##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---

FORM 10-Q



---



|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended March 31, 2007

OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from  to
.

COMMISSION FILE NUMBER: 0-32453



---

Inergy Holdings, L.P.

(Exact name of registrant as specified in its charter)



---



|                                                              |  |                                 
|------------------------------------------------------------- |  | --------------------------------
|Delaware                                                      |  | 43-1792470                      
|(State or other jurisdiction ofincorporation or organization) |  | (IRS EmployerIdentification No.)
|                                                              | 
|Two Brush Creek Blvd., Suite 200Kansas City, Missouri         |  | 64112                           
|(Address of principal executive offices)                      |  | (Zip code)                      

(816) 842-8181

(Registrants telephone number, including area code)



(Former name, former address and former fiscal year, if changed since last report)



---

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90
days.    Yes  x    No ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of
accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.

Large accelerated
filer ̈Accelerated filer  x    Non-accelerated filer ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act).    Yes ̈No  x

The following units were outstanding at May 1, 2007:



|             |  |           
|------------ |  | ----------
|Common Units |  | 20,003,016



---



---

##### Table of Contents

INERGY HOLDINGS, L.P.

INDEX TO FORM 10-Q



|                                                                                                           |  |     
|---------------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                           |  | Page
|Part I  Financial Information                                                                             |  |     
|                                                                                                           | 
|Item 1  Financial Statements of Inergy Holdings, L.P.:                                                    |  |     
|Consolidated Balance Sheets as of March 31, 2007 (unaudited) and September 30, 2006                        |  | 3   
|Unaudited Consolidated Statements of Operations for the Three and Six Months Ended March 31, 2007 and 2006 |  | 5   
|Unaudited Consolidated Statement of Partners Capital for the Six Months Ended March 31, 2007              |  | 6   
|Unaudited Consolidated Statements of Cash Flows for the Six Months Ended March 31, 2007 and 2006           |  | 7   
|Unaudited Notes to Consolidated Financial Statements                                                       |  | 9   
|                                                                                                           | 
|Item 2  Managements Discussion and Analysis of Financial Condition and Results of Operations             |  | 21  
|                                                                                                           | 
|Item 3  Quantitative and Qualitative Disclosures About Market Risk                                        |  | 33  
|                                                                                                           | 
|Item 4  Controls and Procedures                                                                           |  | 35  
|                                                                                                           | 
|Part II  Other Information                                                                                |  |     
|                                                                                                           | 
|Item 1  Legal Proceedings                                                                                 |  | 36  
|                                                                                                           | 
|Item 1A  Risk Factors                                                                                     |  | 36  
|                                                                                                           | 
|Item 2  Unregistered Sales of Equity Securities and Use of Proceeds                                       |  | 37  
|                                                                                                           | 
|Item 3  Defaults Upon Senior Securities                                                                   |  | 37  
|                                                                                                           | 
|Item 4  Submission of Matters to a Vote of Security Holders                                               |  | 37  
|                                                                                                           | 
|Item 5  Other Information                                                                                 |  | 37  
|                                                                                                           | 
|Item 6  Exhibits                                                                                          |  | 37  
|                                                                                                           | 
|Signature                                                                                                  |  | 38  



2



---

##### Table of Contents

PART I. FINANCIAL INFORMATION



|Item 1. | Financial Statements of Inergy Holdings, L.P.
|------- | ---------------------------------------------

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in millions, except unit information)



|                                                                                                                                                  |  |                |         |                    |   |        
|------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------- | ------- | ------------------ | - | -------
|                                                                                                                                                  |  | March 31, 2007 |         | September 30, 2006
|                                                                                                                                                  |  | (unaudited)    |         |                   
|Assets                                                                                                                                            |  |                |         |                    |   |        
|                                                                                                                                                  |  |               
|Current assets:                                                                                                                                   |  |                |         |                    |   |        
|Cash                                                                                                                                              |  | $              | 44.1    |                    | $ | 12.1   
|Accounts receivable, less allowance for doubtful accounts of $4.1 million and $2.9 million at March 31, 2007 and September 30, 2006,
respectively |  |                | 141.6   |                    |   | 99.5   
|Inventories                                                                                                                                       |  |                | 54.1    |                    |   | 108.1  
|Assets from price risk management activities                                                                                                      |  |                | 31.5    |                    |   | 46.2   
|Prepaid expenses and other current assets                                                                                                         |  |                | 12.2    |                    |   | 30.0   
|                                                                                                                                                  |  |                |         |                    |   |        
|Total current assets                                                                                                                              |  |                | 283.5   |                    |   | 295.9  
|                                                                                                                                                  |  |               
|Property, plant and equipment                                                                                                                     |  |                | 915.8   |                    |   | 847.9  
|Less: accumulated depreciation                                                                                                                    |  |                | 149.5   |                    |   | 124.4  
|                                                                                                                                                  |  |                |         |                    |   |        
|Property, plant and equipment, net                                                                                                                |  |                | 766.3   |                    |   | 723.5  
|                                                                                                                                                  |  |               
|Intangible assets:                                                                                                                                |  |                |         |                    |   |        
|Customer accounts                                                                                                                                 |  |                | 228.7   |                    |   | 226.0  
|Covenants not to compete                                                                                                                          |  |                | 61.9    |                    |   | 54.2   
|Trademarks                                                                                                                                        |  |                | 32.8    |                    |   | 32.8   
|Deferred financing and other costs                                                                                                                |  |                | 23.4    |                    |   | 23.6   
|                                                                                                                                                  |  |                |         |                    |   |        
|                                                                                                                                                  |  |                | 346.8   |                    |   | 336.6  
|Less: accumulated amortization                                                                                                                    |  |                | 66.3    |                    |   | 52.9   
|                                                                                                                                                  |  |                |         |                    |   |        
|Intangible assets, net                                                                                                                            |  |                | 280.5   |                    |   | 283.7  
|                                                                                                                                                  |  |               
|Goodwill                                                                                                                                          |  |                | 371.8   |                    |   | 339.7  
|                                                                                                                                                  |  |               
|Other assets                                                                                                                                      |  |                | 2.7     |                    |   | 4.0    
|                                                                                                                                                  |  |                |         |                    |   |        
|Total assets                                                                                                                                      |  | $              | 1,704.8 |                    | $ | 1,646.8
|                                                                                                                                                  |  |                |         |                    |   |        

See accompanying notes to the consolidated financial statements.



3



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS (continued)

(in millions, except unit
information)



|                                                                                                                                      |  |                |         |   |                   |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------- |  | -------------- | ------- | - | ----------------- | - | ------- | -
|                                                                                                                                      |  | March 31, 2007 |         |   | September 30,2006 |  
|                                                                                                                                      |  | (unaudited)    |         |   |                   |  
|Liabilities and partners capital                                                                                                     |  |                |         |   |                   |   |         |  
|                                                                                                                                      |  |               
|Current liabilities:                                                                                                                  |  |                |         |   |                   |   |         |  
|Accounts payable                                                                                                                      |  | $              | 86.6    |   |                   | $ | 81.5    |  
|Accrued expenses                                                                                                                      |  |                | 52.5    |   |                   |   | 63.0    |  
|Customer deposits                                                                                                                     |  |                | 30.2    |   |                   |   | 98.0    |  
|Liabilities from price risk management activities                                                                                     |  |                | 25.8    |   |                   |   | 49.0    |  
|Current portion of long-term debt                                                                                                     |  |                | 4.2     |   |                   |   | 16.9    |  
|                                                                                                                                      |  |                |         |   |                   |   |         |  
|Total current liabilities                                                                                                             |  |                | 199.3   |   |                   |   | 308.4   |  
|                                                                                                                                      |  |               
|Long-term debt, less current portion                                                                                                  |  |                | 664.7   |   |                   |   | 673.1   |  
|Other long-term liabilities                                                                                                           |  |                | 9.8     |   |                   |   | 11.8    |  
|Deferred income taxes                                                                                                                 |  |                | 15.9    |   |                   |   | 15.8    |  
|Interest of non-controlling partners in Inergy, L.P.                                                                                  |  |                | 828.3   |   |                   |   | 656.4   |  
|                                                                                                                                      |  |               
|Partners capital                                                                                                                     |  |                |         |   |                   |   |         |  
|Common unitholders (20,002,000 and 20,000,000 units issued and outstanding as of March 31, 2007 and September 30, 2006,
respectively) |  |                | (14.1   | ) |                   |   | (18.0   | )
|Accumulated other comprehensive income (loss)                                                                                         |  |                | 0.9     |   |                   |   | (0.7    | )
|                                                                                                                                      |  |                |         |   |                   |   |         |  
|Total partners capital (deficiency)                                                                                                  |  |                | (13.2   | ) |                   |   | (18.7   | )
|                                                                                                                                      |  |                |         |   |                   |   |         |  
|Total liabilities and partners capital                                                                                               |  | $              | 1,704.8 |   |                   | $ | 1,646.8 |  
|                                                                                                                                      |  |                |         |   |                   |   |         |  

See accompanying notes to the consolidated financial statements.



4



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(in millions, except unit and per unit data)

(unaudited)



|                                                                                                 |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|------------------------------------------------------------------------------------------------ |  | --------------------------- | ------ | - | ------------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                                                                                 |  | Three Months EndedMarch 31, |        |   | Six Months EndedMarch 31, |  
|                                                                                                 |  | 2007                        |        |   | 2006                      |   |        | 2007 |  |   | 2006   |  
|Revenue:                                                                                         |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Propane                                                                                          |  | $                           | 460.5  |   |                           | $ | 389.0  |      |  | $ | 787.9  |   |  | $ | 756.4  |  
|Other                                                                                            |  |                             | 92.2   |   |                           |   | 87.8   |      |  |   | 172.5  |   |  |   | 170.7  |  
|                                                                                                 |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|                                                                                                 |  |                             | 552.7  |   |                           |   | 476.8  |      |  |   | 960.4  |   |  |   | 927.1  |  
|Cost of product sold (excluding depreciation and amortization as shown below)                    |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Propane                                                                                          |  |                             | 313.3  |   |                           |   | 265.8  |      |  |   | 544.0  |   |  |   | 549.7  |  
|Other                                                                                            |  |                             | 56.0   |   |                           |   | 59.8   |      |  |   | 103.9  |   |  |   | 113.7  |  
|                                                                                                 |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|                                                                                                 |  |                             | 369.3  |   |                           |   | 325.6  |      |  |   | 647.9  |   |  |   | 663.4  |  
|                                                                                                 |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Gross profit                                                                                     |  |                             | 183.4  |   |                           |   | 151.2  |      |  |   | 312.5  |   |  |   | 263.7  |  
|Expenses:                                                                                        |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Operating and administrative                                                                     |  |                             | 66.2   |   |                           |   | 57.7   |      |  |   | 131.9  |   |  |   | 126.7  |  
|Depreciation and amortization                                                                    |  |                             | 19.0   |   |                           |   | 18.3   |      |  |   | 39.5   |   |  |   | 38.1   |  
|Loss on disposal of assets                                                                       |  |                             | 0.2    |   |                           |   | 0.3    |      |  |   | 0.9    |   |  |   | 0.7    |  
|                                                                                                 |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Operating income                                                                                 |  |                             | 98.0   |   |                           |   | 74.9   |      |  |   | 140.2  |   |  |   | 98.2   |  
|                                                                                                 |  |                             |        |  
|Other income (expense):                                                                          |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Interest expense, net                                                                            |  |                             | (14.0  | ) |                           |   | (14.8  | )    |  |   | (28.3  | ) |  |   | (28.4  | )
|Finance charge income                                                                            |  |                             | 0.9    |   |                           |   | 0.9    |      |  |   | 1.5    |   |  |   | 1.4    |  
|Other income                                                                                     |  |                             | 1.0    |   |                           |   | 0.3    |      |  |   | 1.2    |   |  |   | 0.4    |  
|                                                                                                 |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Income before income taxes and interest of non-controlling partners in Inergy, L.P.s net income |  |                             | 85.9   |   |                           |   | 61.3   |      |  |   | 114.6  |   |  |   | 71.6   |  
|                                                                                                 |  |                             |        |  
|Provision for income taxes                                                                       |  |                             | (0.8   | ) |                           |   | (0.7   | )    |  |   | (1.0   | ) |  |   | (1.2   | )
|Interest of non-controlling partners in Inergy, L.P.s net income                                |  |                             | (72.9  | ) |                           |   | (51.6  | )    |  |   | (94.3  | ) |  |   | (57.7  | )
|                                                                                                 |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Net income                                                                                       |  | $                           | 12.2   |   |                           | $ | 9.0    |      |  | $ | 19.3   |   |  | $ | 12.7   |  
|                                                                                                 |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Net income applicable to limited partners units                                                 |  | $                           | 12.2   |   |                           | $ | 9.0    |      |  | $ | 19.3   |   |  | $ | 12.7   |  
|                                                                                                 |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Net income per limited partner:                                                                  |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Basic                                                                                            |  | $                           | 0.61   |   |                           | $ | 0.45   |      |  | $ | 0.97   |   |  | $ | 0.64   |  
|                                                                                                 |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Diluted                                                                                          |  | $                           | 0.60   |   |                           | $ | 0.45   |      |  | $ | 0.96   |   |  | $ | 0.63   |  
|                                                                                                 |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Weighted average limited partners units outstanding (in thousands):                             |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Basic                                                                                            |  |                             | 20,002 |   |                           |   | 20,000 |      |  |   | 20,002 |   |  |   | 20,000 |  
|                                                                                                 |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Diluted                                                                                          |  |                             | 20,241 |   |                           |   | 20,173 |      |  |   | 20,212 |   |  |   | 20,199 |  
|                                                                                                 |  |                             |        |   |                           |   |        |      |  |   |        |   |  |   |        |  

See accompanying notes to the consolidated financial statements.



5



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF PARTNERS CAPITAL

(in millions)

(unaudited)



|                                                |  |                                    |       |   |                                             |   |      |                                     |  |   |       |  
|----------------------------------------------- |  | ---------------------------------- | ----- | - | ------------------------------------------- | - | ---- | ----------------------------------- |  | - | ----- | -
|                                                |  | Partners CommonInterest (Deficit) |       |   | Accumulated OtherComprehensiveIncome (Loss) |   |      | Total PartnersCapital (Deficiency) | 
|Balance at September 30, 2006                   |  | $                                  | (18.0 | ) |                                             | $ | (0.7 | )                                   |  | $ | (18.7 | )
|Net proceeds from common unit options exercised |  |                                    | 0.1   |   |                                             |   |     |                                     |  |   | 0.1   |  
|Distributions                                   |  |                                    | (15.5 | ) |                                             |   |     |                                     |  |   | (15.5 | )
|Comprehensive income:                           |  |                                    |       |   |                                             |   |      |                                     |  |   |       |  
|Net income                                      |  |                                    | 19.3  |   |                                             |   |     |                                     |  |   | 19.3  |  
|Unrealized gain on cash flow hedges             |  |                                    |      |   |                                             |   | 1.6  |                                     |  |   | 1.6   |  
|                                                |  |                                    |       |   |                                             |   |      |                                     |  |   |       |  
|Comprehensive income                            |  |                                    |       |   |                                             |   |      |                                     |  |   | 20.9  |  
|                                                |  |                                    |       |   |                                             |   |      |                                     |  |   |       |  
|Balance at March 31, 2007                       |  | $                                  | (14.1 | ) |                                             | $ | 0.9  |                                     |  | $ | (13.2 | )
|                                                |  |                                    |       |   |                                             |   |      |                                     |  |   |       |  

See accompanying notes to the consolidated financial statements.



