted average interest rate of 2.86%.

     Credit Facilities — On April 26, 2004, TXU Gas entered into a new $300 million, 364-day credit facility. At June 30, 2004, the facility was fully drawn and borrowings were used to repay advances from affiliates. In July 2004, this facility was repaid and has been terminated.

     Sale of Receivables — TXU Corp. has established an accounts receivable securitization program. The activity under this program is accounted for as a sale of accounts receivable in accordance with SFAS 140. Under the program, subsidiaries of TXU Corp. (originators) sell trade accounts receivable to TXU Receivables Company, a consolidated wholly-owned bankruptcy remote direct subsidiary of TXU Corp., which sells undivided interests in the purchased accounts receivable for cash to special purpose entities established by financial institutions (the funding entities). As of June 30, 2004, $47 million of undivided interests in TXU Gas’ accounts receivable had been sold by TXU Receivables Company. Effective June 30, 2004, the program was extended through June 28, 2005. Additionally, the extension allows for increased availability of funding through a credit ratings-based reduction of customer deposits previously used to reduce the amount of undivided interests that could be sold. Undivided interests will now be reduced by 100% of the customer deposit for a Baa3/BBB- rating; 50% for a Baa2/BBB rating; and zero % for a Baa1/BBB+ and above rating (based on each originator’s credit rating).

     All new trade receivables under the program generated by the originators are continuously purchased by TXU Receivables Company with the proceeds from collections of receivables previously purchased. Changes in the amount of funding under the program, through changes in the amount of undivided interests sold by TXU Receivables Company, are generally due to seasonal variations in the level of accounts receivable and changes in collection trends. TXU Receivables Company has issued subordinated notes payable to the originators for the difference between the face amount of the uncollected accounts receivable purchased, less a discount, and cash paid to the originators that was funded by the sale of the undivided interests.

     The discount from face amount on the purchase of receivables principally funds program fees paid by TXU Receivables Company to the funding entities, as well as a servicing fee paid by TXU Receivables Company to TXU Business Services. The program fees (losses on sale), which consist primarily of interest costs on the underlying financing, were $1 million for each of the six-month periods ending June 30, 2004 and 2003 and approximated 2.1% and 3.6% for the first six months of 2004 and 2003, respectively, of the average funding under the program on an annualized basis; these fees represent the net incremental costs of the program to TXU Gas and are reported in operation and maintenance expenses. The servicing fee, which totaled approximately $1 million and $2 million, for the first six months of 2004 and 2003, respectively, compensates TXU Business Services for its services as collection agent, including maintaining the detailed accounts receivable collection records.

     The June 30, 2004 balance sheet reflects $85 million face amount of trade accounts receivable reduced by $47 million of undivided interests sold by TXU Receivables Company. Funding under the program decreased $6 million for the six months ended June 30, 2004, primarily due to the effect of seasonal fluctuations. Funding under the program for the six months ended June 30, 2003 increased $22 million. Funding increases or decreases under the program are reflected as operating cash flow activity in the statement of cash flows. The carrying amount of the retained interests in the accounts receivable approximated fair value due to the short-term nature of the collection period.

     Activities of TXU Receivables Company related to TXU Gas for the six months ended June 30, 2004 and 2003 were as follows:

                 
     
Six Months Ended June 30,
    2004
  2003
Cash collections on accounts receivable
  $ 885     $ 915  
Face amount of new receivables purchased
    (872 )     (938 )
Discount from face amount of purchased receivables
    2       3  
Program fees paid
    (1 )     (1 )
Servicing fees paid
    (1 )     (2 )
Increase in subordinated notes payable
    (7 )     1  
 
   
 
     
 
 
TXU Gas’ operating cash flows (provided)/utilized under the program
  $ 6     $ (22 )
 
   
 
     
 
 

     Upon termination of the program, cash flows to TXU Gas would be delayed as collections of sold receivables would be used by TXU Receivables Company to repurchase the undivided interests sold instead of purchasing new receivables. The level of cash flows would normalize in approximately 16 to 31 days.

