##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---

FORM 10-Q/A

(Amendment No. 1)



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

For the quarterly period ended March 31, 2006

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 of incorporation or organization) |  | (IRS Employer Identification No.)
|                                                               | 
|Two Brush Creek Blvd., Suite 200 Kansas 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 ̈Non-accelerated filer x

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, 2006:

Common
Units                     20,000,000



---



---

##### Table of Contents

Explanatory Note

This Amendment No. 1 on Form 10-Q/A is being filed to reflect the deferral of the previously-recorded, non-cash gains on the limited partnership units of Inergy, L.P. we own in our audited financial statements for the fiscal years
ended September 30, 2003, 2004, and 2005, as well as the unaudited interim financial statements for the three months ended December 31, 2005 and the six months ended March 31, 2006, based on the application of the Securities and
Exchange Commissions Staff Accounting Bulletin No. 51 (SAB 51), Accounting for Sales of Stock by a Subsidiary, as discussed in Note 9 to the financial statements included in Part 1 Item 1.

After consultation with our independent accountants, we recorded gains equal to the increase in the value of our investment in Inergy, L.P. when Inergy, L.P. issued
additional common units to third parties at a unit price that exceeded the current carrying value of our investment in Inergy, L.P. These non-cash gains amounted to $24.8 million, $10.4 million and $5.2 million in fiscal years 2005, 2004 and 2003,
respectively, and $1.0 million and $1.0 million in the three months ended December 31, 2005 and six months ended March 31, 2006, respectively. The charges have no prior, current, or future impact on cash available for distributions to our
unit holders.

SAB 51 permits a parent company to recognize a gain and adjust the carrying value of its ownership of a subsidiary when the subsidiary sells
additional equity interests in a public or private offering, in certain circumstances. However, in light of clarification provided in a speech by SEC staff, gain recognition under SAB 51 does not apply when the subsidiary is a partnership that sells
a class of equity securities that has distribution rights over any other class of equity interests. Accordingly, we will reflect the proceeds from issuance of Inergy, L.P. common units as a minority interest in our financial statements; and any gain
that may be recognized will be recorded at such time as all Inergy, L.P. subordinated and special units have converted to common units.

We are also filing
contemporaneously with this Form 10-Q/A, our amended Annual Report on Form 10-K/A for the fiscal year ended September 20, 2005.



---

##### 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, 2006 (unaudited) and September 30, 2005                        |  | 3   
|                                                                                                           | 
|Unaudited Consolidated Statements of Operations for the Three and Six Months Ended March 31, 2006 and 2005 |  | 5   
|                                                                                                           | 
|Unaudited Consolidated Statement of Partners Capital for the Six Months Ended March 31, 2006              |  | 6   
|                                                                                                           | 
|Unaudited Consolidated Statements of Cash Flows for the Six Months Ended March 31, 2006 and 2005           |  | 7   
|                                                                                                           | 
|Unaudited Notes to Consolidated Financial Statements                                                       |  | 9   
|                                                                                                           | 
|Item 2 
Managements Discussion and Analysis of Financial Condition and Results of Operations             |  | 24  
|                                                                                                           | 
|Item 3 
Quantitative and Qualitative Disclosures About Market Risk                                        |  | 38  
|                                                                                                           | 
|Item 4 
Controls and Procedures                                                                           |  | 41  
|                                                                                                           | 
|Part II 
Other Information                                                                                |  |     
|                                                                                                           | 
|Item 1 
Legal Proceedings                                                                                 |  | 42  
|                                                                                                           | 
|Item 2 
Unregistered Sales of Equity Securities and Use of Proceeds                                       |  | 42  
|                                                                                                           | 
|Item 3 
Defaults Upon Senior Securities                                                                   |  | 42  
|                                                                                                           | 
|Item 4 
Submission of Matters to a Vote of Security Holders                                               |  | 42  
|                                                                                                           | 
|Item 5 
Other Information                                                                                 |  | 42  
|                                                                                                           | 
|Item 6 
Exhibits                                                                                          |  | 42  
|                                                                                                           | 
|Signature                                                                                                  |  | 43  



2



---

##### Table of Contents

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In Thousands)



|                                                                                                                                      |  |                           |           |   |                               |   |           |  
|------------------------------------------------------------------------------------------------------------------------------------- |  | ------------------------- | --------- | - | ----------------------------- | - | --------- | -
|                                                                                                                                      |  | March 31,2006 Restated(1) |           |   | September 30,2005 Restated(1) |  
|                                                                                                                                      |  | (Unaudited)               |           |   |                               |  
|Assets                                                                                                                                |  |                           |           |   |                               |   |           |  
|                                                                                                                                      |  |                          
|Current assets:                                                                                                                       |  |                           |           |   |                               |   |           |  
|Cash                                                                                                                                  |  | $                         | 17,180    |   |                               | $ | 9,586     |  
|Accounts receivable, less allowance for doubtful accounts of $2,699 and $2,356 at March 31, 2006 and September 30, 2005,
respectively |  |                           | 145,728   |   |                               |   | 94,876    |  
|Inventories                                                                                                                           |  |                           | 48,916    |   |                               |   | 117,812   |  
|Prepaid expenses and other current assets                                                                                             |  |                           | 10,923    |   |                               |   | 23,231    |  
|Assets from price risk management activities                                                                                          |  |                           | 4,947     |   |                               |   | 58,356    |  
|                                                                                                                                      |  |                           |           |   |                               |   |           |  
|Total current assets                                                                                                                  |  |                           | 227,694   |   |                               |   | 303,861   |  
|                                                                                                                                      |  |                          
|Property, plant and equipment                                                                                                         |  |                           |           |   |                               |   |           |  
|Tanks and plant equipment                                                                                                             |  |                           | 650,336   |   |                               |   | 552,548   |  
|Land and buildings                                                                                                                    |  |                           | 169,699   |   |                               |   | 155,335   |  
|Vehicles                                                                                                                              |  |                           | 83,619    |   |                               |   | 66,223    |  
|Office furniture and equipment                                                                                                        |  |                           | 18,770    |   |                               |   | 17,055    |  
|Construction in Process                                                                                                               |  |                           | 15,524    |   |                               |   | 13,613    |  
|                                                                                                                                      |  |                           |           |   |                               |   |           |  
|                                                                                                                                      |  |                           | 937,948   |   |                               |   | 804,774   |  
|Less accumulated depreciation                                                                                                         |  |                           | (101,504  | ) |                               |   | (72,756   | )
|                                                                                                                                      |  |                           |           |   |                               |   |           |  
|Property, plant and equipment, net                                                                                                    |  |                           | 836,444   |   |                               |   | 732,018   |  
|                                                                                                                                      |  |                          
|Intangible assets:                                                                                                                    |  |                           |           |   |                               |   |           |  
|Customer accounts                                                                                                                     |  |                           | 161,000   |   |                               |   | 161,000   |  
|Covenants not to compete                                                                                                              |  |                           | 36,530    |   |                               |   | 30,606    |  
|Trademarks                                                                                                                            |  |                           | 32,845    |   |                               |   | 32,845    |  
|Deferred financing costs                                                                                                              |  |                           | 23,170    |   |                               |   | 20,749    |  
|Deferred acquisition costs                                                                                                            |  |                           | 690       |   |                               |   | 725       |  
|                                                                                                                                      |  |                           |           |   |                               |   |           |  
|                                                                                                                                      |  |                           | 254,235   |   |                               |   | 245,925   |  
|Less accumulated amortization                                                                                                         |  |                           | (38,396   | ) |                               |   | (30,989   | )
|                                                                                                                                      |  |                           |           |   |                               |   |           |  
|Intangible assets, net                                                                                                                |  |                           | 215,839   |   |                               |   | 214,936   |  
|                                                                                                                                      |  |                          
|Goodwill                                                                                                                              |  |                           | 300,927   |   |                               |   | 256,596   |  
|                                                                                                                                      |  |                          
|Other assets                                                                                                                          |  |                           | 4,015     |   |                               |   | 2,907     |  
|                                                                                                                                      |  |                           |           |   |                               |   |           |  
|Total assets                                                                                                                          |  | $                         | 1,584,919 |   |                               | $ | 1,510,318 |  
|                                                                                                                                      |  |                           |           |   |                               |   |           |  