6



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in millions)

(unaudited)



|                                                                                  |  |                            |        |   |      |   |        |  
|--------------------------------------------------------------------------------- |  | -------------------------- | ------ | - | ---- | - | ------ | -
|                                                                                  |  | Six Months Ended March 31, |       
|                                                                                  |  | 2007                       |        |   | 2006 |  
|Operating activities                                                              |  |                            |        |   |      |   |        |  
|Net income                                                                        |  | $                          | 19.3   |   |      | $ | 12.7   |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                            |        |   |      |   |        |  
|Depreciation                                                                      |  |                            | 27.4   |   |      |   | 29.3   |  
|Amortization                                                                      |  |                            | 12.1   |   |      |   | 8.8    |  
|Amortization of deferred financing costs                                          |  |                            | 1.2    |   |      |   | 1.2    |  
|Unit based compensation charges                                                   |  |                            | 0.3    |   |      |   | 0.3    |  
|Provision for doubtful accounts                                                   |  |                            | 1.1    |   |      |   | 1.0    |  
|Loss on disposal of assets                                                        |  |                            | 0.9    |   |      |   | 0.7    |  
|Interest of non-controlling partners in Inergy, L.P.s net income                 |  |                            | 94.3   |   |      |   | 57.7   |  
|Deferred income taxes                                                             |  |                            | 0.1    |   |      |   | (0.2   | )
|Net assets from price risk management activities                                  |  |                            | 9.2    |   |      |   | 3.0    |  
|Changes in operating assets and liabilities, net of effects from acquisitions:    |  |                            |        |   |      |   |        |  
|Accounts receivable                                                               |  |                            | (43.7  | ) |      |   | (39.2  | )
|Inventories                                                                       |  |                            | 54.5   |   |      |   | 87.4   |  
|Prepaid expenses and other current assets                                         |  |                            | 17.9   |   |      |   | 12.9   |  
|Other assets                                                                      |  |                            | 1.4    |   |      |   | (0.1   | )
|Accounts payable                                                                  |  |                            | 4.4    |   |      |   | (39.8  | )
|Accrued expenses                                                                  |  |                            | (13.2  | ) |      |   | (2.1   | )
|Customer deposits                                                                 |  |                            | (67.8  | ) |      |   | (50.5  | )
|                                                                                  |  |                            |        |   |      |   |        |  
|Net cash provided by operating activities                                         |  |                            | 119.4  |   |      |   | 83.1   |  
|                                                                                  |  |                           
|Investing activities                                                              |  |                            |        |   |      |   |        |  
|Acquisitions, net of cash acquired                                                |  | $                          | (81.2  | ) |      | $ | (169.8 | )
|Purchases of property, plant and equipment                                        |  |                            | (31.2  | ) |      |   | (14.1  | )
|Deferred acquisition costs incurred                                               |  |                            | (0.2   | ) |      |   | (0.3   | )
|Proceeds from sale of assets                                                      |  |                            | 3.9    |   |      |   | 4.0    |  
|                                                                                  |  |                            |        |   |      |   |        |  
|Net cash used in investing activities                                             |  |                            | (108.7 | ) |      |   | (180.2 | )

See accompanying notes to the consolidated financial statements.



7



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)

(in millions)

(unaudited)



|                                                                                                 |  |                           |        |   |      |   |        |  
|------------------------------------------------------------------------------------------------ |  | ------------------------- | ------ | - | ---- | - | ------ | -
|                                                                                                 |  | Six Months EndedMarch 31, |       
|                                                                                                 |  | 2007                      |        |   | 2006 |  
|Financing activities                                                                             |  |                           |        |   |      |   |        |  
|Proceeds from the issuance of long-term debt                                                     |  | $                         | 272.3  |   |      | $ | 657.5  |  
|Principal payments on long-term debt                                                             |  |                           | (296.8 | ) |      |   | (522.9 | )
|Net proceeds from the issuance of Inergy, L.P. common units                                      |  |                           | 104.7  |   |      |   | 24.8   |  
|Distributions to non-controlling partners in Inergy, L.P.                                        |  |                           | (46.4  | ) |      |   | (38.3  | )
|Distributions                                                                                    |  |                           | (15.5  | ) |      |   | (11.5  | )
|Deferred financing costs incurred                                                                |  |                           |       |   |      |   | (4.9   | )
|Net proceeds from unit options exercised of Inergy, L.P.                                         |  |                           | 2.9    |   |      |   |       |  
|Net proceeds from unit options exercised                                                         |  |                           | 0.1    |   |      |   |       |  
|                                                                                                 |  |                           |        |   |      |   |        |  
|Net cash provided by financing activities                                                        |  |                           | 21.3   |   |      |   | 104.7  |  
|                                                                                                 |  |                          
|Net increase in cash                                                                             |  |                           | 32.0   |   |      |   | 7.6    |  
|Cash at beginning of period                                                                      |  |                           | 12.1   |   |      |   | 9.6    |  
|                                                                                                 |  |                           |        |   |      |   |        |  
|Cash at end of period                                                                            |  | $                         | 44.1   |   |      | $ | 17.2   |  
|                                                                                                 |  |                           |        |   |      |   |        |  
|Supplemental disclosure of cash flow information                                                 |  |                           |        |   |      |   |        |  
|Cash paid during the period for interest                                                         |  | $                         | 27.3   |   |      | $ | 25.8   |  
|                                                                                                 |  |                           |        |   |      |   |        |  
|Cash paid during the period for taxes                                                            |  |                           | 0.8    |   |      |   | 0.4    |  
|                                                                                                 |  |                           |        |   |      |   |        |  
|Supplemental schedule of noncash investing and financing activities                              |  |                           |        |   |      |   |        |  
|Additions to covenants not to compete through the issuance of noncompete obligations             |  | $                         | 2.7    |   |      | $ | 5.1    |  
|                                                                                                 |  |                           |        |   |      |   |        |  
|Additions to property, plant and equipment through accounts payable and accrued expenses         |  |                           | 0.6    |   |      |   | 0.1    |  
|                                                                                                 |  |                           |        |   |      |   |        |  
|Increase (decrease) in the fair value of long-term debt and related interest rate swap liability |  |                           | 0.9    |   |      |   | (3.7   | )
|                                                                                                 |  |                           |        |   |      |   |        |  
|Acquisitions, net of cash acquired:                                                              |  |                           |        |   |      |   |        |  
|Current assets                                                                                   |  | $                         | 0.1    |   |      | $ | 31.8   |  
|Property, plant and equipment                                                                    |  |                           | 43.3   |   |      |   | 124.2  |  
|Intangible assets                                                                                |  |                           | 9.9    |   |      |   | 5.6    |  
|Goodwill                                                                                         |  |                           | 32.1   |   |      |   | 44.4   |  
|Other assets                                                                                     |  |                           |       |   |      |   | 0.7    |  
|Current liabilities                                                                              |  |                           | (1.5   | ) |      |   | (31.8  | )
|Non-compete liabilities                                                                          |  |                           | (2.7   | ) |      |   | (5.1   | )
|                                                                                                 |  |                           |        |   |      |   |        |  
|                                                                                                 |  | $                         | 81.2   |   |      | $ | 169.8  |  
|                                                                                                 |  |                           |        |   |      |   |        |  

See accompanying notes to the consolidated financial statements.



8



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)



Note 1  Organization and Basis of Presentation

Organization

The accompanying consolidated financial statements
include the accounts of Inergy Holdings, L.P. (Holdings or the Company), its subsidiaries, Inergy Partners, LLC (Partners), Inergy GP, LLC (GP), IPCH Acquisition Corp. (IPCHA) and its
controlled subsidiary Inergy, L.P. (Inergy or the Partnership). IPCHA is a subsidiary created as a result of transactions with Inergy. All significant intercompany transactions, including distribution income, and
balances have been eliminated in consolidation.

The consolidated financial statements of the Company include the accounts of Inergy and its subsidiaries,
including Inergy Propane, LLC (Inergy Propane), Inergy Midstream, LLC (collectively, the Operating Companies) and Inergy Finance Corp. Partners (the Non-Managing General Partner) owns the non-managing general
partner interest in Inergy. GP (the Managing General Partner) has sole responsibility for conducting Inergys business and managing Inergys operations. The Company is a holding company whose principal business, through its
subsidiaries, is its management of and ownership in Inergy. The Company has no operations of its own.

As of March 31, 2007, Holdings owns an
aggregate 8.7% interest in Inergy, inclusive of ownership of the Non-Managing General Partner and Managing General Partner. This ownership is comprised of an approximate 1.0% general partnership interest and an approximate 7.7% limited partnership
interest. The Company also owns all of the incentive distribution rights provided for in the Inergy partnership agreement, which entitles Holdings to receive increasing percentages, up to 48%, of any cash distributed by Inergy in excess
of $0.33 per unit in any quarter.

Nature of Operations

Inergy conducts all of the business activities of the consolidated group and is engaged primarily in the sale, distribution, storage, marketing, trading, processing and fractionation of propane, natural gas and other natural gas liquids.
The retail propane market is seasonal because propane is used primarily for heating in residential and commercial buildings, as well as for agricultural purposes. Inergys retail operations are primarily concentrated in the Midwest, Northeast,
and South regions of the United States.

Basis of Presentation

The financial information contained herein as of March 31, 2007 and for the three-month and six-month periods ended March 31, 2007 and 2006 is unaudited. The Company believes this information has been prepared in accordance with
accounting principles generally accepted in the United States for interim financial information and Article 10 of Regulation S-X. The Company also believes this information includes all adjustments (consisting only of normal recurring adjustments)
necessary to present fairly the financial position, results of operations and cash flows for the periods then ended. The retail distribution business is largely seasonal due to propanes primary use as a heating source in residential and
commercial buildings. Accordingly, the results of operations for the three-month and six-month periods ended March 31, 2007 are not indicative of the results of operations that may be expected for the entire fiscal year.

The accompanying consolidated financial statements should be read in conjunction with the consolidated financial statements of Inergy Holdings, L.P. and subsidiaries and
the notes thereto included in Form 10-K as filed with the Securities and Exchange Commission for the fiscal year ended September 30, 2006.

Reclassifications

Certain prior period amounts have been reclassified to conform to the current period presentation. These
reclassifications had no effect on net income.

On May 19, 2006, the Company restated its consolidated financial statements for the fiscal quarter
ended March 31, 2006 to defer recorded non-cash gains on the limited partnership units of Inergy it owns based on the application of Securities and Exchange Commissions (SEC) Staff Accounting Bulletin No. 51,
Accounting for Sales of Stock by a Subsidiary (SAB 51). These restated financial statements were filed with the SEC on May 19, 2006 on Form 10-Q/A. The changes have no prior, current or future impact on the cash
available for distributions to unitholders.



9



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)



Note 2  Accounting Policies

Financial Instruments and Price Risk Management

Inergy utilizes certain derivative financial instruments to
(i) manage its exposure to commodity price risk, specifically, the related change in the fair value of inventories, as well as the variability of cash flows related to forecasted transactions; (ii) ensure adequate physical supply of
commodity will be available; and (iii) manage its exposure to interest rate risk. Inergy records all derivative instruments on the balance sheet as either assets or liabilities measured at fair value under the provisions of Statement of
Financial Accounting Standards 133, Accounting for Derivative Instruments and Hedging Activities (SFAS 133), as amended. Changes in the fair value of these derivative financial instruments are recorded either through current
earnings or as other comprehensive income, depending on the type of transaction.

Inergy is party to certain commodity derivative financial instruments
that are designated as hedges of selected inventory positions, and qualify as fair value hedges, as defined in SFAS 133. Inergys overall objective for entering into fair value hedges is to manage its exposure to fluctuations in commodity
prices and changes in the fair market value of its inventories. These derivatives are recorded at fair value on the balance sheets as price risk management assets or liabilities and the related change in fair value is recorded to earnings in the
current period as cost of product sold. Any ineffective portion of the fair value hedges is recognized as cost of product sold in the current period. Inergy recognized an immaterial net gain in both the three and six months ended March 31,
2007, related to the ineffective portion of its fair value hedging instruments. In addition, during the three and six months ended March 31, 2007, Inergy recognized a net gain of less than $0.1 million and a net gain of $1.2 million,
respectively, related to the portion of fair value hedging instruments that Inergy excluded from its assessment of hedge effectiveness.

Inergy also enters
into derivative financial instruments that qualify as cash flow hedges, which hedge the exposure of variability in expected future cash flows predominantly attributable to forecasted purchases to supply fixed price sale contracts. These derivatives
are recorded on the balance sheet at fair value as price risk management assets or liabilities. The effective portion of the gain or loss on these cash flow hedges is recorded in other comprehensive income in partners capital and reclassified
into earnings in the same period in which the hedge transaction affects earnings. Any ineffective portion of the gain or loss is recognized as cost of product sold in the current period. Inergys accumulated other comprehensive income (loss)
was $1.1 million and less than $(0.1) million at March 31, 2007 and 2006, respectively.

The cash flow impact of derivative financial instruments is
reflected as cash flows from operating activities in the consolidated statements of cash flows.

Revenue Recognition

Sales of propane and other liquids are recognized at the later of the time the product is shipped or delivered to the customer. Gas processing and fractionation fees are
recognized upon delivery of the product. Revenue from the sale of propane appliances and equipment is recognized at the later of the time of sale or installation. Revenue from repairs and maintenance is recognized upon completion of the service.
Revenue from storage contracts is recognized during the period in which storage services are provided.

Expense Classification

Cost of product sold consists of tangible products sold including all propane, distillates and natural gas liquids sold and all propane related appliances sold. Operating
and administrative expenses consist of all expenses incurred by the Company other than those described above in cost of product sold and depreciation and amortization. Certain of Inergys operating and administrative expenses and depreciation
and amortization are incurred in the distribution of its product sales but are not included in cost of product sold. These amounts were $21.5 million and $20.9 million for the three months ended March 31, 2007 and 2006, respectively, and $43.1
million and $41.4 million for the six months ended March 31, 2007 and 2006, respectively.



10



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)



Use of Estimates

The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amount of assets and
liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the year. Actual results could differ from those estimates.

Inventories

Inventories for retail operations, which mainly consist of propane gas and other liquids, are stated at
the lower of cost or market and are computed using the average-cost method. Wholesale propane inventories are designated under a fair value hedge program and are consequently marked to market. All wholesale propane inventories being hedged and
carried at market value at March 31, 2007 and September 30, 2006 amount to $17.0 million and $67.8 million, respectively. Inventories for midstream operations are stated at the lower of cost or market determined using the
first-in-first-out method.

Shipping and Handling Costs

Shipping and handling costs are recorded as part of cost of product sold at the time product is shipped or delivered to the customer except as discussed in Expense Classification.

Property, Plant and Equipment

Property, plant and equipment are
stated at cost. Depreciation is computed by the straight-line method over the estimated useful lives of the assets, as follows:



|                               |  |      
|------------------------------ |  | -----
|                               |  | Years
|Buildings and improvements     |  | 2540
|Office furniture and equipment |  | 310 
|Vehicles                       |  | 510 
|Tanks and plant equipment      |  | 530 

Identifiable Intangible Assets

The Company has recorded certain identifiable intangible assets, including customer accounts, covenants not to compete, trademarks, deferred financing costs and deferred acquisition costs. Customer accounts, covenants
not to compete, and trademarks have arisen from the various acquisitions by Inergy. Deferred financing costs represent financing costs incurred in obtaining financing and are amortized over the term of the related debt. Additionally, an acquired
intangible asset is separately recognized if the benefit of the intangible asset is obtained through contractual or other legal rights, or if the intangible asset can be sold, transferred, licensed, rented or exchanged, regardless of the
acquirers intent to do so.

Certain intangible assets are amortized on a straight-line basis over their estimated economic lives, as follows:



|                         |  |      
|------------------------ |  | -----
|                         |  | Years
|Customer accounts        |  | 15   
|Covenants not to compete |  | 210 
|Deferred financing costs |  | 110 

Trademarks have been assigned an indefinite economic life and are not being amortized, but are subject to an
annual impairment evaluation.



11



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)



Income Per Unit

The Company calculates basic net income per limited partner unit by dividing net income applicable to partners common interest by the weighted average number of units outstanding. Diluted net income per limited partner unit is
computed by dividing net income by the weighted average number of units outstanding and the effect of dilutive units granted under the long-term incentive plan.