     Contingencies Related to Sale of Receivables Program — Although TXU Receivables Company expects to be able to pay its subordinated notes from the collections of purchased receivables, these notes are subordinated to the undivided interests of the financial institutions in those receivables, and collections might not be sufficient to pay the subordinated notes. The program may be terminated if either of the following events occurs:

  1)   all of the originators cease to maintain their required fixed charge coverage ratio and debt to capital (leverage) ratio;
 
  2)   the delinquency ratio (delinquent for 31 days) for the sold receivables, the default ratio (delinquent for 91 days or deemed uncollectible), the dilution ratio (reductions for discounts, disputes and other allowances) or the days collection outstanding ratio exceed stated thresholds and the financial institutions do not waive such event of termination. The thresholds apply to the entire portfolio of sold receivables, not separately to the receivables of each originator.

     The delinquency and dilution ratios exceeded the relevant thresholds during the first four months of 2003, but waivers were granted. These ratios were affected by issues related to the transition to competition. Certain billing and collection delays arose due to implementation of new systems and processes within Energy and ERCOT for clearing customers’ switching and billing data. Strengthened credit and collection policies and practices have brought the ratios into consistent compliance with the program requirement.

     Under terms of the receivables sale program, all the originators are required to maintain specified fixed charge coverage and leverage ratios (or supply a parent guarantor that meets the ratio requirements). The failure, by an originator or its parent guarantor, if any, to maintain the specified financial ratios would prevent that originator from selling its accounts receivable under the program. If all the originators and the parent guarantor, if any, fail to maintain the specified financial ratios so that there are no eligible originators, the facility would terminate.

     Long-Term Debt — At June 30, 2004 and December 31, 2003, the long-term debt of TXU Gas and its consolidated subsidiaries consisted of the following:

 
                 
    June 30,   December 31,
    2004
  2003
6.375% Fixed Notes due February 1, 2004
  $     $ 150  
7.125% Fixed Notes due June 15, 2005
    150       150  
6.564% Fixed Remarketed Reset Notes due January 1, 2008, remarketing date July 1, 2005 (a)
    125       125  
Unamortized valuation adjustment
          1  
 
   
 
     
 
 
Total TXU Gas (b)
    275       426  
Less amount due currently
    150       150  
 
   
 
     
 
 
Total long-term debt
  $ 125     $ 276  
 
   
 
     
 
 


(a)   These series are in the multiannual mode and are subject to mandatory tender prior to maturity on the mandatory remarketing date. On such date, the interest rate and interest rate period will be reset for the notes.
 
(b)   Upon the sale of TXU Gas’ operations, under the current definitive agreement, TXU Gas would be required to provide for the satisfaction of the outstanding long-term debt obligations.

4.   LONG-TERM DEBT HELD BY SUBSIDIARY TRUST

     At June 30, 2004 and December 31, 2003, a statutory business trust established as a wholly-owned financing subsidiary of TXU Gas, had 150 units ($147 million) of floating rate mandatorily redeemable preferred securities outstanding. Distributions on these preferred securities are payable quarterly based on an annual floating rate determined quarterly with reference to a three-month LIBOR rate plus a margin. The only assets held by the trust are $155 million principal amount of Floating Rate Junior Subordinated Debentures Series A issued by TXU Gas. The interest on the debentures matches the distributions on the preferred trust securities. The debentures will mature on July 1, 2028. TXU Gas has the right to redeem the debentures and cause the redemption of the preferred securities in whole or in part. TXU Gas owns the common securities issued by its subsidiary trust and has effectively issued a full and unconditional guarantee of the trust’s preferred securities.

     As a result of the adoption of FIN 46R in the fourth quarter of 2003, the subsidiary trust has been deconsolidated. As a result, TXU Gas’ balance sheet reflects the $155 million of long-term debt held by the trust and an investment in the trust of $8 million, instead of the former presentation of $147 million of preferred interests of subsidiaries. Upon the sale of TXU Gas’ operations, under the current definitive agreement, TXU Gas would be required to provide for the satisfaction of these securities.

5.   PREFERRED STOCK

     At June 30, 2004, TXU Gas had 75,000 shares of Adjustable Rate Series F Preferred Stock outstanding (2,000,000 total shares authorized) which is entitled upon liquidation to the stated value of $1,000 per share. The preferred stock series is the underlying preferred stock for depositary shares that were issue