(1)See Note 9



3



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS (continued)

(In Thousands)



|                                                                                                                       |  |                          |           |   |                              |   |           |  
|---------------------------------------------------------------------------------------------------------------------- |  | ------------------------ | --------- | - | ---------------------------- | - | --------- | -
|                                                                                                                       |  | March 31,2006Restated(1) |           |   | September 30,2005Restated(1) |  
|                                                                                                                       |  | (Unaudited)              |           |   |                              |  
|Liabilities and partners capital                                                                                      |  |                          |           |   |                              |   |           |  
|                                                                                                                       |  |                         
|Current liabilities:                                                                                                   |  |                          |           |   |                              |   |           |  
|Accounts payable                                                                                                       |  | $                        | 83,762    |   |                              | $ | 104,202   |  
|Accrued expenses                                                                                                       |  |                          | 44,933    |   |                              |   | 44,603    |  
|Customer deposits                                                                                                      |  |                          | 28,488    |   |                              |   | 68,567    |  
|Current portion of long-term debt                                                                                      |  |                          | 7,643     |   |                              |   | 17,931    |  
|Liabilities from price risk management activities                                                                      |  |                          | 4,547     |   |                              |   | 49,572    |  
|                                                                                                                       |  |                          |           |   |                              |   |           |  
|Total current liabilities                                                                                              |  |                          | 169,373   |   |                              |   | 284,875   |  
|                                                                                                                       |  |                         
|Long-term debt, less current portion                                                                                   |  |                          | 717,207   |   |                              |   | 569,909   |  
|Other long-term liabilities                                                                                            |  |                          | 14,669    |   |                              |   | 11,966    |  
|Deferred income taxes                                                                                                  |  |                          | 17,037    |   |                              |   | 17,215    |  
|Interest of non-controlling partners in Inergy, L.P.                                                                   |  |                          | 672,499   |   |                              |   | 633,098   |  
|                                                                                                                       |  |                         
|Partners capital                                                                                                      |  |                          |           |   |                              |   |           |  
|Common unitholders (20,000,000 units issued and outstanding as of March 31, 2006 and September 30, 2005,
respectively) |  |                          | (6,027    | ) |                              |   | (7,475    | )
|Accumulated other comprehensive income                                                                                 |  |                          | 161       |   |                              |   | 730       |  
|                                                                                                                       |  |                          |           |   |                              |   |           |  
|Total partners capital (deficiency)                                                                                   |  |                          | (5,866    | ) |                              |   | (6,745    | )
|                                                                                                                       |  |                          |           |   |                              |   |           |  
|Total liabilities and partners capital                                                                                |  | $                        | 1,584,919 |   |                              | $ | 1,510,318 |  
|                                                                                                                       |  |                          |           |   |                              |   |           |  

(1)See Note 9

See accompanying notes to the consolidated financial statements.



4



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(In Thousands, Except Per Unit Data)

(unaudited)