The following table presents the calculation of basic and diluted net income per limited partner unit (in millions, except unit and per unit data):



|                                                                |  |                             |        |                           |   |        |  |      |        |  |   |       
|--------------------------------------------------------------- |  | --------------------------- | ------ | ------------------------- | - | ------ |  | ---- | ------ |  | - | ------
|                                                                |  | Three Months EndedMarch 31, |        | Six Months EndedMarch 31,
|                                                                |  | 2007                        |        | 2006                      |   | 2007   |  | 2006
|Numerator:                                                      |  |                             |        |                           |   |        |  |      |        |  |   |       
|Net income                                                      |  | $                           | 12.2   |                           | $ | 9.0    |  | $    | 19.3   |  | $ | 12.7  
|                                                                |  |                             |        |                           |   |        |  |      |        |  |   |       
|Limited partners interest in net income  basic and diluted    |  |                             | 12.2   |                           |   | 9.0    |  |      | 19.3   |  |   | 12.7  
|                                                                |  |                             |        |                           |   |        |  |      |        |  |   |       
|Denominator (in thousands):                                     |  |                             |        |                           |   |        |  |      |        |  |   |       
|Weighted average limited partners units outstanding-basic      |  |                             | 20,002 |                           |   | 20,000 |  |      | 20,002 |  |   | 20,000
|Effect of dilutive units                                        |  |                             | 239    |                           |   | 173    |  |      | 210    |  |   | 199   
|                                                                |  |                             |        |                           |   |        |  |      |        |  |   |       
|Weighted average limited partners units outstanding  dilutive |  |                             | 20,241 |                           |   | 20,173 |  |      | 20,212 |  |   | 20,199
|                                                                |  |                             |        |                           |   |        |  |      |        |  |   |       
|Net income per limited partner unit:                            |  |                             |        |                           |   |        |  |      |        |  |   |       
|Basic                                                           |  | $                           | 0.61   |                           | $ | 0.45   |  | $    | 0.97   |  | $ | 0.64  
|                                                                |  |                             |        |                           |   |        |  |      |        |  |   |       
|Diluted                                                         |  | $                           | 0.60   |                           | $ | 0.45   |  | $    | 0.96   |  | $ | 0.63  
|                                                                |  |                             |        |                           |   |        |  |      |        |  |   |       

Accounting for Unit-Based Compensation

The Company and Inergy each have a unit-based employee compensation plan, which is accounted for under the provisions of Statement of Financial Accounting Standards (SFAS) No. 123(R),
Share-Based Payment (SFAS 123(R)). SFAS 123(R) supersedes APB Opinion No. 25, Accounting for Stock Issued to Employees (APB 25), and amends SFAS No. 95, Statement of Cash
Flows.SFAS 123(R) requires all share-based payments to employees, including grants of employee stock options, to be recognized in the income statement based on their fair values.

The Company adopted SFAS 123(R) on October 1, 2005 using the modified prospective method. Under the modified prospective method, compensation cost is recognized
beginning with the effective date (a) for all share-based payments granted after the effective date and (b) for all awards granted to employees prior to effective date of SFAS 123(R) that remain unvested as of the effective date. Under
this method, SFAS 123(R) applies to new awards and to awards modified, repurchased, or cancelled after the adoption date of October 1, 2005. The compensation cost for the portion of awards for which the requisite service has not been rendered
that are outstanding as of October 1, 2005 will be recognized as the requisite service is rendered. The compensation cost for that portion of awards is based on the fair value of those awards as of the grant-date and was calculated for pro
forma disclosures under SFAS 123. The compensation cost for those earlier awards is attributed to periods beginning on or after October 1, 2005 using the attribution method that was used under SFAS 123.

The amount of compensation expense recorded by the Company under the provisions of SFAS 123(R) during each of the six-month periods ended March 31, 2007 and 2006
was approximately $0.3 million.

Segment Information

SFAS No. 131, Disclosures about Segments of an Enterprise and Related Information (SFAS 131) establishes standards for reporting information about operating segments, as well as related disclosures about
products and services, geographic areas, and major customers. Further, SFAS 131 defines operating segments as components of an enterprise for which separate financial



12



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)



information is available that is evaluated regularly by the chief operating decision maker in deciding how to allocate resources and assessing performance.
In determining reportable segments under the provisions of SFAS 131, Inergy examined the way it organizes its business internally for making operating decisions and assessing business performance. See Note 8 for disclosures related to Inergys
propane and midstream segments.

Recently Issued Accounting Pronouncements

EITF Issue No. 06-3, How Taxes Collected from Customers and Remitted to Governmental Authorities Should be Presented in the Income Statement (That Is, Gross Versus Net Presentation) requires companies
to disclose their policy regarding the presentation of tax receipts. The scope of this guidance includes any tax assessed by a governmental authority that is directly imposed on a revenue-producing transaction between a seller and a customer and may
include, but is not limited to, sales, use, value added, and some excise taxes (gross receipts taxes are excluded). This guidance is effective for interim and annual reporting periods beginning after December 15, 2006 with earlier application
permitted. The Companys accounting policy is to record taxes assessed by governmental authorities on a net basis.

SFAS No. 159, The Fair
Value Option for Financial Assets and Financial Liabilities (SFAS 159) was issued in February 2007 to permit entities to choose to measure many financial instruments and certain other items at fair value at specified election
dates. A business entity is required to report unrealized gains and losses on items for which the fair value option has been elected in earnings at each subsequent reporting date. SFAS 159 is required to be adopted by Inergy for the fiscal year
ended September 30, 2009. The Company will be evaluating the potential financial statement impact of SFAS 159 to its consolidated financial statements.

SFAS No. 157, Fair Value Measurements (SFAS 157) was issued in September 2006 to define fair value, establish a framework for measuring fair value according to generally accepted accounting principles, and
expand disclosures about fair value measurements. SFAS 157 is required to be adopted by Inergy for the fiscal year ended September 30, 2009. The Company will be evaluating the potential financial statement impact of SFAS 157 to its consolidated
financial statements.

SFAS No. 155, Accounting for Certain Hybrid Financial Instruments (SFAS 155) amends SFAS 133, and SFAS
No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishment of Liabilities. SFAS 155 permits fair value remeasurement for any hybrid financial instrument that contains an embedded derivative that otherwise
would require bifurcation. It also establishes a requirement to evaluate securitized financial assets to identify interests that are freestanding derivatives or that are hybrid financial instruments that contain an embedded derivative requiring
bifurcation. For Inergy, SFAS 155 is effective for all financial instruments acquired or issued on or after October 1, 2006. The adoption of SFAS 155 has not had a material impact on the Companys consolidated financial statements.

Note 3  Certain Balance Sheet Information

Inventories consist of the following at March 31, 2007 and September 30, 2006, respectively (in millions):



|                               |  |                |      |                    |   |      
|------------------------------ |  | -------------- | ---- | ------------------ | - | -----
|                               |  | March 31, 2007 |      | September 30, 2006
|Propane gas and other liquids  |  | $              | 41.3 |                    | $ | 96.1 
|Appliances, parts and supplies |  |                | 12.8 |                    |   | 12.0 
|                               |  |                |      |                    |   |      
|                               |  | $              | 54.1 |                    | $ | 108.1
|                               |  |                |      |                    |   |      



13



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)



Property, plant and equipment consists of the following at March 31, 2007 and September 30, 2006,
respectively (in millions):



|                                   |  |                |       |                    |   |      
|---------------------------------- |  | -------------- | ----- | ------------------ | - | -----
|                                   |  | March 31, 2007 |       | September 30, 2006
|Tanks and plant equipment          |  | $              | 585.8 |                    | $ | 578.4
|Land and buildings                 |  |                | 167.7 |                    |   | 135.5
|Vehicles                           |  |                | 94.9  |                    |   | 89.3 
|Construction in process            |  |                | 47.0  |                    |   | 24.7 
|Office furniture and equipment     |  |                | 20.4  |                    |   | 20.0 
|                                   |  |                |       |                    |   |      
|                                   |  |                | 915.8 |                    |   | 847.9
|Less: accumulated depreciation     |  |                | 149.5 |                    |   | 124.4
|                                   |  |                |       |                    |   |      
|Property, plant and equipment, net |  | $              | 766.3 |                    | $ | 723.5
|                                   |  |                |       |                    |   |      

At March 31, 2007 and September 30, 2006, the Company had capitalized interest of $1.8 million and $0.4
million, respectively, related to certain midstream asset expansion projects. These amounts are reflected in construction in process.

Note 4 
Long-Term Debt

Long-term debt consisted of the following (in millions):



|                                                                                                     |  |                |       |                    |   |      
|---------------------------------------------------------------------------------------------------- |  | -------------- | ----- | ------------------ | - | -----
|                                                                                                     |  | March 31, 2007 |       | September 30, 2006
|Inergy credit agreement                                                                              |  | $              |      |                    | $ | 22.7 
|Inergy senior unsecured notes                                                                        |  |                | 622.3 |                    |   | 621.4
|Inergy obligations under noncompetition agreements and notes to former owners of businesses acquired |  |                | 15.6  |                    |   | 15.6 
|Holdings bank facility                                                                               |  |                | 6.0   |                    |   | 5.3  
|Holdings term loan                                                                                   |  |                | 25.0  |                    |   | 25.0 
|                                                                                                     |  |                |       |                    |   |      
|                                                                                                     |  |                | 668.9 |                    |   | 690.0
|Less current portion                                                                                 |  |                | 4.2   |                    |   | 16.9 
|                                                                                                     |  |                |       |                    |   |      
|                                                                                                     |  | $              | 664.7 |                    | $ | 673.1
|                                                                                                     |  |                |       |                    |   |      

The Companys bank facility (the Bank Facility) consists of a $15 million working capital
revolver for Holdings and a $5 million working capital revolver for IPCHA. The maturity date of the Bank Facility is July 22, 2008 and is collateralized by certain of the Companys interests in Inergy. In addition, the Bank Facility is
guaranteed by Partners. The interest rates of these revolvers are based on prime rate and LIBOR plus the applicable spreads, which were 7.07% at March 31, 2007 for all outstanding debt under the Bank Facility. The Bank Facility contains several
covenants which, among other things, require the maintenance of various financial performance ratios, restrict the payment of distributions to unitholders, and require financial reports to be submitted periodically to the financial institutions.

Inergys Credit Agreement

Inergys credit
agreement (the Credit Agreement) consists of a $75 million revolving working capital facility (the Working Capital Facility) and a $350 million revolving acquisition facility (the Acquisition Facility). On
October 1, 2006, Inergy amended the Credit Agreement with existing lenders primarily to increase the effective amount of working capital borrowings available through the utilization of the Acquisition Facility from $75 million to $125 million.
Other terms, conditions, and covenants remained materially unchanged. The Credit Agreement is guaranteed by each of Inergys domestic subsidiaries.

At March 31, 2007 there was no outstanding balance drawn under the Credit Agreement. At September 30, 2006, the balance outstanding under the Credit Agreement was $22.7 million, all drawn under the Working Capital Facility. The
interest rates of these revolvers are based on prime rate and LIBOR plus the applicable spreads, which were between 7.07% and 8.50% at March 31, 2007,



14



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)



and between 7.08% and 8.50% at September 30, 2006, for all outstanding debt under the Credit Agreement. Unused borrowings under the Credit Agreement
amounted to $386.0 million and $369.4 million at March 31, 2007 and September 30, 2006, respectively. Outstanding standby letters of credit under the Credit Agreement amounted to $39.0 million and $32.9 million at March 31, 2007 and
September 30, 2006, respectively.

Inergy is party to five interest rate swap agreements scheduled to mature in December 2014, each designed to hedge
$25 million in underlying fixed rate senior unsecured notes in order to manage interest rate risk exposure. These swap agreements, which expire on the same date as the maturity date of the related senior unsecured notes due 2014 and contain call
provisions consistent with the underlying senior unsecured notes, require the counterparty to pay the Company an amount based on the stated fixed interest rate due every six months. In exchange, Inergy is required to make semi-annual floating
interest rate payments on the same dates to the counterparty based on an annual interest rate equal to the 6-month LIBOR interest rate plus spreads between 0.92% and 2.20% applied to the same notional amount of $125 million. The swap agreements have
been recognized as fair value hedges. Amounts to be received or paid under the agreements are accrued and recognized over the life of the agreements as an adjustment to interest expense. At March 31, 2007, Inergy had recorded an approximate
$2.6 million reduction in the fair market value of the related senior unsecured notes with a corresponding change in the fair value of its interest rate swaps, which are recorded in other long-term liabilities.

At March 31, 2007, the Company was in compliance with all of its debt covenants.

Note 5  Business Acquisitions

During October 2006, Inergy closed the following three asset acquisitions: a
natural gas liquids storage facility located near Bath, New York (the Bath Storage Facility), Columbus Butane Company, Inc., and Hometown Propane, Inc. In November 2006, Inergy acquired the propane assets of Mideastern Oil Company, Inc.
Additionally, in December 2006, Inergy acquired the assets of the Jacksonville, Florida location of Sun Belt Energy of Florida, LLC and Stevens Gas Service, Inc. In February 2007, Inergy completed the acquisition of the 24-mile lateral pipeline
(South Lateral Pipeline) connecting its Stagecoach natural gas storage facility to Tennessee Gas Pipeline Companys Line 300.These seven acquisitions increased our market share and the aggregate purchase price, net of cash
acquired, was $80.4 million. The purchase price allocation for these acquisitions has been prepared on a preliminary basis pending final asset valuation and asset rationalization, and changes are expected when additional information becomes
available.

As a result of the above acquisitions, Inergy allocated $32.1 million to goodwill. In addition, Inergy allocated $9.9 million to intangible
assets, consisting primarily of customer accounts and non-compete agreements.

Regulation S-X of the Securities and Exchange Commission requires that for
any significant subsidiary, which is defined as any significant business combination or disposition of assets, pro-forma information must be disclosed. None of the fiscal 2007 acquisitions were, individually or in the aggregate, considered a
significant subsidiary. Therefore, no pro-forma results from operations are provided.

The operating results for these acquisitions are included in the
consolidated results of operations from the dates of acquisition through March 31, 2007.

Note 6  Partners Capital

Quarterly Distributions of Available Cash

On February 14, 2007,
a quarterly distribution of $0.40 per limited partner unit was paid to unitholders of record on February 7, 2007 with respect to the first fiscal quarter of 2007, which totaled $8.0 million. On May 15, 2007, a quarterly distribution of
$0.48 per limited partner unit will be paid to unitholders of record on May 8, 2007, for a total distribution of $9.6 million with respect to the second fiscal quarter of 2007.

On February 14, 2006, a quarterly distribution of $0.29 per limited partner unit was paid to unitholders of record on February 7, 2006 for a total distribution of $5.8 million with respect to the first
fiscal quarter of 2006. On May 15, 2006, a quarterly distribution of $0.32 per limited partner unit was paid to unitholders of record on May 8, 2006 with respect to the second fiscal quarter of 2006, which totaled $6.4 million.



15



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)



The Companys capital is comprised primarily of its equity in Inergy and the Companys ability to make
distributions is contingent upon the distributions it receives from Inergy. While Inergy distributes all available cash, its capital is not all available for distribution.

Inergy Holdings, L.P. Long-Term Incentive Plan

Inergy Holdings GP, LLC sponsors the Inergy Holdings Long-Term
Incentive Plan (Holdings LTIP) for the employees, directors, and consultants of the general partner and employees, directors, and consultants of the Companys affiliates which perform services for the Company. The Holdings LTIP
consists of four components: restricted units, phantom units, unit appreciation rights and unit options. The Company has not granted restricted units, phantom units, or unit appreciation rights under the Holdings LTIP as of March 31, 2007. The
Holdings LTIP limits the aggregate number of units that may be delivered pursuant to awards to 2,000,000 units. As of March 31, 2007, the Company had 685,000 unit options outstanding pursuant to the long-term incentive plan. The Holdings LTIP
is administered by the compensation committee of the board of directors of the general partner.

Unit Options

Unit options issued under the Holdings LTIP have an exercise price equal to the fair market value of the units on the date of the grant. In general, unit options granted
under the Holdings LTIP will become exercisable over a period determined by the compensation committee. In addition, the unit options will become exercisable upon a Change in Control. If a grantees employment, consulting or membership on the
board of directors terminates for any reason, the grantees unvested unit options will be automatically forfeited unless, and to the extent, the option agreement or the compensation committee provide otherwise.

A summary of the Companys unit option activity for the six months ended March 31, 2007 is as follows:



|                                  |  |                         |  |                               |  |                |  
|--------------------------------- |  | ----------------------- |  | ----------------------------- |  | -------------- | -
|                                  |  | Range ofExercise Prices |  | Weighted-AverageExercisePrice |  | Number ofUnits |  
|Outstanding at September 30, 2006 |  | $22.50 - $35.35         |  | $24.38                        |  | 674,500        |  
|Granted                           |  | $34.43 - $35.52         |  | $34.87                        |  | 12,500         |  
|Exercised                         |  | $22.50                  |  | $22.50                        |  | (2,000         | )
|Canceled                          |  |                        |  |                              |  |               |  
|                                  |  |                         |  |                               |  |                |  
|Outstanding at March 31, 2007     |  | $22.50 - $35.52         |  | $24.57                        |  | 685,000        |  
|                                  |  |                         |  |                               |  |                |  
|Exercisable at March 31, 2007     |  |                         |  |                               |  |               |  
|                                  |  |                         |  |                               |  |                |  

The weighted-average remaining contract life for options outstanding at March 31, 2007 was approximately 8.3
years. The fair value of each option grant was estimated as of the grant date using the Black-Scholes option pricing model using the assumptions outlined in the table below. Expected volatility was based on a combination of historical and implied
volatilities of the Companys units over a period at least as long as the options expected term. The expected life represents the period of time that the options granted are expected to be outstanding. The risk-free rate is based on the
applicable U.S. Treasury yield curve in effect at the time of the grant of the unit options.



|                                               |  |   |       |  
|---------------------------------------------- |  | - | ----- | -
|Weighted-average fair value of options granted |  | $ | 3.19  |  
|Expected volatility                            |  |   | 0.230 |  
|Distribution yield                             |  |   | 3.5   | %
|Expected life of option in years               |  |   | 5     |  
|Risk-free interest rate                        |  |   | 4.5   | %



16



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)



The aggregate intrinsic value of options outstanding at March 31, 2007 was $14.3 million. The aggregate
intrinsic value of unit options exercised during the six months ended March 31, 2007 was not significant. There were no options exercised during the six months ended March 31, 2006. Aggregate intrinsic value represents the difference
between the Companys closing unit price on the last trading day of the fiscal period, which was $45.52 on March 30, 2007, and the exercise price multiplied by the number of options outstanding.

Inergy, L.P. Long-Term Incentive Plan

Inergy GP, LLC sponsors the
Inergy Long-Term Incentive Plan (Inergy LTIP) for its employees, consultants, and directors and the employees of its affiliates that perform services for Inergy. The Inergy LTIP currently permits the grant of awards covering an aggregate
of 1,735,100 common units, which can be granted in the form of unit options and/or restricted units; however, not more than 565,600 restricted units may be granted under the plan.

Restricted Units

During the 2006 fiscal year, Inergy granted 58,756 restricted units. During the current fiscal
year, Inergy granted an additional 35,500 restricted units. The majority of the restricted units are 100% vested on the fifth anniversary of the grant date, subject to the provisions as outlined in the restricted unit award agreement. Some of these
units are subject to the achievement of certain specified performance objectives and failure to meet the performance objectives will result in forfeiture and cancellation of the restricted units. Inergy recognizes expense on these units each quarter
by multiplying the closing price of Inergys common units on the date of grant by the number of units granted, and expensing that amount over the vesting period.

The compensation expense recorded by Inergy related to these restricted unit awards was insignificant for the three and six months ended March 31, 2007 and 2006.

Unit Options

Unit options issued under the Inergy LTIP have an
exercise price equal to the fair market value of the units on the date of the grant. In general, unit options will expire after 10 years and are subject to the vesting provisions as outlined in the unit option agreement. In addition, most unit
option grants made under the plan provide that the unit options will become exercisable upon a change of control of the managing general partner or Inergy.

A summary of Inergys unit option activity for the six months ended March 31, 2007 is as follows:



|                                  |  |                          |                |                               |   |                 |  |          |  
|--------------------------------- |  | ------------------------ | -------------- | ----------------------------- | - | --------------- |  | -------- | -
|                                  |  | Range of Exercise Prices |                | Weighted-AverageExercisePrice |   | Number of Units | 
|Outstanding at September 30, 2006 |  | $                        | 8.19 - $31.32  |                               | $ | 16.37           |  | 711,964  |  
|Granted                           |  |                          |               |                               |   |                |  |         |  
|Exercised                         |  | $                        | 8.19 - $27.14  |                               | $ | 11.11           |  | (264,464 | )
|Canceled                          |  |                          |               |                               |   |                |  |         |  
|                                  |  |                          |                |                               |   |                 |  |          |  
|Outstanding at March 31, 2007     |  | $                        | 13.75 - $31.32 |                               | $ | 19.48           |  | 447,500  |  
|                                  |  |                          |                |                               |   |                 |  |          |  
|Exercisable at March 31, 2007     |  |                          |               |                               |   |                |  |         |  
|                                  |  |                          |                |                               |   |                 |  |          |  

The weighted-average remaining contract life for outstanding options at March 31, 2007 was approximately six
years. The fair value of each option grant was estimated as of the grant date using the Black-Scholes option pricing model using the assumptions outlined in the table below. Expected volatility was based on a combination of historical and implied
volatilities of Inergys units over a period at least as long as the options expected term. The expected life represents the period of time that the options granted are expected to be outstanding. The risk-free rate is based on the
applicable U.S. Treasury yield curve in effect at the time of the grant of the unit options.



17



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)



|                                               |  |   |       |  
|---------------------------------------------- |  | - | ----- | -
|Weighted-average fair value of options granted |  | $ | 1.28  |  
|Expected volatility                            |  |   | 0.234 |  
|Distribution yield                             |  |   | 6.9   | %
|Expected life of option in years               |  |   | 5     |  
|Risk-free interest rate                        |  |   | 4.5   | %

The aggregate intrinsic value of outstanding options at March 31, 2007 was $5.9 million. The aggregate
intrinsic value of unit options exercised during the six months ended March 31, 2007 was $4.7 million. There were no options exercised during the six months ended March 31, 2006. Aggregate intrinsic value represents the positive difference
between Inergys closing unit price on the last trading day of the fiscal period, which was $32.68 on March 30, 2007, and the exercise price multiplied by the number of options outstanding.

As of March 31, 2007, there was $4.4 million of total unrecognized compensation cost related to unvested unit-based compensation awards granted to employees under
the restricted unit and unit option plans, including approximately $1.8 million related to Holdings unvested unit-based compensation awards. That cost is expected to be recognized over a five-year period.

Note 7  Commitments and Contingencies

Inergy periodically
enters into agreements with suppliers to purchase fixed quantities of propane, distillates, natural gas and liquids at fixed prices. At March 31, 2007, the total of these firm purchase commitments was approximately $205.5 million. Inergy also
enters into agreements with suppliers to purchase quantities of propane, distillates, natural gas and liquids at variable prices at future dates at the then prevailing market prices.

Inergy has entered into certain purchase commitments in connection with the identified growth projects related to the Stagecoach and West Coast NGL midstream assets. At March 31, 2007, the total of these firm
purchase commitments was approximately $34.1 million.

At March 31, 2007, Inergy was contingently liable for letters of credit outstanding totaling
$39.0 million, which guarantee various transactions.

The Company is periodically involved in litigation proceedings. The results of litigation proceedings
cannot be predicted with certainty; however, management believes that the Company does not have material potential liability in connection with these proceedings that would have a significant financial impact on its consolidated financial condition,
results of operations or cash flows.

Inergy utilizes third-party insurance subject to varying retention levels of self-insurance, which management
considers prudent. Such self-insurance relates to losses and liabilities primarily associated with medical claims, workers compensation claims and general, product, vehicle, and environmental liability. Losses are accrued based upon
managements estimates of the aggregate liability for claims incurred using certain assumptions followed in the insurance industry and based on past experience. At March 31, 2007 and September 30, 2006, Inergys self-insurance
reserves were $13.4 million and $11.2 million, respectively.

Note 8  Segments

The Companys financial statements reflect two operating and reportable segments: propane operations and midstream operations. The Companys propane operations include propane sales to end users, the sale of
propane-related appliances and service work for propane-related equipment, the sale of distillate products and wholesale distribution of propane and marketing and price risk management services to other users, retailers and resellers of propane. The
Companys midstream operations include storage of natural gas for third parties, fractionation of natural gas liquids, processing of natural gas, and the distribution of natural gas liquids. Results of operations for acquisitions that occurred
during the three and six months ended March 31, 2007, excluding the Bath Storage Facility and the South Lateral Pipeline, are included in the propane segment. The results of operations for the Bath Storage Facility and the South Lateral
Pipeline are included in the midstream segment.



18



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)



The identifiable assets associated with each reportable segment include accounts receivable and inventories. Goodwill
is also presented for each segment. The net asset/liability from price risk management, as reported in the accompanying consolidated balance sheets, is primarily related to the propane segment.

Revenues, gross profit, identifiable assets and goodwill for each of the Companys reportable segments are presented below (in millions):



|                                                    |  |                                   |       |                     |   |                          |  |   |       |   |  |   |      
|--------------------------------------------------- |  | --------------------------------- | ----- | ------------------- | - | ------------------------ |  | - | ----- | - |  | - | -----
|                                                    |  | Three Months Ended March 31, 2007
|                                                    |  | PropaneOperations                 |       | MidstreamOperations |   | IntersegmentEliminations |  |   | Total
|Retail propane revenues                             |  | $                                 | 312.9 |                     | $ |                         |  | $ |      |   |  | $ | 312.9
|Wholesale propane revenues                          |  |                                   | 139.8 |                     |   | 7.8                      |  |   |      |   |  |   | 147.6
|Storage, fractionation and other midstream revenues |  |                                   |      |                     |   | 34.5                     |  |   | (0.3  | ) |  |   | 34.2 
|Transportation revenues                             |  |                                   | 3.1   |                     |   |                         |  |   |      |   |  |   | 3.1  
|Propane-related appliance sales revenues            |  |                                   | 5.2   |                     |   |                         |  |   |      |   |  |   | 5.2  
|Retail service revenues                             |  |                                   | 4.2   |                     |   |                         |  |   |      |   |  |   | 4.2  
|Rental service and other revenues                   |  |                                   | 6.1   |                     |   |                         |  |   |      |   |  |   | 6.1  
|Distillate revenues                                 |  |                                   | 39.4  |                     |   |                         |  |   |      |   |  |   | 39.4 
|Gross profit                                        |  |                                   | 166.1 |                     |   | 17.3                     |  |   |      |   |  |   | 183.4
|Identifiable assets                                 |  |                                   | 180.9 |                     |   | 14.8                     |  |   |      |   |  |   | 195.7
|Goodwill                                            |  |                                   | 266.9 |                     |   | 104.9                    |  |   |      |   |  |   | 371.8
|                                                    | 
|                                                    |  | Three Months Ended March 31, 2006
|                                                    |  | PropaneOperations                 |       | MidstreamOperations |   | IntersegmentEliminations |  |   | Total
|Retail propane revenues                             |  | $                                 | 274.4 |                     | $ |                         |  | $ |      |   |  | $ | 274.4
|Wholesale propane revenues                          |  |                                   | 109.6 |                     |   | 5.0                      |  |   |      |   |  |   | 114.6
|Storage, fractionation and other midstream revenues |  |                                   |      |                     |   | 36.5                     |  |   | (0.1  | ) |  |   | 36.4 
|Transportation revenues                             |  |                                   | 2.2   |                     |   |                         |  |   |      |   |  |   | 2.2  
|Propane-related appliance sales revenues            |  |                                   | 5.2   |                     |   |                         |  |   |      |   |  |   | 5.2  
|Retail service revenues                             |  |                                   | 4.1   |                     |   |                         |  |   |      |   |  |   | 4.1  
|Rental service and other revenues                   |  |                                   | 5.0   |                     |   |                         |  |   |      |   |  |   | 5.0  
|Distillate revenues                                 |  |                                   | 34.9  |                     |   |                         |  |   |      |   |  |   | 34.9 
|Gross profit                                        |  |                                   | 140.9 |                     |   | 10.3                     |  |   |      |   |  |   | 151.2
|Identifiable assets                                 |  |                                   | 182.4 |                     |   | 12.2                     |  |   |      |   |  |   | 194.6
|Goodwill                                            |  |                                   | 277.8 |                     |   | 23.1                     |  |   |      |   |  |   | 300.9



19



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)



|                                                    |  |                                 |       |                     |   |                          |  |   |       |   |  |   |      
|--------------------------------------------------- |  | ------------------------------- | ----- | ------------------- | - | ------------------------ |  | - | ----- | - |  | - | -----
|                                                    |  | Six Months Ended March 31, 2007
|                                                    |  | PropaneOperations               |       | MidstreamOperations |   | IntersegmentEliminations |  |   | Total
|Retail propane revenues                             |  | $                               | 532.1 |                     | $ |                         |  | $ |      |   |  | $ | 532.1
|Wholesale propane revenues                          |  |                                 | 242.1 |                     |   | 13.7                     |  |   |      |   |  |   | 255.8
|Storage, fractionation and other midstream revenues |  |                                 |      |                     |   | 70.0                     |  |   | (0.4  | ) |  |   | 69.6 
|Transportation revenues                             |  |                                 | 5.5   |                     |   |                         |  |   |      |   |  |   | 5.5  
|Propane-related appliance sales revenues            |  |                                 | 12.8  |                     |   |                         |  |   |      |   |  |   | 12.8 
|Retail service revenues                             |  |                                 | 9.5   |                     |   |                         |  |   |      |   |  |   | 9.5  
|Rental service and other revenues                   |  |                                 | 12.0  |                     |   |                         |  |   |      |   |  |   | 12.0 
|Distillate revenues                                 |  |                                 | 63.1  |                     |   |                         |  |   |      |   |  |   | 63.1 
|Gross profit                                        |  |                                 | 282.2 |                     |   | 30.3                     |  |   |      |   |  |   | 312.5
|Identifiable assets                                 |  |                                 | 180.9 |                     |   | 14.8                     |  |   |      |   |  |   | 195.7
|Goodwill                                            |  |                                 | 266.9 |                     |   | 104.9                    |  |   |      |   |  |   | 371.8
|                                                    | 
|                                                    |  | Six Months Ended March 31, 2006
|                                                    |  | PropaneOperations               |       | MidstreamOperations |   | IntersegmentEliminations |  |   | Total
|Retail propane revenues                             |  | $                               | 511.9 |                     | $ |                         |  | $ |      |   |  | $ | 511.9
|Wholesale propane revenues                          |  |                                 | 234.3 |                     |   | 10.2                     |  |   |      |   |  |   | 244.5
|Storage, fractionation and other midstream revenues |  |                                 |      |                     |   | 70.3                     |  |   | (0.3  | ) |  |   | 70.0 
|Transportation revenues                             |  |                                 | 4.8   |                     |   |                         |  |   |      |   |  |   | 4.8  
|Propane-related appliance sales revenues            |  |                                 | 13.4  |                     |   |                         |  |   |      |   |  |   | 13.4 
|Retail service revenues                             |  |                                 | 9.5   |                     |   |                         |  |   |      |   |  |   | 9.5  
|Rental service and other revenues                   |  |                                 | 10.0  |                     |   |                         |  |   |      |   |  |   | 10.0 
|Distillate revenues                                 |  |                                 | 63.0  |                     |   |                         |  |   |      |   |  |   | 63.0 
|Gross profit                                        |  |                                 | 242.6 |                     |   | 21.1                     |  |   |      |   |  |   | 263.7
|Identifiable assets                                 |  |                                 | 182.4 |                     |   | 12.2                     |  |   |      |   |  |   | 194.6
|Goodwill                                            |  |                                 | 277.8 |                     |   | 23.1                     |  |   |      |   |  |   | 300.9

Note 9  Subsequent Events

On April 25, 2007, the Inergy special units that were issued in August 2005 to Inergy Holdings, L.P. were converted into 919,349 common units as a result of the commercial operation of the Phase II expansion of
the Stagecoach Natural Gas Storage Facility. Upon this conversion, the Company recognized non-cash gains of approximately $70 million on the limited partnership units of Inergy it owns based on the application of Securities and Exchange
Commissions Staff Accounting Bulletin No. 51, Accounting for Sales of Stock by a Subsidiary.