|                                                                                           |  |                              |         |   |                            |   |         |                 |  |   |                 |   |  |   |         |  
|------------------------------------------------------------------------------------------ |  | ---------------------------- | ------- | - | -------------------------- | - | ------- | --------------- |  | - | --------------- | - |  | - | ------- | -
|                                                                                           |  | Three Months Ended March 31, |         |   | Six Months Ended March 31, |  
|                                                                                           |  | 2006Restated(1)              |         |   | 2005Restated(1)            |   |         | 2006Restated(1) |  |   | 2005Restated(1) |  
|Revenue:                                                                                   |  |                              |         |   |                            |   |         |                 |  |   |                 |   |  |   |         |  
|Propane                                                                                    |  | $                            | 377,044 |   |                            | $ | 356,232 |                 |  | $ | 744,328         |   |  | $ | 580,708 |  
|Other                                                                                      |  |                              | 87,757  |   |                            |   | 58,196  |                 |  |   | 170,739         |   |  |   | 91,185  |  
|                                                                                           |  |                              |         |   |                            |   |         |                 |  |   |                 |   |  |   |         |  
|                                                                                           |  |                              | 464,801 |   |                            |   | 414,428 |                 |  |   | 915,067         |   |  |   | 671,893 |  
|Cost of product sold (excluding depreciation and amortization as shown below)              |  |                              |         |   |                            |   |         |                 |  |   |                 |   |  |   |         |  
|Propane                                                                                    |  |                              | 253,933 |   |                            |   | 243,402 |                 |  |   | 537,704         |   |  |   | 416,045 |  
|Other                                                                                      |  |                              | 59,631  |   |                            |   | 34,513  |                 |  |   | 113,652         |   |  |   | 54,647  |  
|                                                                                           |  |                              |         |   |                            |   |         |                 |  |   |                 |   |  |   |         |  
|                                                                                           |  |                              | 313,564 |   |                            |   | 277,915 |                 |  |   | 651,356         |   |  |   | 470,692 |  
|                                                                                           |  |                              |         |   |                            |   |         |                 |  |   |                 |   |  |   |         |  
|Gross profit                                                                               |  |                              | 151,237 |   |                            |   | 136,513 |                 |  |   | 263,711         |   |  |   | 201,201 |  
|Expenses:                                                                                  |  |                              |         |   |                            |   |         |                 |  |   |                 |   |  |   |         |  
|Operating and administrative                                                               |  |                              | 57,715  |   |                            |   | 59,507  |                 |  |   | 126,736         |   |  |   | 94,343  |  
|Depreciation and amortization                                                              |  |                              | 18,349  |   |                            |   | 12,385  |                 |  |   | 38,077          |   |  |   | 21,234  |  
|                                                                                           |  |                              |         |   |                            |   |         |                 |  |   |                 |   |  |   |         |  
|Operating income                                                                           |  |                              | 75,173  |   |                            |   | 64,621  |                 |  |   | 98,898          |   |  |   | 85,624  |  
|                                                                                           |  |                              |         |  
|Other income (expense):                                                                    |  |                              |         |   |                            |   |         |                 |  |   |                 |   |  |   |         |  
|Interest expense, net                                                                      |  |                              | (14,767 | ) |                            |   | (10,851 | )               |  |   | (28,376         | ) |  |   | (14,613 | )
|Write-off of deferred financing costs                                                      |  |                              |        |   |                            |   |        |                 |  |   |                |   |  |   | (6,990  | )
|Gain (loss) on sale of property, plant and equipment                                       |  |                              | (332    | ) |                            |   | (73     | )               |  |   | (720            | ) |  |   | 100     |  
|Finance charges                                                                            |  |                              | 848     |   |                            |   | 676     |                 |  |   | 1,435           |   |  |   | 912     |  
|Other                                                                                      |  |                              | 335     |   |                            |   | 97      |                 |  |   | 413             |   |  |   | 156     |  
|                                                                                           |  |                              |         |   |                            |   |         |                 |  |   |                 |   |  |   |         |  
|Income before income taxes and interest of non-controlling partners in Inergys net income |  |                              | 61,257  |   |                            |   | 54,470  |                 |  |   | 71,650          |   |  |   | 65,189  |  
|Provision for income taxes                                                                 |  |                              | (687    | ) |                            |   | (816    | )               |  |   | (1,201          | ) |  |   | (985    | )
|Interest of non-controlling partners in Inergy, L.P.s net income                          |  |                              | (51,576 | ) |                            |   | (43,208 | )               |  |   | (57,711         | ) |  |   | (52,448 | )
|                                                                                           |  |                              |         |   |                            |   |         |                 |  |   |                 |   |  |   |         |  
|Net income                                                                                 |  | $                            | 8,994   |   |                            | $ | 10,446  |                 |  | $ | 12,738          |   |  | $ | 11,756  |  
|                                                                                           |  |                              |         |   |                            |   |         |                 |  |   |                 |   |  |   |         |  
|Net income applicable to redeemable limited partners units                                |  | $                            |        |   |                            | $ | 167     |                 |  | $ |                |   |  | $ | 188     |  
|                                                                                           |  |                              |         |   |                            |   |         |                 |  |   |                 |   |  |   |         |  
|Net income applicable to limited partners units                                           |  | $                            | 8,994   |   |                            | $ | 10,279  |                 |  | $ | 12,738          |   |  | $ | 11,568  |  
|                                                                                           |  |                              |         |   |                            |   |         |                 |  |   |                 |   |  |   |         |  
|Net income per limited partner:                                                            |  |                              |         |   |                            |   |         |                 |  |   |                 |   |  |   |         |  
|Basic                                                                                      |  | $                            | 0.45    |   |                            | $ | 0.64    |                 |  | $ | 0.64            |   |  | $ | 0.76    |  
|                                                                                           |  |                              |         |   |                            |   |         |                 |  |   |                 |   |  |   |         |  
|Diluted                                                                                    |  | $                            | 0.45    |   |                            | $ | 0.64    |                 |  | $ | 0.63            |   |  | $ | 0.72    |  
|                                                                                           |  |                              |         |   |                            |   |         |                 |  |   |                 |   |  |   |         |  
|Weighted average limited partners units outstanding:                                      |  |                              |         |   |                            |   |         |                 |  |   |                 |   |  |   |         |  
|Basic                                                                                      |  |                              | 20,000  |   |                            |   | 16,090  |                 |  |   | 20,000          |   |  |   | 15,205  |  
|                                                                                           |  |                              |         |   |                            |   |         |                 |  |   |                 |   |  |   |         |  
|Diluted                                                                                    |  |                              | 20,173  |   |                            |   | 16,090  |                 |  |   | 20,199          |   |  |   | 16,090  |  
|                                                                                           |  |                              |         |   |                            |   |         |                 |  |   |                 |   |  |   |         |  

(1)See Note 9

See accompanying notes to the consolidated financial statements



5



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF PARTNERS CAPITAL

(In Thousands)

(unaudited)



|                                                                                         |  |                                               |         |   |                                                  |   |      |                                                |  |   |         |  
|---------------------------------------------------------------------------------------- |  | --------------------------------------------- | ------- | - | ------------------------------------------------ | - | ---- | ---------------------------------------------- |  | - | ------- | -
|                                                                                         |  | Partners CommonInterest (deficit)Restated(1) |         |   | Accumulated OtherComprehensiveIncome Restated(1) |   |      | Total PartnersCapital (deficiency)Restated(1) | 
|Balance at September 30, 2005                                                            |  | $                                             | (7,475  | ) |                                                  | $ | 730  |                                                |  | $ | (6,745  | )
|Contribution from employee unit plans                                                    |  |                                               | 210     |   |                                                  |   |      |                                                |  |   | 210     |  
|Distributions                                                                            |  |                                               | (11,500 | ) |                                                  |   |      |                                                |  |   | (11,500 | )
|Comprehensive income:                                                                    |  |                                               |         |   |                                                  |   |      |                                                |  |   |         |  
|Net income                                                                               |  |                                               | 12,738  |   |                                                  |   |      |                                                |  |   | 12,738  |  
|Unrealized loss on derivative instruments, net of reclassification adjustments of $(342) |  |                                               |         |   |                                                  |   | (569 | )                                              |  |   | (569    | )
|Foreign currency translation                                                             |  |                                               |         |   |                                                  |   |      |                                                |  |   |        |  
|                                                                                         |  |                                               |         |   |                                                  |   |      |                                                |  |   |         |  
|Comprehensive income                                                                     |  |                                               |         |   |                                                  |   |      |                                                |  |   | 12,169  |  
|                                                                                         |  |                                               |         |   |                                                  |   |      |                                                |  |   |         |  
|Balance at March 31, 2006                                                                |  | $                                             | (6,027  | ) |                                                  | $ | 161  |                                                |  | $ | (5,866  | )
|                                                                                         |  |                                               |         |   |                                                  |   |      |                                                |  |   |         |  

(1)See Note 9

See accompanying notes to the consolidated financial statements.



6



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In Thousands)

(unaudited)



|                                                                                  |  |                            |          |   |                 |   |          |  
|--------------------------------------------------------------------------------- |  | -------------------------- | -------- | - | --------------- | - | -------- | -
|                                                                                  |  | Six Months Ended March 31, |         
|                                                                                  |  | 2006Restated(1)            |          |   | 2005Restated(1) |  
|Operating activities                                                              |  |                            |          |   |                 |   |          |  
|Net income                                                                        |  | $                          | 12,738   |   |                 | $ | 11,756   |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                            |          |   |                 |   |          |  
|Depreciation                                                                      |  |                            | 29,272   |   |                 |   | 15,008   |  
|Amortization                                                                      |  |                            | 8,805    |   |                 |   | 6,226    |  
|Amortization of deferred financing costs                                          |  |                            | 1,199    |   |                 |   | 852      |  
|Unit based compensation charges                                                   |  |                            | 321      |   |                 |   |         |  
|Write-off of deferred financing costs                                             |  |                            |         |   |                 |   | 6,990    |  
|Provision for doubtful accounts                                                   |  |                            | 1,033    |   |                 |   | 1,145    |  
|(Gain) loss on disposal of property, plant and equipment                          |  |                            | 720      |   |                 |   | (100     | )
|Interest of non-controlling partners in Inergy, L.P.s net income (loss)          |  |                            | 57,711   |   |                 |   | 52,448   |  
|Deferred income taxes                                                             |  |                            | (178     | ) |                 |   | (135     | )
|Net assets/(liabilities) from price risk management activities                    |  |                            | 2,960    |   |                 |   | (7,304   | )
|Changes in operating assets and liabilities, net of effects from acquisitions:    |  |                            |          |   |                 |   |          |  
|Accounts receivable                                                               |  |                            | (39,174  | ) |                 |   | (43,539  | )
|Inventories                                                                       |  |                            | 87,383   |   |                 |   | 49,184   |  
|Prepaid expenses and other current assets                                         |  |                            | 12,889   |   |                 |   | 5,837    |  
|Other assets                                                                      |  |                            | (91      | ) |                 |   |         |  
|Accounts payable                                                                  |  |                            | (39,707  | ) |                 |   | (4,851   | )
|Accrued expenses                                                                  |  |                            | (2,069   | ) |                 |   | 12,638   |  
|Customer deposits                                                                 |  |                            | (50,537  | ) |                 |   | (38,215  | )
|                                                                                  |  |                            |          |   |                 |   |          |  
|Net cash provided by operating activities                                         |  |                            | 83,275   |   |                 |   | 67,940   |  
|                                                                                  |  |                           
|Investing activities                                                              |  |                            |          |   |                 |   |          |  
|Acquisitions, net of cash acquired                                                |  | $                          | (169,837 | ) |                 | $ | (574,949 | )
|Purchases of property, plant and equipment                                        |  |                            | (14,167  | ) |                 |   | (20,865  | )
|Deferred acquisition costs incurred                                               |  |                            | (287     | ) |                 |   |         |  
|Proceeds from sale of property, plant and equipment                               |  |                            | 3,995    |   |                 |   | 1,331    |  
|                                                                                  |  |                            |          |   |                 |   |          |  
|Net cash used in investing activities                                             |  |                            | (180,296 | ) |                 |   | (594,483 | )

(1)See Note 9



7



---

##### Table of Contents

|                                                                                                      |  |                            |          |   |                  |   |           |  
|----------------------------------------------------------------------------------------------------- |  | -------------------------- | -------- | - | ---------------- | - | --------- | -
|                                                                                                      |  | Six Months Ended March 31, |         
|                                                                                                      |  | 2006 Restated(1)           |          |   | 2005 Restated(1) |  
|Financing activities                                                                                  |  |                            |          |   |                  |   |           |  
|Proceeds from issuance of long-term debt                                                              |  | $                          | 657,501  |   |                  | $ | 1,312,270 |  
|Principal payments on long-term debt                                                                  |  |                            | (522,918 | ) |                  |   | (938,494  | )
|Purchase of subordinated units in Inergy                                                              |  |                            |         |   |                  |   | (3,079    | )
|Net proceeds from partners contributions                                                             |  |                            |         |   |                  |   | 5,576     |  
|Net proceeds from issuance of Inergy common units                                                     |  |                            | 24,766   |   |                  |   | 230,171   |  
|Distributions to non-controlling partners in Inergy, L.P.                                             |  |                            | (38,315  | ) |                  |   | (22,568   | )
|Distributions                                                                                         |  |                            | (11,500  | ) |                  |   | (9,576    | )
|Payments for deferred financing cost                                                                  |  |                            | (4,901   | ) |                  |   | (23,486   | )
|                                                                                                      |  |                            |          |   |                  |   |           |  
|Net cash provided by financing activities                                                             |  |                            | 104,633  |   |                  |   | 550,814   |  
|                                                                                                      |  |                           
|Effect of foreign exchange rate changes on cash                                                       |  |                            | (18      | ) |                  |   | 51        |  
|                                                                                                      |  |                            |          |   |                  |   |           |  
|Net increase in cash                                                                                  |  |                            | 7,594    |   |                  |   | 24,322    |  
|Cash at beginning of period                                                                           |  |                            | 9,586    |   |                  |   | 2,308     |  
|                                                                                                      |  |                            |          |   |                  |   |           |  
|Cash at end of period                                                                                 |  | $                          | 17,180   |   |                  | $ | 26,630    |  
|                                                                                                      |  |                            |          |   |                  |   |           |  
|Supplemental disclosure of cash flow information                                                      |  |                            |          |   |                  |   |           |  
|Cash paid during the period for interest                                                              |  | $                          | 25,837   |   |                  | $ | 5,644     |  
|                                                                                                      |  |                            |          |   |                  |   |           |  
|Cash paid during the period for taxes                                                                 |  | $                          | 402      |   |                  | $ | 1,030     |  
|                                                                                                      |  |                            |          |   |                  |   |           |  
|Supplemental schedule of noncash investing and financing activities                                   |  |                            |          |   |                  |   |           |  
|Additions to covenants not to compete through the issuance of noncompete obligations                  |  | $                          | 5,131    |   |                  | $ | 6,055     |  
|                                                                                                      |  |                            |          |   |                  |   |           |  
|Decrease in the fair value of long-term debt and related increase in the interest rate swap liability |  | $                          | 3,726    |   |                  | $ | (2,746    | )
|                                                                                                      |  |                            |          |   |                  |   |           |  
|Unrealized investment holding gain                                                                    |  | $                          |         |   |                  | $ | 183       |  
|                                                                                                      |  |                            |          |   |                  |   |           |  
|Partner notes payable issued in connection with the payment of distributions                          |  | $                          |         |   |                  | $ | 15,000    |  
|                                                                                                      |  |                            |          |   |                  |   |           |  
|Distributions declared to non-controlling partners in Inergy                                          |  | $                          |         |   |                  | $ | 14,545    |  
|                                                                                                      |  |                            |          |   |                  |   |           |  
|Distributions declared to be paid subsequent to March 31, 2005                                        |  | $                          |         |   |                  | $ | 49,601    |  
|                                                                                                      |  |                            |          |   |                  |   |           |  
|Acquisitions of retail propane companies, net of cash acquired:                                       |  |                            |          |   |                  |   |           |  
|Current assets                                                                                        |  | $                          | 31,778   |   |                  | $ | 71,316    |  
|Property, plant and equipment                                                                         |  |                            | 124,247  |   |                  |   | 318,151   |  
|Intangible assets                                                                                     |  |                            | 5,602    |   |                  |   | 135,828   |  
|Goodwill                                                                                              |  |                            | 44,448   |   |                  |   | 129,781   |  
|Other assets                                                                                          |  |                            | 732      |   |                  |   | 1,359     |  
|Current liabilities                                                                                   |  |                            | (31,839  | ) |                  |   | (75,431   | )
|Non-compete liabilities                                                                               |  |                            | (5,131   | ) |                  |   | (6,055    | )
|                                                                                                      |  |                            |          |   |                  |   |           |  
|                                                                                                      |  | $                          | 169,837  |   |                  | $ | 574,949   |  
|                                                                                                      |  |                            |          |   |                  |   |           |  