20



---

##### Table of Contents

|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

Managements Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the accompanying consolidated financial statements and Item 7,
Managements Discussion and Analysis of Financial Condition and Results of Operations in the Annual Report on Form 10-K of Inergy Holdings, L.P. for the fiscal year ended September 30, 2006.

The statements in this Quarterly Report on Form 10-Q that are not historical facts, including most importantly, those statements preceded by, or that include the words
may, believes, expects, anticipates or the negation thereof, or similar expressions, constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act
of 1995. Such forward-looking statements include, but are not limited to, statements that: (i) we believe our wholesale supply, marketing and distribution business complements our retail distribution business, (ii) we expect recovery of
goodwill through future cash flows associated with acquisitions, and (iii) we believe that anticipated cash from operations and borrowings under our credit facility will be sufficient to meet our liquidity needs for the foreseeable future. Such
forward-looking statements involve risks, uncertainties and other factors which may cause the actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such
forward-looking statements. Such factors include, but are not limited to, the following: weather in our area of operations; market price of propane; availability of financing; changes in, or failure to comply with, government regulations; the costs,
uncertainties and other effects of legal and administrative proceedings and other risks and uncertainties detailed in our Securities and Exchange Commission filings. For those statements, we claim the protections of the safe harbor for
forward-looking statements contained in the Reform Act. We will not undertake and specifically decline any obligation to publicly release the result of any revisions to any forward-looking statements to reflect events or circumstances after the date
of such statements or to reflect events or circumstances after anticipated or unanticipated events.

Overview

Our cash-generating assets consist of our partnership interests, including incentive distribution rights, in Inergy, L.P. (Inergy), a publicly traded Delaware
limited partnership. Our primary objective is to increase distributable cash flow to our unitholders through our ownership of partnership interests in Inergy. Our incentive distribution rights entitle us to receive an increasing percentage of total
cash distributions made by Inergy as it reaches certain target distribution levels and have resulted in significantly increasing cash distributions to us.

Our aggregate partnership interests in Inergy consist of the following:



| |  |  | a 100% ownership interest in each of the managing general partner of Inergy, which manages Inergys business and affairs, and the non-managing general partner
of Inergy, which owns an approximate 1.0% general partner interest in Inergy;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 3,787,340 Inergy common units, representing an aggregate limited partner interest in Inergy of approximately 7.7%;
| | - |  | ------------------------------------------------------------------------------------------------------------------



| |  |  | 769,941 Inergy special units, which are not entitled to a current distribution and will convert into Inergy common units representing limited partnership interests
in Inergy at a specified conversion rate upon the commercial operation of the Stagecoach expansion project as described below. The special units converted into 919,349 common units on April 25, 2007, which resulted in non-cash gains of
approximately $70 million. In addition, we are now entitled to receive distributions on these common units; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | all of the incentive distribution rights in Inergy which entitle us to receive increasing percentages, up to a maximum of 48.0%, of any cash distributed by Inergy
as certain target distribution levels are reached in excess of $0.33 per Inergy unit in any quarter.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Inergy is a growing retail and
wholesale propane, supply, marketing and distribution business. Inergy also owns and operates a growing midstream operation, including a high performance, multicycle natural gas storage facility (Stagecoach) and a natural gas liquids
(NGL) business in California, which includes natural gas processing, NGL fractionation, NGL rail and truck terminals, bulk storage, trucking and marketing operations. Inergy has grown primarily through acquisitions of retail propane
operations. Since the



21



---

##### Table of Contents

inception of Inergys predecessor in November 1996 through March 31, 2007, Inergy has acquired 66 companies, 62 propane companies and 4 midstream
businesses for an aggregate purchase price of approximately $1.5 billion, including working capital, assumed liabilities and acquisition costs. Inergy further intends to pursue its growth objectives through, among other things, future acquisitions,
maintaining a high percentage of retail sales to residential customers, operating in attractive markets and focusing its operations under established, and locally recognized trade names.

During October 2006, Inergy closed the following three asset acquisitions: a natural gas liquids storage facility located near Bath, New York (the Bath Storage Facility), Columbus Butane Company, Inc., and
Hometown Propane, Inc. In November 2006, Inergy acquired the propane assets of Mideastern Oil Company, Inc. Additionally, in December 2006, Inergy acquired the assets of the Jacksonville, FL location of Sun Belt Energy of Florida, LLC and Stevens
Gas Service, Inc. In February 2007, Inergy completed the acquisition of the 24-mile lateral pipeline (South Lateral Pipeline) connecting its Stagecoach natural gas storage facility to Tennessee Gas Pipeline Companys Line 300. These
seven acquisitions increased Inergys market share and the aggregate purchase price, net of cash acquired, was $80.4 million. The purchase price allocation for these acquisitions has been prepared on a preliminary basis pending final asset
valuation and asset rationalization, and changes are expected when additional information becomes available.

Since we control the managing general partner
of Inergy, we reflect our ownership interest in Inergy on a consolidated basis, which means that our financial results are combined with Inergys financial results and the results of our other subsidiaries. The limited partner interests in
Inergy not owned by affiliates of the managing general partner are reflected as an expense in our results of operations. We have no separate operating activities apart from those conducted by Inergy, and our cash flows consist of distributions from
Inergy on the partnership interests we own. Our consolidated results of operations principally reflect the results of operations of Inergy, and also include our provision for income taxes and interest of non-controlling partners in Inergys net
income. Accordingly, the discussion of our financial position and results of operations in this Managements Discussion and Analysis of Financial Condition and Results of Operations reflects the operating activities and results of
operations of Inergy.

The retail propane distribution business is largely seasonal due to propanes primary use as a heating source in residential
and commercial buildings. As a result, cash flows from operations are generally highest from November through April when customers pay for propane purchased during the six-month peak heating season of October through March.

Because a substantial portion of Inergys propane is used in the weather-sensitive residential markets, the temperatures realized in its areas of operations,
particularly during the six-month peak heating season, have a significant effect on its financial performance. In any given area, warmer-than-normal temperatures will tend to result in reduced propane use, while sustained colder-than-normal
temperatures will tend to result in greater propane use. Therefore, Inergy uses information on normal temperatures in understanding how historical results of operations are affected by temperatures that are colder or warmer than normal and in
preparing forecasts of future operations, which are based on the assumption that normal weather will prevail in each of its operating regions. Heating degree days are a general indicator of how weather impacts propane usage and are
calculated for any given period by adding the difference between 65 degrees and the average temperature of each day in the period (if less than 65 degrees).

The retail propane business is a margin-based business where the level of profitability is largely dependent on the difference between sales prices and product costs. The unit cost of propane is subject to volatile changes as a
result of product supply or other market conditions. Propane unit cost changes can occur rapidly over a short period of time and can impact margins as sales prices may not change as rapidly. There is no assurance that Inergy will be able to fully
pass on product cost increases, particularly when product costs increase rapidly. Inergy has generally been successful in passing on higher propane costs to its customers and has historically maintained or increased its gross margin per gallon in
periods of rising costs.



22



---

##### Table of Contents

Inergy believes its wholesale supply, marketing and distribution business complements its retail distribution business.
Through its wholesale operations, Inergy distributes propane and also offers price risk management services to propane retailers, resellers and other related businesses as well as energy marketers and dealers, through a variety of financial and
other instruments, including:



| |  |  | forward contracts involving the physical delivery of propane;
| | - |  | -------------------------------------------------------------



| |  |  | swap agreements which require payments to (or receipt of payments from) counterparties based on the differential between a fixed and variable price for propane; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | options, futures contracts on the New York Mercantile Exchange and other contractual arrangements.
| | - |  | --------------------------------------------------------------------------------------------------

Inergy engages in derivative transactions to reduce the effect of price volatility on its product costs and to help ensure the availability of propane during periods of
short supply. Inergy attempts to balance its contractual portfolio by purchasing volumes only when Inergy has a matching purchase commitment from its wholesale customers. However, Inergy may experience net unbalanced positions from time to time.

Results of Operations

The results of operations
discussed below principally reflect the activities of Inergy. Because our financial statements represent combined consolidated results of Inergy, our financial statements are substantially similar to Inergys. The primary differences in our
financial statements include the following amounts in the income statement:



| |  |  | Provision for Income Taxes. Our provision for income taxes is primarily related to cash flows received by IPCH Acquisition Corp., a wholly owned
subsidiary of the Company.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Interest of Non-Controlling Partners in Inergys Net (Income) Loss. We adjust our net income by excluding the earnings allocated to Inergy limited
partner units that are not directly or indirectly owned by us. At March 31, 2007, we owned an approximate 7.7% limited partner interest in Inergy together with a 1.0% non-managing general partner interest; and the non-affiliated unitholders
owned a 91.3% limited partner interest in Inergy.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Three Months Ended March 31, 2007 Compared to Three Months Ended
March 31, 2006

The following table summarizes the consolidated income statement components for the three months ended March 31, 2007 and
2006, respectively (in millions):



|                                                                                           |  |                             |       |   |        |   |       |            |  |   |            |   |  |       |  
|------------------------------------------------------------------------------------------ |  | --------------------------- | ----- | - | ------ | - | ----- | ---------- |  | - | ---------- | - |  | ----- | -
|                                                                                           |  | Three Months EndedMarch 31, |       |   | Change |  
|                                                                                           |  | 2007                        |       |   | 2006   |   |       | In Dollars |  |   | Percentage |  
|Revenue                                                                                    |  | $                           | 552.7 |   |        | $ | 476.8 |            |  | $ | 75.9       |   |  | 15.9  | %
|Cost of product sold                                                                       |  |                             | 369.3 |   |        |   | 325.6 |            |  |   | 43.7       |   |  | 13.4  |  
|                                                                                           |  |                             |       |   |        |   |       |            |  |   |            |   |  |       |  
|Gross profit                                                                               |  |                             | 183.4 |   |        |   | 151.2 |            |  |   | 32.2       |   |  | 21.3  |  
|Operating and administrative expenses                                                      |  |                             | 66.2  |   |        |   | 57.7  |            |  |   | 8.5        |   |  | 14.7  |  
|Depreciation and amortization                                                              |  |                             | 19.0  |   |        |   | 18.3  |            |  |   | 0.7        |   |  | 3.8   |  
|Loss on disposal of assets                                                                 |  |                             | 0.2   |   |        |   | 0.3   |            |  |   | (0.1       | ) |  | (33.3 | )
|                                                                                           |  |                             |       |   |        |   |       |            |  |   |            |   |  |       |  
|Operating income                                                                           |  |                             | 98.0  |   |        |   | 74.9  |            |  |   | 23.1       |   |  | 30.8  |  
|Interest expense, net                                                                      |  |                             | (14.0 | ) |        |   | (14.8 | )          |  |   | 0.8        |   |  | 5.4   |  
|Finance charge income                                                                      |  |                             | 0.9   |   |        |   | 0.9   |            |  |   |           |   |  |      |  
|Other income                                                                               |  |                             | 1.0   |   |        |   | 0.3   |            |  |   | 0.7        |   |  | 233.3 |  
|                                                                                           |  |                             |       |   |        |   |       |            |  |   |            |   |  |       |  
|Income before income taxes and interest of non-controlling partners in Inergys net income |  |                             | 85.9  |   |        |   | 61.3  |            |  |   | 24.6       |   |  | 40.1  |  
|                                                                                           |  |                             |       |  
|Provision for income taxes                                                                 |  |                             | (0.8  | ) |        |   | (0.7  | )          |  |   | (0.1       | ) |  | (14.3 | )
|Interest of non-controlling partners in Inergys net income                                |  |                             | (72.9 | ) |        |   | (51.6 | )          |  |   | (21.3      | ) |  | (41.3 | )
|                                                                                           |  |                             |       |   |        |   |       |            |  |   |            |   |  |       |  
|Net income                                                                                 |  | $                           | 12.2  |   |        | $ | 9.0   |            |  | $ | 3.2        |   |  | 35.6  | %
|                                                                                           |  |                             |       |   |        |   |       |            |  |   |            |   |  |       |  



23



---

##### Table of Contents

The following table summarizes revenues, including associated volume of gallons sold, for the three months ended
March 31, 2007 and 2006, respectively (in millions):



|                                     |  |                             |       |        |         |            |                            |   |            |   |  |      |   |      |       |          |       |            |      |  |      |  
|------------------------------------ |  | --------------------------- | ----- | ------ | ------- | ---------- | -------------------------- | - | ---------- | - |  | ---- | - | ---- | ----- | -------- | ----- | ---------- | ---- |  | ---- | -
|                                     |  | Revenues                    |       |        | Gallons |           
|                                     |  | Three MonthsEnded March 31, |       | Change |         |            | Three MonthsEndedMarch 31, |   | Change     |  
|                                     |  | 2007                        |       | 2006   |         | In Dollars |                            |   | Percentage |   |  | 2007 |   | 2006 |       | In Units |       | Percentage |     
|Retail propane                       |  | $                           | 312.9 |        | $       | 274.4      |                            | $ | 38.5       |   |  | 14.0 | % |      | 152.5 |          | 138.9 |            | 13.6 |  | 9.8  | %
|Wholesale propane                    |  |                             | 147.6 |        |         | 114.6      |                            |   | 33.0       |   |  | 28.8 |   |      | 137.5 |          | 114.7 |            | 22.8 |  | 19.9 |  
|Other retail                         |  |                             | 58.0  |        |         | 51.4       |                            |   | 6.6        |   |  | 12.8 |   |      |      |          |      |            |     |  |     |  
|Storage, fractionation and midstream |  |                             | 34.2  |        |         | 36.4       |                            |   | (2.2       | ) |  | (6.0 | ) |      |      |          |      |            |     |  |     |  
|                                     |  |                             |       |        |         |            |                            |   |            |   |  |      |   |      |       |          |       |            |      |  |      |  
|Total                                |  | $                           | 552.7 |        | $       | 476.8      |                            | $ | 75.9       |   |  | 15.9 | % |      | 290.0 |          | 253.6 |            | 36.4 |  | 14.4 | %
|                                     |  |                             |       |        |         |            |                            |   |            |   |  |      |   |      |       |          |       |            |      |  |      |  

Volume.During the three months ended March 31, 2007, we sold 152.5 million retail gallons of
propane, an increase of 13.6 million gallons or 9.8% from the 138.9 million retail gallons sold during the same three-month period in 2006. The increase was principally due to acquisition-related volume, which resulted in an increase of
7.0 million gallons in the quarter ended March 31, 2007, and the colder weather experienced in the 2007 period. Weather was approximately 11% colder in our comparable areas of operation in the three months ended March 31, 2007 as
compared to the same period in 2006.

Wholesale gallons delivered during the three months ended March 31, 2007 were 137.5 million gallons
compared to 114.7 million gallons during the same three-month period in 2006. The increase of 22.8 million gallons was primarily attributable to colder weather during the 2007 period versus the comparable prior year.

The total natural gas liquid gallons sold by our midstream operations decreased 2.9 million gallons, or 19.7%, to 11.8 million gallons during the three months
ended March 31, 2007 from 14.7 million gallons during the same three-month period in 2006. This decrease was primarily attributable to lesser volumes sold to existing customers. Stagecoach has 13.25 bcf of working gas storage capacity
which was 100% contracted during each of the three months ended March 31, 2007 and 2006.

Revenues. Revenues for the three months ended
March 31, 2007 were $552.7 million, an increase of $75.9 million, or 15.9%, from $476.8 million during the same three-month period in 2006.

Revenues
from retail propane sales were $312.9 million for the three months ended March 31, 2007, an increase of $38.5 million, or 14.0%, from $274.4 million during the same three-month period in 2006. These higher revenues were primarily the result of
$14.5 million in acquisition-related sales, an increase of $13.2 million due to higher retail volume sales at our existing locations (as discussed above) and an increase of approximately $10.8 million due to higher selling prices of propane.