|(1) | See Note 9
|--- | ----------

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 wholly owned subsidiaries, Inergy Partners, LLC
(Partners), New Inergy Propane, LLC (NIP), Inergy GP, LLC (GP), IPCH Acquisition Corp. (IPCHA), Wilson Oil Company of Johnston County, Inc. (Wilson), Rolesville Gas & Oil Company,
Inc. (Rolesville) and its controlled subsidiary Inergy, L.P. (Inergy or the Partnership). IPCHA, Wilson and Rolesville are all subsidiaries 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) and its subsidiary Inergy Sales and Service, Inc. (Services), Inergy Acquisition Company, LLC and
Inergy Finance Corp. Inergy Partners, LLC (the Non-Managing General Partner), a subsidiary of Holdings, owns the Non-Managing General Partner interest in Inergy. Inergy GP, LLC (the Managing General Partner), a wholly owned
subsidiary of Holdings, 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.

As of March 31, 2006, Holdings owns an aggregate 10.4% interest in Inergy, inclusive of ownership of the Non-Managing General
Partner and Managing General Partner. This ownership is comprised of an approximate 1.1% general partnership interest and a 9.3% 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 in the sale, distribution, storage, marketing, trading, processing and fractionation of propane, natural gas and other natural gas liquids. The retail market is seasonal because propane is used primarily for heating in residential and
commercial buildings, as well as for agricultural purposes. Inergys operations are primarily concentrated in the Midwest, Northeast, and Southeast regions of the United States.

Basis of Presentation

The financial information contained herein as of March 31, 2006 and for
the three-month and six-month periods ended March 31, 2006 and 2005 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, 2006 are not indicative of the results of operations that may be expected for the entire year.



9



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

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 year ended September 30, 2005.

Conversion Transaction

On April 28, 2005, the Company converted from a Delaware limited
liability company (Inergy Holdings, LLC) to a Delaware limited partnership (Inergy Holdings, L.P.). The net income (loss) per limited partner unit and units outstanding presented in the consolidated statements of operations gives effect to the
Companys reorganization as a limited partnership as if it occurred at the beginning of the periods presented.

Reclassifications

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

Note 2  Accounting Policies (Restated, See Note 9)

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) to 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 No. 133, Accounting for Derivative Instruments and Hedging Activities (SFAS 133), as amended. Changes in the fair value of these derivative instruments are recorded either through current earnings or as other
comprehensive income, depending on the type of hedge transaction. Gains and losses on derivative instruments designated as cash flow hedges are reported in other comprehensive income and reclassified into earnings in the periods in which earnings
are impacted by the variability of the cash flow of the hedged item. The ineffective portion of all hedge transactions is recognized in current period earnings.

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 as well as to ensure an adequate physical supply will be available. 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 gain or loss
is recognized as cost of product sold in the current period.

Inergy also enters into derivative financial instruments that qualify as cash
flow hedges, which hedge the exposure of variability in expected future cash flows attributable to a particular risk. 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 closes. Any ineffective portion of the gain or
loss is recognized as cost of product sold in the current period.



10



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Furthermore, Inergy has elected to use the special hedge accounting rules in SFAS 133 and hedge the fair value of certain of its
inventory positions, whereby the hedge inventory is marked to market. Inventories purchased under energy contracts and not otherwise designated as being hedged are carried at the lower-of-cost or market.

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

Revenue Recognition

Sales of
propane and other liquids are recognized at the time 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 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 it is earned.

Expense Classification

Cost of product sold consists
of tangible products sold including all propane and other 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 operating and administrative expenses and depreciation and amortization are incurred in the distribution of the product sales but are not included in cost of product sold. These amounts
were $21.8 million and $14.3 million for the three months ended March 31, 2006 and 2005, and $41.4 million and $22.6 million for the six month periods ended March 31, 2006 and 2005, respectively.

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 stated at the lower of cost or market determined by using the average-cost method unless designated as being hedged by forward sales contracts. Wholesale propane
inventories being hedged and carried at market at March 31, 2006 and September 30, 2005 amount to $7.8 million and $85.8 million, respectively. Inventories for facility and midstream operations are stated at the lower of cost or market
determined using the first-in-first out method.



11



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Inventories consist of (in thousands):



|                               |  |               |        |                   |   |        
|------------------------------ |  | ------------- | ------ | ----------------- | - | -------
|                               |  | March 31,2006 |        | September 30,2005
|Propane gas and other liquids  |  | $             | 36,253 |                   | $ | 110,085
|Appliances, parts and supplies |  |               | 12,663 |                   |   | 7,727  
|                               |  |               |        |                   |   |        
|                               |  | $             | 48,916 |                   | $ | 117,812
|                               |  |               |        |                   |   |        

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.

Identifiable Intangible Assets

The Company has
recorded certain identifiable intangible assets, including covenants not to compete, customer accounts, trademarks, deferred financing costs and deferred acquisition costs. Covenants not to compete, customer accounts and trademarks have arisen from
the various acquisitions by Inergy. Deferred financing costs represent financing costs incurred in obtaining financing and are being amortized over the term of the debt. Deferred acquisition costs represent costs incurred on acquisitions that Inergy
is actively pursuing.