Revenues from wholesale propane sales for the three months ended March 31, 2007 were $147.6 million compared to $114.6 million during the same
three-month period in 2006. This $33.0 million, or 28.8%, increase was primarily due to a $22.9 million increase as a result of the higher sales volume (as discussed above), together with an increase of approximately $10.1 million due to higher
wholesale selling prices.

Revenues from other retail sales, primarily service, appliance, transportation, and distillates, were $58.0 million for the
three months ended March 31, 2007, an increase of $6.6 million or 12.8% from $51.4 million during the same three-month period in 2006. These higher revenues were the result of a $5.5 million increase due mostly to higher volume sales of
distillates caused primarily by colder weather, together with an increase of $1.1 million resulting from recent acquisitions.

Revenues from storage,
fractionation and other midstream activities were $34.2 million for the three months ended March 31, 2007, a decrease of $2.2 million or 6.0% from $36.4 million during the same three-month period in 2006. This decrease resulted from lower



24



---

##### Table of Contents

revenues due to lower sales prices of natural gas liquids and lesser sales volumes of natural gas liquids partially offset by higher storage revenues,
including approximately $1.4 million due to the acquisition of the Bath Storage Facility and the South Lateral Pipeline.

Cost of Product Sold.Retail propane cost of product sold for the three months ended March 31, 2007 was $172.4 million compared to $152.6 million during the same three-month period in 2006. This $19.8 million, or 13.0%, increase resulted from an approximate $8.3
million increase due to acquisition-related volume, an approximate $7.6 million increase attributable to an increase in the average cost of propane, and an approximate $7.2 million increase due to higher retail volume sales at our existing
locations. These factors, which contributed to an increase in cost of product sold, were partially offset by an approximate $3.3 million decrease due to changes in non-cash charges from derivative contracts associated with retail propane fixed price
sales contracts. The Company recorded a $0.2 million non-cash gain during the three months ended March 31, 2007 as compared to a non-cash charge of $3.1 million recorded in the same three-month period in 2006.

Wholesale propane cost of product sold for the three months ended March 31, 2007 was $140.9 million, an increase of $27.7 million or 24.5%, from $113.2 million
during the same three-month period in 2006. Contributing to these higher costs was an approximate $22.6 million increase as a result of higher volumes sold by our wholesale propane operations (as discussed above), together with a $5.1 million
increase attributable to the higher average cost of propane.

Other retail cost of product sold was $38.6 million for the three months ended March 31,
2007, an increase of $4.9 million or 14.5%, from $33.7 million during the same three-month period in 2006. This change was the result of a $4.6 million increase due mostly to higher volume sales of distillates (as discussed above), together with a
$0.3 million increase due to acquisition-related sales.

Fractionation, storage, and other midstream cost of product sold was $17.4 million for the three
months ended March 31, 2007, a decrease of $8.7 million, or 33.3%, from $26.1 million during the same three-month period in 2006. This decrease was due primarily to a lower cost per gallon and lower volume of natural gas liquids sold to
existing customers (as discussed above).

Our retail cost of product sold consists primarily of tangible products sold including all propane, distillates
and other natural gas liquids sold and all propane-related appliances sold. Other costs incurred in conjunction with the distribution of these products are included in operating and administrative expenses and consist primarily of wages to delivery
personnel and delivery vehicle costs, including fuel costs, repair and maintenance and lease expense. These costs approximated $17.9 million and $17.2 million for the three months ended March 31, 2007 and 2006, respectively. In addition,
depreciation expense associated with the delivery vehicles is reported within depreciation and amortization expense and amounted to $3.6 million and $3.7 million for the three months ended March 31, 2007 and 2006, respectively. Since we include
these costs in our operating and administrative expenses rather than in cost of product sold, our results may not be comparable to other entities in our lines of business if they include these costs in cost of product sold.

Gross Profit.Retail propane gross profit was $140.5 million for the three months ended March 31, 2007 compared to $121.8 million in the same three-month
period in 2006. This $18.7 million, or 15.4%, increase was attributable to several factors, including an increase of $6.2 million resulting from acquisitions, an increase of $6.0 million related to higher volume sales (as discussed above), and an
increase in margin per gallon, which accounted for approximately $3.2 million of this increase. Also contributing to higher gross profit was the $3.3 million decrease in cost of product sold relating to the change in non-cash charges from derivative
contracts associated with retail propane fixed price sales contracts (as discussed above).

Wholesale propane gross profit increased $5.3 million, or
378.6%, to $6.7 million for the three months ended March 31, 2007 compared to $1.4 million in the same three-month period in 2006, as a result of a $5.0 million increase attributable to higher margins together with an increase of $0.3 million
due to higher volume sales.

Other retail gross profit increased $1.7 million, or 9.6%, to $19.4 million for the three months ended March 31, 2007
compared to $17.7 million in the same three-month period in 2006. The higher gross profit was due to a $0.9 million increase primarily resulting from higher distillate volume sales (as discussed above) together with a $0.8 million increase relating
to acquisitions.



25



---

##### Table of Contents

Fractionation, storage, and other midstream gross profit was $16.8 million for the three months ended March 31, 2007
compared to $10.3 million in the same three-month period in 2006. This $6.5 million, or 63.1%, increase was due primarily to higher margins on natural gas liquids sold and increased storage revenues, including a $1.4 million increase due to the
acquisition of the Bath Storage Facility and the South Lateral Pipeline.

Operating and Administrative Expenses.Operating and administrative
expenses increased to $66.2 million for the three months ended March 31, 2007 compared to $57.7 million in the same three-month period in 2006. This $8.5 million increase was attributable to increases in personnel expenses, insurance costs,
vehicle expenses and other facility costs. These increases in operating expenses were partially the result of higher expenses arising from our fiscal 2007 acquisitions together with increased variable costs as a result of the higher volumes sold.

Depreciation and Amortization.Depreciation and amortization increased to $19.0 million for the three months ended March 31, 2007 from $18.3
million during the same three-month period in 2006, with the change primarily a result of acquisitions.

Interest Expense.Interest expense
decreased to $14.0 million for the three months ended March 31, 2007 compared to $14.8 million during the same three-month period in 2006. This $0.8 million decline resulted from lower average debt outstanding and capitalized interest during
the three-month period ended March 31, 2007 partially offset by higher overall interest rates. During the three months ended March 31, 2007, Inergy capitalized $0.8 million of interest related to certain capital improvement projects at our
West Coast NGL and Stagecoach facilities as further described below in Liquidity and Sources of Capital  Capital Resource Activities. No interest was capitalized in the three months ended March 31, 2006.

Provision for Income Taxes.The provision for income taxes for the quarter ended March 31, 2007 was $0.8 million compared to a provision of $0.7 million
in the same three-month period in 2006. The provision for income taxes for the three months ended March 31, 2007 was composed of $0.6 million of current income tax expense together with $0.2 million of deferred income taxes. The 2006 provision
for income taxes of $0.7 million was composed of $0.6 million of current income tax expense and $0.1 million of deferred income taxes.

Interest of
Non-Controlling Partners in Inergys Net (Income) Loss. We recorded expense of $72.9 million in the three months ended March 31, 2007, as compared to an expense of $51.6 million in the same three-month period of 2006 associated
with the interests of non-controlling partners in Inergy. The $21.3 million change resulted primarily from a $24.7 million increase in Inergys net income, which had the effect of increasing the interest of non-controlling partners in
Inergys net income. Also contributing to the change was a $2.0 million increase in incentive distribution rights received by the Company from Inergy, to which the non-controlling partners are not entitled, together with an approximate $1.4
million increase in other related income from minority interests in Inergy.

Net Income.Net income was $12.2 million for the three months ended
March 31, 2007 compared to net income of $9.0 million for the same three-month period in 2006. The $3.2 million increase in net income was primarily attributable to a higher gross profit at Inergy in the three months ended March 31, 2007
together with a $0.8 million decrease in interest expense. Partially offsetting these increases in net income was a $21.3 million decrease in income related to the interest of non-controlling partners in Inergys net income, an $8.5 million
increase in operating and administrative expenses, and a $0.7 million increase in depreciation and amortization.



26



---

##### Table of Contents

Six Months Ended March 31, 2007 Compared to Six Months Ended March 31, 2006

The following table summarizes the consolidated income statement components for the six months ended March 31, 2007 and 2006, respectively (in millions):



|                                                                                           |  |                           |       |   |        |   |       |            |  |   |            |   |  |       |  
|------------------------------------------------------------------------------------------ |  | ------------------------- | ----- | - | ------ | - | ----- | ---------- |  | - | ---------- | - |  | ----- | -
|                                                                                           |  | Six Months EndedMarch 31, |       |   | Change |  
|                                                                                           |  | 2007                      |       |   | 2006   |   |       | In Dollars |  |   | Percentage |  
|Revenue                                                                                    |  | $                         | 960.4 |   |        | $ | 927.1 |            |  | $ | 33.3       |   |  | 3.6   | %
|Cost of product sold                                                                       |  |                           | 647.9 |   |        |   | 663.4 |            |  |   | (15.5      | ) |  | (2.3  | )
|                                                                                           |  |                           |       |   |        |   |       |            |  |   |            |   |  |       |  
|Gross profit                                                                               |  |                           | 312.5 |   |        |   | 263.7 |            |  |   | 48.8       |   |  | 18.5  |  
|Operating and administrative expenses                                                      |  |                           | 131.9 |   |        |   | 126.7 |            |  |   | 5.2        |   |  | 4.1   |  
|Depreciation and amortization                                                              |  |                           | 39.5  |   |        |   | 38.1  |            |  |   | 1.4        |   |  | 3.7   |  
|Loss on disposal of assets                                                                 |  |                           | 0.9   |   |        |   | 0.7   |            |  |   | 0.2        |   |  | 28.6  |  
|                                                                                           |  |                           |       |   |        |   |       |            |  |   |            |   |  |       |  
|Operating income                                                                           |  |                           | 140.2 |   |        |   | 98.2  |            |  |   | 42.0       |   |  | 42.8  |  
|Interest expense, net                                                                      |  |                           | (28.3 | ) |        |   | (28.4 | )          |  |   | 0.1        |   |  | 0.4   |  
|Finance charge income                                                                      |  |                           | 1.5   |   |        |   | 1.4   |            |  |   | 0.1        |   |  | 7.1   |  
|Other income                                                                               |  |                           | 1.2   |   |        |   | 0.4   |            |  |   | 0.8        |   |  | 200.0 |  
|                                                                                           |  |                           |       |   |        |   |       |            |  |   |            |   |  |       |  
|Income before income taxes and interest of non-controlling partners in Inergys net income |  |                           | 114.6 |   |        |   | 71.6  |            |  |   | 43.0       |   |  | 60.1  |  
|Provision for income taxes                                                                 |  |                           | (1.0  | ) |        |   | (1.2  | )          |  |   | 0.2        |   |  | 16.7  |  
|Interest of non-controlling partners in Inergys net income                                |  |                           | (94.3 | ) |        |   | (57.7 | )          |  |   | (36.6      | ) |  | (63.4 | )
|                                                                                           |  |                           |       |   |        |   |       |            |  |   |            |   |  |       |  
|Net income                                                                                 |  | $                         | 19.3  |   |        | $ | 12.7  |            |  | $ | 6.6        |   |  | 52.0  | %
|                                                                                           |  |                           |       |   |        |   |       |            |  |   |            |   |  |       |  

The following table summarizes revenues, including associated volume of gallons sold, for the six months ended
March 31, 2007 and 2006, respectively (in millions):



|                                     |  |                            |       |        |         |            |                          |   |            |   |  |      |   |      |       |          |       |  |            |   |  |      |   
|------------------------------------ |  | -------------------------- | ----- | ------ | ------- | ---------- | ------------------------ | - | ---------- | - |  | ---- | - | ---- | ----- | -------- | ----- |  | ---------- | - |  | ---- | --
|                                     |  | Revenues                   |       |        | Gallons |           
|                                     |  | Six Months Ended March 31, |       | Change |         |            | Six MonthsEndedMarch 31, |   | Change     |  
|                                     |  | 2007                       |       | 2006   |         | In Dollars |                          |   | Percentage |   |  | 2007 |   | 2006 |       | In Units |       |  | Percentage |  
|Retail propane                       |  | $                          | 532.1 |        | $       | 511.9      |                          | $ | 20.2       |   |  | 3.9  | % |      | 263.7 |          | 263.9 |  | (0.2       | ) |  | (0.1 | )%
|Wholesale propane                    |  |                            | 255.8 |        |         | 244.5      |                          |   | 11.3       |   |  | 4.6  |   |      | 246.3 |          | 242.2 |  | 4.1        |   |  | 1.7  |   
|Other retail                         |  |                            | 102.9 |        |         | 100.7      |                          |   | 2.2        |   |  | 2.2  |   |      |      |          |      |  |           |   |  |     |   
|Storage, fractionation and midstream |  |                            | 69.6  |        |         | 70.0       |                          |   | (0.4       | ) |  | (0.6 | ) |      |      |          |      |  |           |   |  |     |   
|                                     |  |                            |       |        |         |            |                          |   |            |   |  |      |   |      |       |          |       |  |            |   |  |      |   
|Total                                |  | $                          | 960.4 |        | $       | 927.1      |                          | $ | 33.3       |   |  | 3.6  | % |      | 510.0 |          | 506.1 |  | 3.9        |   |  | 0.8  | % 
|                                     |  |                            |       |        |         |            |                          |   |            |   |  |      |   |      |       |          |       |  |            |   |  |      |   

Volume.During the six months ended March 31, 2007, we sold 263.7 million retail gallons of
propane as compared to 263.9 million retail gallons sold during the same six-month period in 2006. The 0.2 million gallon decrease was principally due to the sale of certain branches during fiscal 2006 and expected volume losses from
recent acquisitions. Offsetting the decrease in retail gallons sold was acquisition-related volume, which resulted in an increase of 14.5 million gallons in the six months ended March 31, 2007 and higher gallon sales as a result of weather
that was approximately 1% colder in the 2007 period as compared to the 2006 period.

Wholesale gallons delivered during the six months ended March 31,
2007 were 246.3 million gallons compared to 242.2 million gallons during the same six-month period in 2006. The increase of 4.1 million gallons was primarily attributable to colder weather during the 2007 period versus the comparable
prior year period.

The total natural gas liquid gallons sold by our midstream operations decreased 4.0 million gallons, or 13.0%, to
26.8 million gallons during the six months ended March 31, 2007 from 30.8 million gallons during the same six-month period in 2006. This decrease was primarily attributable to lesser volumes sold to existing customers. Stagecoach has
13.25 bcf of working gas storage capacity which was 100% contracted during each of the six months ended March 31, 2007 and 2006.



27



---

##### Table of Contents

Revenues. Revenues for the six months ended March 31, 2007 were $960.4 million, an increase of $33.3 million,
or 3.6%, from $927.1 million during the same six-month period in 2006.

Revenues from retail propane sales were $532.1 million for the six months ended
March 31, 2007, an increase of $20.2 million, or 3.9%, from $511.9 million from the same six-month period in 2006. These higher revenues were primarily the result of a $29.3 million increase due to acquisition-related sales together with an
increase of approximately $19.5 million due to higher selling prices of propane. Partially offsetting these increases was a decrease of $28.6 million attributable to lower retail volume sales at our existing locations (as discussed above).

Revenues from wholesale propane sales for the six months ended March 31, 2007 were $255.8 million compared to $244.5 million during the same
six-month period in 2006. This $11.3 million, or 4.6%, increase was primarily the result of a $7.1 million increase due to higher wholesale selling prices together with an increase of $4.2 million as a result of the higher sales volume (as discussed
above).

Revenues from other retail sales, primarily service, appliance, transportation, and distillates, were $102.9 million for the six months ended
March 31, 2007, an increase of $2.2 million or 2.2% from $100.7 million during the same six-month period in 2006. This change was primarily due to a $2.5 million increase resulting from recent acquisitions partially offset by a decrease of $0.3
million mostly due to lower volume sales of distillates caused primarily by customer conservation.

Revenues from storage, fractionation and other
midstream activities were $69.6 million for the six months ended March 31, 2007, a decrease of $0.4 million or 0.6% from $70.0 million during the same six-month period in 2006. This decrease resulted from lower revenues due to lower sales
prices of natural gas liquids and lesser sales volumes of natural gas liquids as referenced in the volume section above, partially offset by higher storage revenues, including approximately $2.3 million due to the acquisition of the Bath Storage
Facility and the South Lateral Pipeline.

Cost of Product Sold.Retail propane cost of product sold for the six months ended March 31, 2007 was
$299.1 million compared to $310.9 million during the same six-month period in 2006. This $11.8 million, or 3.8%, decrease resulted from an approximate $16.3 million decline due to lower retail volume sales at our existing locations (as discussed
above), and an approximate $19.2 million decrease due to changes in non-cash charges from derivative contracts associated with retail propane fixed price sales contracts. These factors, which contributed to a decline in cost of product sold, were
partially offset by an approximate $17.1 million increase due to acquisition-related volume and an approximate $6.6 million increase attributable to an increase in the average cost of propane. The Company recorded a negligible non-cash gain during
the six months ended March 31, 2007 as compared to a non-cash charge of $19.2 million recorded in the same six-month period in 2006.

Wholesale
propane cost of product sold for the six months ended March 31, 2007 was $244.9 million, an increase of $6.1 million or 2.6%, from $238.8 million during the same six-month period in 2006. Contributing to these higher costs was an approximate
$4.1 million increase as a result of higher volumes sold by our wholesale propane operations (as discussed above), together with a $2.0 million increase attributable to the higher average cost of propane.

Other retail cost of product sold was $63.9 million for the six months ended March 31, 2007, a decrease of $0.4 million or 0.6%, from $64.3 million during the same
six-month period in 2006. This decrease was the result of a $1.0 million decline mostly due to lower volume sales of distillates (as discussed above), partially offset by a $0.6 million increase due to acquisition-related sales.

Fractionation, storage, and other midstream cost of product sold was $40.0 million for the six months ended March 31, 2007, a decrease of $9.4 million, or 19.0%,
from $49.4 million during the same six-month period in 2006. This decrease was due primarily to lower price per gallon and lower volume of natural gas liquids sold to existing customers as discussed above.

Our retail cost of product sold consists primarily of tangible products sold including all propane, distillates and other natural gas liquids sold and all
propane-related appliances sold. Other costs incurred in conjunction with the distribution of these products are included in operating and administrative expenses and consist primarily of wages to delivery personnel and delivery vehicle costs,



28



---

##### Table of Contents

including fuel costs, repair and maintenance and lease expense. These costs approximated $35.4 million and $33.8 million for the six months ended
March 31, 2007 and 2006, respectively. In addition, depreciation expense associated with the delivery vehicles is reported within depreciation and amortization expense and amounted to $7.7 million and $7.6 million for the six months ended
March 31, 2007 and 2006, respectively. Since we include these costs in our operating and administrative expenses rather than in cost of product sold, our results may not be comparable to other entities in our lines of business if they include
these costs in cost of product sold.

Gross Profit.Retail propane gross profit was $233.0 million for the six months ended March 31, 2007
compared to $201.0 million in the same six-month period in 2006. This $32.0 million, or 15.9%, increase was attributable to several factors, including a decrease in cost of product sold of $19.2 million relating to the change in non-cash charges
from derivative contracts associated with retail propane fixed price sales contracts (as discussed above), an increase in margin per gallon, which accounted for approximately $12.9 million of this increase, as well as a $12.2 million increase
related to higher retail gallons sold resulting from acquisitions. These factors, which contributed to a higher gross profit, were partially offset by an approximate $12.3 million reduction in retail propane gross profit at our existing locations as
a result of lower volume sales as discussed above.

Wholesale propane gross profit increased $5.2 million, or 91.2%, to $10.9 million for the six months
ended March 31, 2007 compared to $5.7 million in the same six-month period in 2006, as a result of a $5.1 million increase attributable to higher margins together with an increase of $0.1 million due to higher volume sales.

Other retail gross profit increased $2.6 million, or 7.1%, to $39.0 million for the six months ended March 31, 2007 compared to $36.4 million in the same six-month
period in 2006. This increase was due primarily to a $1.9 million increase relating to acquisitions together with a $0.7 million increase resulting mostly from higher distillate volume sales (as described above).

Fractionation, storage, and other midstream gross profit was $29.6 million for the six months ended March 31, 2007 compared to $20.6 million in the same six-month
period in 2006. This $9.0 million, or 43.7%, increase was due primarily to higher margins on natural gas liquids sold and increased storage revenues, including a $2.3 million increase due to the acquisition of the Bath Storage Facility and the South
Lateral Pipeline.

Operating and Administrative Expenses.Operating and administrative expenses increased to $131.9 million for the six months ended
March 31, 2007 compared to $126.7 million in the same six-month period in 2006. This $5.2 million increase was primarily attributable to an increase in personnel expenses, vehicle expenses, professional services costs and other facility costs.
The net increase in operating expenses was partially the result of higher expenses arising from our fiscal 2007 acquisitions exceeding the savings realized from lesser volume sales.

Depreciation and Amortization.Depreciation and amortization increased to $39.5 million for the six months ended March 31, 2007 from $38.1 million during the same six-month period in 2006, with the change
primarily a result of acquisitions.

Interest Expense.Interest expense decreased to $28.3 million for the six months ended March 31, 2007,
compared to $28.4 million during the same six-month period in 2006. This $0.1 million decline resulted from lower average debt outstanding and capitalized interest during the six-month period ended March 31, 2007 partially offset by higher
overall interest rates. During the six months ended March 31, 2007, Inergy capitalized $1.4 million of interest related to certain capital improvement projects at our West Coast NGL and Stagecoach facilities as further described below in
Liquidity and Sources of Capital  Capital Resource Activities. No interest was capitalized in the six months ended March 31, 2006.

Provision for Income Taxes.The provision for income taxes for the six months ended March 31, 2007 was $1.0 million compared to a provision of $1.2 million in the same six-month period in 2006. The provision for income
taxes for the six months ended March 31, 2007 was composed of $0.9 million of current income tax expense together with $0.1 million of deferred income taxes. The 2006 provision for income taxes of $1.2 million was composed of $1.4 million of
current income tax expense and $0.2 million of deferred income tax benefit.

Interest of Non-Controlling Partners in Inergys Net (Income)
Loss. We recorded expense of $94.3 million in the six months ended March 31, 2007, as compared to an expense of $57.7 million in the same six-month period of 2006 associated with the interests of non-controlling partners in Inergy. The
$36.6 million change resulted primarily from a $43.4 million increase in Inergys net income, which had the effect of increasing the interest of non-controlling partners in Inergys net income. Also contributing to the change was a $4.0
million increase in incentive distribution rights received by the Company from Inergy, to which the non-controlling partners are not entitled, together with a $2.8 million increase in other related income from minority interests in Inergy.



29



---

##### Table of Contents

Net Income.Net income was $19.3 million for the six months ended March 31, 2007 compared to net income of
$12.7 million for the same six-month period in 2006. The $6.6 million increase in net income was primarily attributable to a higher gross profit at Inergy in the six months ended March 31, 2007, partially offset by a $36.6 million decrease in
income related to the interest of non-controlling partners in Inergys net income, a $5.2 million increase in operating and administrative expenses, and a $1.4 million increase in depreciation and amortization.

Seasonality

The retail market for propane is seasonal because it is
used primarily for heating in residential and commercial buildings. Approximately three-quarters of our retail propane volume is sold during the peak heating season from October through March. Consequently, sales and operating profits are generated
mostly in the first and fourth calendar quarters of each year.

Regulatory Matters

Recent scientific studies have suggested that emissions of certain gases, commonly referred to as greenhouse gases, may be contributing to warming of the Earths atmosphere. Methane, a primary
component of natural gas, and carbon dioxide, a byproduct of the burning of fuels such as propane and natural gas, are examples of greenhouse gases. In response to such studies, the U.S. Congress is actively considering legislation to reduce
emissions of greenhouse gases. In addition, at least nine states in the Northeast and five states in the West have declined to wait on Congress to develop and implement climate control legislation and have already taken legal measures to reduce
emissions of greenhouse gases, primarily through the planned development of greenhouse gas emission inventories and/or regional greenhouse gas cap and trade programs. Also, as a result of the U.S. Supreme Courts decision on April 2, 2007
in Massachusetts, et al. v. EPA, the U.S. Environmental Protection Agency or EPA may be required to regulate greenhouse gas emissions from mobile sources (e.g., cars and trucks) even if Congress does not adopt new
legislation specifically addressing emissions of greenhouse gases. The Courts holding in Massachusetts that greenhouse gases fall under the federal Clean Air Acts definition of air pollutant may also result in future
regulation of greenhouse gas emissions from stationary sources under certain Clean Air Act programs. Passage of climate control legislation or other regulatory initiatives by Congress or various states of the U.S. or the adoption of regulations by
the EPA or analogous state agencies that restrict emissions of greenhouse gases in areas in which Inergy conducts business could have an adverse affect on its operations and demand for its services.

On December 21, 2006, Central New York Oil and Gas Company LLC (CNYOG), Inergys regulated subsidiary and owner of the Stagecoach natural gas
storage facility, was granted certificate authority by the Federal Energy Regulatory Commission (FERC) to own and operate the Stagecoach Lateral, a 23.7 mile, 30-inch diameter pipeline connecting CNYOGs Stagecoach natural gas
storage field with Tennessee Gas Pipeline Companys mainline system (300-Line) in Bradford County, Pennsylvania. FERC authorized Tennessee, the former owner of the pipeline, to abandon the lateral by sale to CNYOG, and the acquisition was
completed in February 2007. FERC has permitted CNYOG to incorporate the Stagecoach Lateral into its storage operations and to charge market-based storage rates under previously existing storage rate schedules for storage injections and withdrawals
made through the newly acquired Stagecoach Lateral. In authorizing acquisition of the Stagecoach Lateral, FERC affirmed CNYOGs continuing general authority, after the acquisition of the Stagecoach Lateral, to charge and collect market-based
rates. However, FERC may review that market-based rate authorization in the event CNYOG expands the facilitys storage capacity, acquires transportation facilities or additional storage capacity, if CNYOG or one of its affiliates provide
storage or transportation services in the same market area or acquire an interest in another storage field that can link CNYOG facilities to the market area or if CNYOG or one of its affiliates acquire an interest in or is acquired by an interstate
pipeline.

FERCs Order No. 2004, which sets forth standards of conduct applicable to public utilities and interstate transporters of gas,
including interstate storage providers, was vacated and remanded by the United States Court of Appeals for the District of Columbia Circuit on November 17, 2006. Less restrictive interim rules were put in place by FERC on January 9, 2007.
FERC has requested comment on the interim rules, and no final rule on remand has yet been issued by FERC. By FERC order, CNYOG was found to be exempt from the Order No. 2004 standards of conduct. The interim rules continue to exempt most
natural gas storage providers authorized to charge market-based rates, and there is no reason to believe that CNYOG would not continue to be so exempt from the applicable standards of conduct established under the interim rules.

On June 19, 2006, FERC revised its regulations governing criteria for obtaining market-based rates for interstate natural gas storage services. Order No. 678
adopts new regulations which are intended to make it easier for storage providers to obtain authority to charge market-based rates, and which are intended to facilitate the development of new natural gas storage capacity. Although CNYOG already
holds market-based rate authority for storage services performed at its Stagecoach natural gas storage facility, these new rules might facilitate the efforts of other prospective storage providers, including potential competitors with the Stagecoach
storage facility, to obtain market-based rate authority.



30



---

##### Table of Contents

Liquidity and Sources of Capital

Capital Resource Activities

Inergy has identified growth projects related to its Stagecoach and West Coast NGL
midstream assets that are expected to require a capital investment of approximately $257 million to complete. Through March 31, 2007, Inergy has invested approximately $42 million toward completion of these projects. These projects include
expansion of the Stagecoach natural gas storage facility, which is expected to increase working storage capacity of natural gas to approximately 26.35 bcf through the addition of approximately 13.1 bcf of storage to the existing 13.25 bcf working
storage capacity. All necessary regulatory approvals have been received and construction of the expansion is underway. The expanded facilities are expected to be in service by the fall of 2007. Stagecoach is also expected to construct a pipeline to
interconnect with the proposed Millennium Pipeline which will enhance and further diversify Inergys supply sources and provide interruptible wheeling services to the shipper community. The West Coast project consists of the construction of a
butane isomerization unit and related ancillary facilities, as well as the expansion of butane storage capacity. The isomerization unit is projected to have a capacity of 10,000 barrels per day and provide isobutane supplies to refiners or wholesale
distributors for gasoline blending. This project is subject to regulatory approval by state and county agencies and is expected to be in service by July 2008.

Cash Flows and Contractual Obligations

Historically, we have relied on distributions from Inergy and on borrowings under our existing
credit agreement to fund any cash requirements for our operations. We are, and have been for all periods presented, in compliance with all material financial covenants.

Net operating cash inflows were $119.4 million and $83.1 million for the six-month periods ending March 31, 2007 and 2006, respectively. The $36.3 million increase in operating cash flows was primarily
attributable to higher operating income and net changes in working capital balances.

Net investing cash outflows were $108.7 million and $180.2 million
for the six-month periods ending March 31, 2007 and 2006, respectively. Net cash outflows were primarily impacted by an $88.6 million decrease in cash outlays related to acquisitions and a $17.1 million increase in capital expenditures.

Net financing cash inflows were $21.3 million and $104.7 million for the six-month periods ending March 31, 2007 and 2006, respectively. Net cash
inflows were primarily impacted by a $159.1 million decrease in proceeds from the issuance of long-term debt, net of payments on long-term debt, an $82.8 million increase in proceeds related to the issuance of Inergy common units and Inergy unit
option exercises, an $8.1 million increase in distributions to non-controlling partners in Inergy, L.P., a $4.0 million increase in distributions, and a $0.1 million increase in the proceeds from the issuance of Inergy Holdings common unit option
exercises.



31



---

##### Table of Contents

The following table summarizes our contractual obligations as of March 31, 2007 (in millions):



|                                                                                           |  |       |         |                 |   |           |  |           |       |               |   |      |  |   |      
|------------------------------------------------------------------------------------------ |  | ----- | ------- | --------------- | - | --------- |  | --------- | ----- | ------------- | - | ---- |  | - | -----
|                                                                                           |  | Total |         | Less than1 year |   | 1-3 years |  | 4-5 years |       | After 5 years
|Aggregate amount of principal and interest to be paid on the outstanding long-term debt(a) |  | $     | 1,053.6 |                 | $ | 53.6      |  | $         | 130.3 |               | $ | 96.5 |  | $ | 773.2
|Amount of principal and interest to be paid on other long-term obligations                 |  |       | 10.1    |                 |   | 2.6       |  |           | 7.5   |               |   |     |  |   |     
|Future minimum lease payments under noncancelable operating leases                         |  |       | 19.9    |                 |   | 6.6       |  |           | 7.9   |               |   | 2.9  |  |   | 2.5  
|Fixed price purchase commitments                                                           |  |       | 205.5   |                 |   | 203.6     |  |           | 1.9   |               |   |     |  |   |     
|Standby letters of credit                                                                  |  |       | 39.0    |                 |   | 35.8      |  |           | 3.0   |               |   | 0.2  |  |   |     
|Purchase commitments of identified growth projects(b)                                      |  |       | 34.1    |                 |   | 34.1      |  |           |      |               |   |     |  |   |     

---

|(a) | $156.0 million of our long-term debt, including interest rate swaps, is variable interest rate debt at prime rate or LIBOR plus an applicable spread. These rates plus their
applicable spreads were between 7.07% and 8.50% at March 31, 2007. These rates have been applied for each period presented in the table.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(b) | Identified growth projects related to the Stagecoach and West Coast NGL midstream assets.
|--- | -----------------------------------------------------------------------------------------

We believe that anticipated cash from operations and borrowing capacity under our credit facility and Inergys credit facility will be sufficient to meet our liquidity needs for the foreseeable future. If our
plans or assumptions change or are inaccurate, or we make acquisitions, we may need to raise additional capital.