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



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

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

Income Per Unit

Basic net income per limited partner unit is computed 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 dilutive net income
per limited partner unit for the three and six months ended March 31, 2006, and on a pro forma basis for the three and six months ended March 31, 2005, as if the conversion transaction had occurred at the beginning of the periods presented
(in thousands, except per unit data):



12



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



|                                                                |  |                             |        |                           |   |        |  |             |        |  |   |       
|--------------------------------------------------------------- |  | --------------------------- | ------ | ------------------------- | - | ------ |  | ----------- | ------ |  | - | ------
|                                                                |  | Three Months EndedMarch 31, |        | Six Months EndedMarch 31,
|                                                                |  | 2006                        |        | 2005                      |   | 2006   |  | 2005       
|                                                                |  |                             |        | (Pro forma)               |   |        |  | (Pro forma)
|Numerator:                                                      |  |                             |        |                           |   |        |  |             |        |  |   |       
|Net income                                                      |  | $                           | 8,994  |                           | $ | 10,446 |  | $           | 12,738 |  | $ | 11,756
|Less: Net income applicable to redeemable partners interest    |  |                             |       |                           |   | 167    |  |             |       |  |   | 188   
|                                                                |  |                             |        |                           |   |        |  |             |        |  |   |       
|Limited partners interest in net income  basic and diluted    |  | $                           | 8,994  |                           | $ | 10,279 |  | $           | 12,738 |  | $ | 11,568
|                                                                |  |                             |        |                           |   |        |  |             |        |  |   |       
|Denominator:                                                    |  |                             |        |                           |   |        |  |             |        |  |   |       
|Weighted average limited partners units outstanding            |  |                             | 20,000 |                           |   | 14,057 |  |             | 20,000 |  |   | 13,570
|Effect of distributions in excess of earnings(1)                |  |                             |       |                           |   | 2,033  |  |             |       |  |   | 1,635 
|                                                                |  |                             |        |                           |   |        |  |             |        |  |   |       
|Weighted average limited partners units outstanding-basic      |  |                             | 20,000 |                           |   | 16,090 |  |             | 20,000 |  |   | 15,205
|Effect of dilutive units                                        |  |                             | 173    |                           |   |       |  |             | 199    |  |   | 885   
|                                                                |  |                             |        |                           |   |        |  |             |        |  |   |       
|Weighted average limited partners units outstanding  dilutive |  |                             | 20,173 |                           |   | 16,090 |  |             | 20,199 |  |   | 16,090
|                                                                |  |                             |        |                           |   |        |  |             |        |  |   |       
|Net income per limited partner unit:                            |  |                             |        |                           |   |        |  |             |        |  |   |       
|Basic                                                           |  | $                           | 0.45   |                           | $ | 0.64   |  | $           | 0.64   |  | $ | 0.76  
|                                                                |  |                             |        |                           |   |        |  |             |        |  |   |       
|Diluted                                                         |  | $                           | 0.45   |                           | $ | 0.64   |  | $           | 0.63   |  | $ | 0.72  
|                                                                |  |                             |        |                           |   |        |  |             |        |  |   |       

---

|(1) | Distributions during the three-months and six-months ended March 31, 2005 exceeded earnings by $40.7 million and $32.7 million, respectively. In contemplation
of a per share value of $20.00, an additional 2,033 and 1,635 units, respectively, have been reflected in the pro forma per unit calculation. Distributions did not exceed earnings during the three and six months ended March 31, 2006.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Accounting for Unit-Based Compensation

The Company has a unit-based employee compensation plan, which is accounted for under the provisions of Financial Accounting Standards No. 123 (revised 2004), Share-Based Payment (SFAS 123R), which is
a revision of SFAS No. 123, Accounting for Stock-Based Compensation.SFAS 123(R) supersedes APB Opinion No. 25, Accounting for Stock Issued to Employees(APB 25), and amends FASB Statement No. 95,
Statement of Cash Flows.SFAS No. 123(R) requiresall share-based payments to employees, including grants of employee stock options, to be recognized in the income statement based on their fair values.

Inergy GP, LLC sponsors the Inergy Holdings Long-Term Incentive Plan 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 long-term incentive plan 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 Inergy Holdings Long-Term Incentive Plan as of March 31, 2006. The long-term incentive plan limits the aggregate number of units that may be delivered pursuant
to awards to 2,000,000 units. Through March 31, 2006, the Company has granted an aggregate of 675,000 unit options outstanding pursuant to the long-term incentive plan. The plan is administered by the compensation committee of the board of
directors of the general partner.



13



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

The Company adopted SFAS No. 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 No. 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 the six months ended
March 31, 2006 was $0.3 million. The implementation of SFAS 123(R) did not significantly impact earnings per share or cash flows from operations for the periods presented.

The following table illustrates the effect on net income and net income per limited partner unit as if the Company had applied the fair value recognition
provision of SFAS No. 123(R) to unit-based employee compensation for the six months ended March 31, 2005. For purposes of pro forma disclosures, the estimated fair value of an option is amortized to expense over the options vesting
period (in thousands, except per unit data).



|                                                                                                        |  |                                  |        |                                 |   |       
|------------------------------------------------------------------------------------------------------- |  | -------------------------------- | ------ | ------------------------------- | - | ------
|                                                                                                        |  | Three Months EndedMarch 31, 2005 |        | Six Months Ended March 31, 2005
|Net income applicable to limited partner units as reported                                              |  | $                                | 10,279 |                                 | $ | 11,568
|Deduct: Total unit-based employee compensation expense determined under fair value method of all awards |  |                                  | 4      |                                 |   | 15    
|                                                                                                        |  |                                  |        |                                 |   |       
|Pro forma net income                                                                                    |  | $                                | 10,275 |                                 | $ | 11,553
|                                                                                                        |  |                                  |        |                                 |   |       
|Pro forma net income per limited partner unit:                                                          |  |                                  |        |                                 |   |       
|Basic  as reported                                                                                     |  | $                                | 0.64   |                                 | $ | 0.76  
|                                                                                                        |  |                                  |        |                                 |   |       
|Basic  pro forma                                                                                       |  | $                                | 0.64   |                                 | $ | 0.76  
|                                                                                                        |  |                                  |        |                                 |   |       
|Diluted  as reported                                                                                   |  | $                                | 0.64   |                                 | $ | 0.72  
|                                                                                                        |  |                                  |        |                                 |   |       
|Diluted  pro forma                                                                                     |  | $                                | 0.64   |                                 | $ | 0.72  
|                                                                                                        |  |                                  |        |                                 |   |       



14



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Unit Options

Unit options issued under the long-term incentive plan will generally 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 long-term incentive plan 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.

The weighted-average remaining contract life for options outstanding at March 31, 2006 is approximately ten years. The fair value of each option
grant was estimated as of the grant date using the Black-Scholes option pricing model. Expected volatility was based on a combination of historical and implied volatilities of the Companys stock 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 U.S. Treasury yield curve in effect at the time of the grant of the share
options with remaining terms equal to the expected of the share options.



|                                 |  |      |  
|-------------------------------- |  | ---- | -
|Expected volatility              |  | .266 |  
|Distribution yield               |  | 3.6  | %
|Expected life of option in years |  | 5    |  
|Risk-free interest rate          |  | 4.58 | %

A summary of the Companys unit option activity for the six months ended March 31, 2006
is as follows:



|                                  |  |                |   |  |                               |        |   |                                          |    
|--------------------------------- |  | -------------- | - |  | ----------------------------- | ------ | - | ---------------------------------------- | ---
|                                  |  | Number ofUnits |   |  | Weighted-AverageExercisePrice |        |   | Weighted-AverageRemainingContractualTerm
|Outstanding at September 30, 2005 |  | 675,000        |   |  | $                             | 23.40  |   |                                          |    
|Granted                           |  | 20,000         |   |  |                               | 34.61  |   |                                          |    
|Exercised                         |  |               |   |  |                               |       |   |                                          |    
|Forfeited                         |  | (20,000        | ) |  |                               | (22.50 | ) |                                          |    
|                                  |  |                |   |  |                               |        |   |                                          |    
|Outstanding at March 31, 2006     |  | 675,000        |   |  | $                             | 24.43  |   |                                          | 9.7
|                                  |  |                |   |  |                               |        |   |                                          |    
|Exercisable at March 31, 2006     |  |               |   |  |                               |       |   |                                          |    
|                                  |  |                |   |  |                               |        |   |                                          |    

The weighted average grant-date fair value of options granted as of March 31, 2006 was $7.27.
The aggregate intrinsic value of options outstanding at March 31, 2006 was $7.2 million. There were no options exercisable at March 31, 2006. Aggregate intrinsic value represents the positive difference between the Companys closing
stock price on the last trading day of the fiscal period, which was $35.09 on March 31, 2006, and the exercise price multiplied by the number of options outstanding.

As of March 31, 2006, there was $1.8 million of total unrecognized compensation cost related to unvested share-based compensation awards granted to employees under the restricted stock and unit option plans. That
cost is expected to be recognized over a period of 4.7 years. There were no shares vested as of March 31, 2006.



15



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Inergy, L.P. Long-Term Incentive Plan

Inergy GP, LLC sponsors the Long-Term Incentive Plan for its employees, consultants, and directors and the employees of its affiliates that perform services for Inergy. The long-term incentive plan 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. With the exception of 56,000 unit options
(exercise prices from $1.92 to $5.34) granted to non-executive employees in exchange for option grants made by the predecessor in fiscal 1999, all of which have been grandfathered into the long-term incentive plan and are presented as grants in the
table below, all units granted under the plan will vest no sooner than, and in the same proportion as, Senior Subordinated Units convert into common units.

Unit Options

Unit options
issued under the long-term incentive plan will generally 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 of
the Subordination Period. In general, the Subordination Period will continue indefinitely until the first day of any quarter beginning after June 30, 2006 for the Senior Subordinated Units and June 30, 2008 for the Junior Subordinated
Units in which distributions of Available Cash equal or exceed the Minimum Quarterly Distribution on the common units and the Subordinated Units for each of the three consecutive four-quarter periods immediately preceding such date. On
August 13, 2004, 1,656,684 Senior Subordinated Units were converted. Prior to the end of the Subordination Period, 286,272 Junior Subordinated Units will convert to common units after June 30, 2006 and 286,272 Junior Subordinated Units
will convert to common units after June 30, 2007, if distributions of Available Cash on the common units and Subordinated Units equal or exceed the Minimum Quarterly Distribution for each of the three consecutive four-quarter periods preceding
such date. Upon expiration of the Subordination Period, all remaining Subordinated Units will convert to common units. 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. None of the outstanding unit options were exercisable at March 31, 2006.

The
weighted-average remaining contract life for options outstanding at March 31, 2006 is approximately seven years. The fair value of each option grant was estimated as of the grant date using the Black-Scholes option pricing model. Expected
volatility was based on a combination of historical and implied volatilities of the Companys stock 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 U.S. Treasury yield curve in effect at the time of the grant of the share options with remaining terms equal to the expected of the share options.



|                                 |  |      |  
|-------------------------------- |  | ---- | -
|Expected volatility              |  | .167 |  
|Distribution yield               |  | 8.17 | %
|Expected life of option in years |  | 5    |  
|Risk-free interest rate          |  | 4.6  | %



16



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

A summary of Inergy L.P.s unit option activity for the six months ended March 31, 2006 is as follows:



|                                  |  |                |   |  |                               |        |   |                                          |    
|--------------------------------- |  | -------------- | - |  | ----------------------------- | ------ | - | ---------------------------------------- | ---
|                                  |  | Number ofUnits |   |  | Weighted-AverageExercisePrice |        |   | Weighted-AverageRemainingContractualTerm
|Outstanding at September 30, 2005 |  | 1,112,564      |   |  | $                             | 14.87  |   |                                          |    
|Granted                           |  | 6,500          |   |  |                               | 26.36  |   |                                          |    
|Exercised                         |  |               |   |  |                               |       |   |                                          |    
|Forfeited                         |  | (20,000        | ) |  |                               | (19.43 | ) |                                          |    
|                                  |  |                |   |  |                               |        |   |                                          |    
|Outstanding at March 31, 2006     |  | 1,099,064      |   |  | $                             | 14.85  |   |                                          | 6.8
|                                  |  |                |   |  |                               |        |   |                                          |    
|Exercisable at March 31, 2006     |  |               |   |  |                               |       |   |                                          |   
|                                  |  |                |   |  |                               |        |   |                                          |    

The weighted average grant-date fair value of options granted as of March 31, 2006 was $1.56.
The aggregate intrinsic value of options outstanding at March 31, 2006 was $13.1 million. There were no options exercisable at March 31, 2006. Aggregate intrinsic value represents the positive difference between the Companys closing
stock price on the last trading day of the fiscal period, which was $26.75 on March 31, 2006, and the exercise price multiplied by the number of options outstanding.

Restricted Units

A
restricted unit is a common unit that vests over a period of time and that during such time is subject to forfeiture. The compensation committee may make grants of restricted units to employees, directors and consultants containing such terms as the
compensation committee determines. The compensation committee, in its discretion, may base its determination upon the achievement of specified financial objectives or other events. In addition, the restricted units will vest upon a change in control
of the managing general partner of Inergy. If a grantees employment, consulting arrangement or membership on the board of directors terminates for any reason, the grantees restricted units will be automatically forfeited unless, and to
the extent, the compensation committee or the terms of the award agreement provide otherwise.

Inergy intends the restricted units to serve
as a means of incentive compensation for performance and not primarily as an opportunity to participate in the equity appreciation of the common units. Therefore, plan participants will not pay any consideration for the common units they receive,
and Inergy will receive no cash remuneration for the units.

On March 20, 2006, the compensation committee granted 20,000 restricted
units. These restricted units vest over a three year period beginning three years from the grant date, subject to the achievement of certain specified performance objectives. Failure to meet the performance objectives will result in forfeiture and
cancellation of the restricted units. Inergy recognizes expense on these shares each quarter using an estimate of the shares expected to vest multiplied by the closing price of the Inergys common stock of $27.09 on the date of grant.