Description of Credit Facilities

Inergy Holdings, L.P.

On July 22, 2005, we
executed a credit agreement (Bank Facility) with a bank. The Bank Facility consists of a $15 million working capital revolver for Inergy Holdings, L.P. and a $5 million working capital revolver for IPCH Acquisition Corp. The maturity
date of the Bank Facility is July 22, 2008, and is collateralized by certain of our interests in Inergy. In addition, the Bank Facility is guaranteed by Inergy Partners, LLC. The interest rates of these revolvers are based on prime rate and
LIBOR plus the applicable spreads, which were 7.07% at March 31, 2007, for all outstanding debt under the Bank Facility. The Bank Facility contains several covenants which, among other things, require the maintenance of various financial
performance ratios, restrict the payment of distributions to unit holders, and require financial reports to be submitted periodically to the financial institutions.

Inergy, L.P.

Inergy maintains borrowing capacity under a credit facility (Credit Agreement), which
consists of a $75 million revolving working capital facility (Working Capital Facility) and a $350 million revolving acquisition facility (Acquisition Facility). The Credit Agreement accrues interest at either prime rate or
LIBOR plus applicable spreads, resulting in interest rates between 7.07% and 8.50% at March 31, 2007. At March 31, 2007, there were no borrowings outstanding under the Credit Agreement. On October 1, 2006, Inergy amended the Credit
Agreement with existing lenders primarily to increase the effective amount of working capital borrowings available through the utilization of the Acquisition Facility from $75 million to $125 million. Other terms, conditions, and covenants remained
materially unchanged. The Credit Agreement is guaranteed by each of Inergys domestic subsidiaries.

During each fiscal year beginning October 1,
the outstanding balance of the Working Capital Facility must be reduced to $10.0 million or less for a minimum of 30 consecutive days during the period commencing March 1 and ending September 30 of each calendar year. Inergy met this
provision of the Credit Agreement on March 30, 2007.

At Inergys option, loans under the Credit Agreement bear interest at either the prime rate
or LIBOR (preadjusted for reserves), plus, in each case, an applicable margin. The applicable margin varies quarterly based on its leverage ratio. Inergy also pays a fee based on the average daily unused commitments under the Credit Agreement.



32



---

##### Table of Contents

|Item 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

Interest Rate Risk

Together with Inergy, we have long-term debt and revolving lines of credit subject to the risk of loss associated with
movements in interest rates. At March 31, 2007, we had floating rate obligations totaling approximately $156.0 million for amounts borrowed under credit agreements and interest rate swaps, which convert fixed rate debt associated with the same
amount of principal of the senior unsecured notes due 2014 to floating rate debt, with aggregate notional amounts of $125 million. The floating rate obligations expose us to the risk of increased interest expense in the event of increases in
short-term interest rates.

If the floating rate were to fluctuate by 100 basis points from March 2007 levels, our interest expense would change by a total
of approximately $1.6 million per year.

Commodity Price, Market and Credit Risk

Inherent in Inergys contractual portfolio are certain business risks, including market risk and credit risk. Market risk is the risk that the value of the portfolio will change, either favorably or unfavorably,
in response to changing market conditions. Credit risk is the risk of loss from nonperformance by suppliers, customers or financial counterparties to a contract. Inergy takes an active role in managing and controlling market and credit risk and has
established control procedures, which are reviewed on an ongoing basis. Inergy monitors market risk through a variety of techniques, including daily reporting of the portfolios position to senior management. Inergy attempts to minimize credit
risk exposure through credit policies and periodic monitoring procedures as well as through customer deposits, letters of credit and entering into netting agreements that allow for offsetting counterparty receivable and payable balances for certain
financial transactions, as deemed appropriate. The counterparties associated with assets from price risk management activities as of March 31, 2007 and 2006 were propane retailers, resellers, energy marketers and dealers.

The propane industry is a margin-based business in which gross profits depend on the excess of sales prices over supply costs. As a result, Inergys
profitability will be sensitive to changes in wholesale prices of propane caused by changes in supply or other market conditions. When there are sudden and sharp increases in the wholesale cost of propane, Inergy may not be able to pass on these
increases to its customers through retail or wholesale prices. Propane is a commodity and the price Inergy pays for it can fluctuate significantly in response to supply or other market conditions. Inergy has no control over supply or market
conditions. In addition, the timing of cost pass-throughs can significantly affect margins. Sudden and extended wholesale price increases could reduce gross profits and could, if continued over an extended period of time, reduce demand by
encouraging Inergys retail customers to conserve or convert to alternative energy sources.

Inergy engages in hedging and risk management
transactions, including various types of forward contracts, options, swaps and futures contracts, to reduce the effect of price volatility on Inergys product costs, protect the value of its inventory positions, and to help ensure the
availability of propane during periods of short supply. Inergy attempts to balance its contractual portfolio by purchasing volumes only when it has a matching purchase commitment from its wholesale customers. However, Inergy may experience net
unbalanced positions from time to time which it believes to be immaterial in amount. In addition to Inergys ongoing policy to maintain a balanced position, for accounting purposes Inergy is required, on an ongoing basis, to track and report
the market value of its derivative portfolio.

Notional Amounts and Terms

The notional amounts and terms of Inergys derivative financial instruments include the following at March 31, 2007 and September 30, 2006 (in millions):



|                                         |  |                  |  |                     |  |                  |  |                    
|---------------------------------------- |  | ---------------- |  | ------------------- |  | ---------------- |  | -------------------
|                                         |  | March 31, 2007   |  | September 30, 2006 
|                                         |  | Fixed PricePayor |  | Fixed PriceReceiver |  | Fixed PricePayor |  | Fixed PriceReceiver
|Propane, crude and heating oil (barrels) |  | 4.7              |  | 4.7                 |  | 8.0              |  | 7.5                
|Natural gas (MMBTUs)                    |  | 1.1              |  | 1.1                 |  | 5.5              |  | 5.4                

Notional amounts reflect the volume of transactions, but do not accurately measure our exposure to market or
credit risks.



33



---

##### Table of Contents

Fair Value

The fair
value of the derivatives and inventory exchange contracts related to price risk management activities as of March 31, 2007 and September 30, 2006 was assets of $31.5 million and $46.2 million, respectively, and liabilities of $25.8 million
and $49.0 million, respectively. All intercompany transactions have been appropriately eliminated.

The following table summarizes the change in the
unrealized fair value of energy derivative contracts related to Inergys risk management activities for the six months ended March 31, 2007 and 2006 where settlement has not yet occurred (in millions):



|                                                                                    |  |                           |       |   |      |   |      |  
|----------------------------------------------------------------------------------- |  | ------------------------- | ----- | - | ---- | - | ---- | -
|                                                                                    |  | Six Months EndedMarch 31, |      
|                                                                                    |  | 2007                      |       |   | 2006 |  
|Net fair value gain (loss) of contracts outstanding at beginning of period          |  | $                         | (2.8  | ) |      | $ | 8.8  |  
|Net change in physical exchange contracts                                           |  |                           | (1.7  | ) |      |   | (1.7 | )
|Initial recorded value of new contracts entered into during the period              |  |                           | 1.4   |   |      |   |     |  
|Change in fair value of contracts attributable to market movement during the period |  |                           | 21.1  |   |      |   | (3.5 | )
|Realized gains                                                                      |  |                           | (12.3 | ) |      |   | (3.2 | )
|                                                                                    |  |                           |       |   |      |   |      |  
|Net fair value of contracts outstanding at end of period                            |  | $                         | 5.7   |   |      | $ | 0.4  |  
|                                                                                    |  |                           |       |   |      |   |      |  

Inergy uses observable market values for determining the fair value of its trading instruments. In cases where
actively quoted prices are not available, other external sources are used which incorporate information about commodity prices in actively quoted markets, quoted prices in less active markets and other market fundamental analysis. Inergys risk
management department regularly compares valuations to independent sources and models.

Of the outstanding fair value as of March 31, 2007, all
contracts had a maturity of twenty-one months or less.

Sensitivity Analysis

A theoretical change of 10% in the underlying commodity value would result in a change of approximately $0.2 million in the market value of the contracts as there were approximately 1.9 million gallons of net
unbalanced positions at March 31, 2007.



34



---

##### Table of Contents

|Item 4. | Controls and Procedures
|------- | -----------------------

We maintain controls and procedures
designed to provide a reasonable assurance that information required to be disclosed in our reports that we file or submit under the Securities Exchange Act of 1934 are recorded, processed, summarized and reported within the time periods specified
by the rules and forms of the SEC, and that information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure. An
evaluation was performed under the supervision and with the participation of our management, including the Chief Executive Officer and the Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and
procedures (as such terms are defined in Rule 13a-15(e) and 15d-15(e) of the Exchange Act). Based upon that evaluation, management, including the Chief Executive Officer and the Chief Financial Officer, concluded that our disclosure controls and
procedures were effective as of March 31, 2007 at the reasonable assurance level. There have been no changes in our internal controls over financial reporting (as defined in Rule 13(e)-15 or Rule 15d-15(f) of the Exchange Act) or in other
factors during the fiscal year covered by this report that has materially affected, or is reasonably likely to materially affect, our internal controls over financial reporting.



35



---

##### Table of Contents

PART II  OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------

Part I, Item 1. Financial
Statements, Note 7 to the Consolidated Financial Statements of this Form 10Q is hereby incorporated herein by reference.



|Item 1A. | Risk Factors
|-------- | ------------

The risk factors presented below
should be considered in addition to the risk factors disclosed in Item 1A, Risk Factors, in the Companys Annual Report on Form 10-K for the fiscal year ended September 30, 2006.

Inergy has adopted certain valuation methodologies and monthly conventions that may result in a shift of income, gain, loss and deduction between
us and the public unitholders of Inergy. The IRS may challenge this treatment, which could adversely affect the value of Inergys common units and our common units.

When we or Inergy issue additional units or engage in certain other transactions, Inergy determines the fair market value of its assets and allocates any
unrealized gain or loss attributable to such assets to the capital accounts of Inergys public unitholders and us. The adopted methodology may be viewed as understating the value of Inergys assets. In that case, there may be a shift of
income, gain, loss and deduction between certain Inergy public unitholders and us, which may be unfavorable to such Inergy unitholders. Moreover, subsequent purchasers of our common units may have a greater portion of their Internal Revenue Code
Section 743(b) adjustment allocated to Inergys intangible assets and a lesser portion allocated to Inergys tangible assets. The IRS may challenge the adopted valuation methods, or our or Inergys allocation of the
Section 743(b) adjustment attributable to Inergys tangible and intangible assets, and allocations of income, gain, loss and deduction between us and certain of Inergys public unitholders.

A successful IRS challenge to these methods or allocations could adversely affect the amount of taxable income or loss being allocated to our unitholders
or Inergy unitholders. It also could affect the amount of gain on the sale of common units by our unitholders or Inergys unitholders and could have a negative impact on the value of our common units or those of Inergy or result in audit
adjustments to the tax returns of our or Inergys unitholders without the benefit of additional deductions.

We treat each
purchaser of common units as having the same tax benefits without regard to the actual common units purchased. The IRS may challenge this treatment, which could result in a unitholder owing more tax and may adversely affect the value of the common
units.

To maintain the uniformity of the economic and tax characteristics of our common units, we have adopted certain
depreciation and amortization positions that may not conform with all aspects of existing Treasury Regulations. These positions may result in an understatement of deductions and an overstatement of income to our unitholders. For example, we do not
amortize certain goodwill assets, the value of which has been attributed to certain of our outstanding units. A subsequent holder of those units may be entitled to an amortization deduction attributable to that goodwill under Internal Revenue Code
Section 743(b). But, because we cannot identify these units once they are traded by the initial holder, we do not allocate any subsequent holder of a unit any such amortization deduction. This approach may understate deductions available to
those unitholders who own those units and may result in those unitholders believing that they have a higher tax basis in their units than would be the case if the IRS strictly applied certain Treasury Regulations. This, in turn, may result in those
unitholders reporting less gain or more loss on a sale of their units than would be the case if the IRS strictly applied certain Treasury Regulations.

The IRS may challenge the manner in which we calculate our unitholders basis adjustment under Section 743(b). If so, because neither we nor a unitholder can identify the units to which this issue relates
once the initial holder has traded them, the IRS may assert adjustments to all unitholders selling units within the period under audit as if all unitholders owned such units.

A successful IRS challenge to this position or other positions Inergy may take could adversely affect the amount of taxable income or loss allocated to
Inergys unitholders. It also could affect the gain from a unitholders sale of common units and could have a negative impact on the value of the common units or result in audit adjustments to Inergys unitholders tax returns
without the benefit of additional deductions.



36



---

##### Table of Contents

|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

None.



|Item 3. | Defaults Upon Senior Securities
|------- | -------------------------------

None.



|Item 4. | Submission of Matters to a Vote of Security Holders
|------- | ---------------------------------------------------

None.



|Item 5. | Other Information
|------- | -----------------

None.



|Item 6. | Exhibits
|------- | --------



| |  |      |  |                                                                                                                                                                                                                                       
| |  | ---- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |  | 3.1  |  | Certificate of Conversion of Inergy Holdings, L.P. (incorporated herein by reference to Exhibit 3.1 to Inergy Holdings, L.P.s Registration Statement on Forms S-1/A (Registration No.
333-122466) filed on April 29, 2005).          
| |  |     
| |  | 3.2  |  | Agreement of Limited Partnership of Inergy Holdings, L.P. (incorporated herein by reference to Exhibit 3.2 to Inergy Holdings, L.P.s Registration Statement on Form S-1/A (Registration No.
333-122466) filed on June 2, 2005).      
| |  |     
| |  | 3.3  |  | Certificate of Formation of Inergy Holdings GP, LLC (incorporated herein by reference to Exhibit 3.3 to Inergy Holdings L.P.s Registration Statement on Form S-1/A (Registration No.
333-122466) filed on April 29, 2005).           
| |  |     
| |  | 3.4  |  | Limited Liability Company Agreement of Inergy Holdings GP, LLC (incorporated herein by reference to Exhibit 3.4 to Inergy Holdings L.P.s Registration Statement on Form S-1/A (Registration
No. 333-122466) filed on March 14, 2005).
| |  |     
| |  | 3.5  |  | Certificate of Limited Partnership of Inergy Holdings, L.P. (incorporated herein by reference to Exhibit 3.5 to Inergy Holdings, L.P.s Registration Statement on Form S-1/A (Registration
No. 333-122466) filed on April 29, 2005).  
| |  |     
| |  | 3.6  |  | Amended and Restated Agreement of Limited Partnership of Inergy Holdings, L.P. (incorporated herein by reference to Exhibit A to Inergy Holdings L.P.s Prospectus (Registration No.
333-122466) filed on June 21, 2005).             
| |  |     
| |  | 31.1 |  | Certification of Chief Executive Officer of Inergy Holdings, L.P. pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                          
| |  |     
| |  | 31.2 |  | Certification of Chief Financial Officer of Inergy Holdings, L.P pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                           
| |  |     
| |  | 32.1 |  | Certification of Chief Executive Officer of Inergy Holdings, L.P. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                           
| |  |     
| |  | 32.2 |  | Certification of Chief Financial Officer of Inergy Holdings, L.P. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                           



37



---

##### Table of Contents

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 thereunto duly authorized.



|                   |  |                       |  |                                                               
|------------------ |  | --------------------- |  | --------------------------------------------------------------
|                   |  | INERGY HOLDINGS, L.P.
|                   |  |                      
|                   |  | By:                   |  | INERGY HOLDINGS GP, LLC                                       
|                   |  |                       |  | (its general partner)                                         
|                   |  |                      
|Date: May 10, 2007 |  | By:                   |  | /s/ R. Brooks Sherman, Jr.                                    
|                   |  |                       |  | R. Brooks Sherman, Jr.                                        
|                   |  |                       |  | Senior Vice President and Chief Financial Officer             
|                   |  |                       |  | (Principal Financial Officer and Principal Accounting Officer)



38