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 information is available



17



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

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 7 for disclosures related to the Companys propane
and midstream segments.

Recently Issued Accounting Pronouncements

SFAS No. 154, Accounting Changes and Error Corrections(SFAS 154) is a replacement of APB Opinion No. 20, Accounting Changes,and FASB Statement No. 3, Reporting Accounting
Changes in Interim Financial Statements.SFAS 154 applies to all voluntary changes in accounting principle and changes the accounting for and a reporting of a change in accounting principle. SFAS 154 requires retrospective application to the
prior periods financial statements of a voluntary change in accounting principle unless it is impracticable. SFAS 154 is effective for the accounting changes and corrections of errors made in fiscal years beginning after December 15,
2005. The adoption of SFAS 154 is not expected to have a material effect on the Companys consolidated financial statements.

In March
2005, the FASB issued FASB Interpretation No. 47, Accounting for Conditional Asset Retirement Obligations  an interpretation of FASB Statement No. 143(FIN 47). FIN 47 clarifies that the term conditional retirement
obligation, as used in FASB Statement No. 143, Asset Retirement Obligations,refers to a legal obligation to perform an asset retirement activity in which the timing or method of settlement, or both, are conditional on a future event
that may or may not be within the control of the entity. An entity is required to recognize a liability for the fair value of a conditional asset retirement obligation if the fair value of the liability can be reasonably estimated. FIN 47 is
required to be adopted for the fiscal year ended September 30, 2006 and the Company is currently assessing the impact on its financial statements.

EITF 04-13, Accounting for Purchases and Sales of Inventory with the Same Counterpartyaddresses the accounting for an entitys sale of inventory to another entity from which it also purchases inventory to
be sold in the same line of business. EITF 04-13 concludes that two or more inventory transactions with the same counterparty should be accounted for as a single non-monetary transaction at fair value or recorded amounts based on inventory
classifications. EITF 04-13 is effective for new arrangements entered into, and modifications or renewal of existing arrangements, beginning in the first interim or annual reporting period beginning after March 15, 2006. The Company is
evaluating the potential impact of EITF 04-13 and does not believe it will have a material effect on its financial position, results of operations and cash flows.



18



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

Note 3  Long-Term Debt

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



|                                                                                                         |  |               |         |                   |   |        
|-------------------------------------------------------------------------------------------------------- |  | ------------- | ------- | ----------------- | - | -------
|                                                                                                         |  | March 31,2006 |         | September 30,2005
|Inergy, L.P. Credit agreement                                                                            |  | $             | 64,200  |                   | $ | 126,800
|Inergy, L.P. Senior unsecured notes                                                                      |  |               | 619,627 |                   |   | 423,352
|Inergy, L.P. Obligations under noncompetition agreements and notes to former owners of business acquired |  |               | 12,164  |                   |   | 9,579  
|Inergy Holdings, L.P. bank facility                                                                      |  |               | 3,859   |                   |   | 3,109  
|Inergy Holdings, L.P. term loan                                                                          |  |               | 25,000  |                   |   | 25,000 
|                                                                                                         |  |               |         |                   |   |        
|                                                                                                         |  |               | 724,850 |                   |   | 587,840
|Less current portion                                                                                     |  |               | 7,643   |                   |   | 17,931 
|                                                                                                         |  |               |         |                   |   |        
|                                                                                                         |  | $             | 717,207 |                   | $ | 569,909
|                                                                                                         |  |               |         |                   |   |        

On July 22, 2005, the Company 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, L.P. In addition, the Bank Facility is guaranteed by New Inergy Propane, LLC. The prime rate and LIBOR plus the applicable spreads were 6.38% at March 31, 2006, 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s credit agreement (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). At March 31, 2006 and September 30, 2005, the balance
outstanding under the Credit Agreement included $14.2 million and $20 million, respectively, under the Working Capital Facility. The prime rate and LIBOR plus the applicable spreads were between 6.61% and 8.25% at March 31, 2006, and between
6.19% and 7.75% at September 30, 2005, for all outstanding debt under the Credit Agreement. Unused borrowings under the Credit Agreement amounted to $325.6 million and $276.2 million at March 31, 2006 and September 30, 2005,
respectively.

On January 11, 2006, Inergy, L.P. and its wholly owned subsidiary Inergy Finance Corporation issued $200 million
aggregate principal amount of 8.25% senior unsecured notes due 2016 in a private placement to eligible purchasers. The senior unsecured notes contain covenants similar to Inergys existing senior unsecured notes due 2014. Inergy used the net
proceeds of the offering to repay outstanding indebtedness under the revolving acquisition credit facility. The notes represent senior unsecured obligations of Inergy and rank pari passuin right of payment with all other present and future
senior indebtedness of Inergy. The senior unsecured notes are jointly and severally guaranteed by all of Inergys current domestic subsidiaries. The notes have certain call features which allow Inergy to redeem the notes at specified prices
based on date redeemed.

During the quarter ending March 2005, Inergy entered into four interest rate swap agreements scheduled to mature
in December 2014, each designed to hedge $25 million in underlying fixed rate senior unsecured notes. These swap agreements, which expire on the same date as the maturity date of the related senior unsecured notes and contain call provisions
consistent with the underlying senior



19



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

unsecured notes, require the counterparty to pay Inergy an amount based on the stated fixed interest rate on the notes 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 1.95% and 2.20% applied to the same
notional amount of $100 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.
During the six months ended March 31, 2006, Inergy recognized an approximate $3.7 million decrease in the fair market value of the related senior unsecured notes at March 31, 2006 with a corresponding change in the fair value of its
interest rate swaps, which are recorded in other liabilities. The fair value of the interest rate swaps was $5.4 million at March 31, 2006.

At March 31, 2006, the Company was in compliance with all of its debt covenants.

Note 4  Business Acquisitions

During the first week of October 2005, Inergy finalized three acquisitions including Atlas Gas Products, Inc., Dowdle Gas, and Graeber Brothers Inc. In
January 2006, Inergy executed an agreement to purchase Propane Gas Service, Inc. located in South Windsor, CT. Additionally, on March 31, 2006, Inergy executed an agreement to purchase Delta Gas Company, which is located in Southern Florida.
The aggregate purchase price for these acquisitions, net of cash acquired was $169.5 million. The purchase price allocation for these acquisitions has been prepared on a preliminary basis and changes may occur when additional information becomes
available.

The operating results for these acquisitions are included in the consolidated results of operations from the dates of
acquisition through March 31, 2006.

The purchase price allocation of Stagecoach has been prepared on a preliminary basis, and changes
may occur when additional information becomes available.

Note 5  Partners Capital

On November 14, 2005, a quarterly distribution of $0.27 per limited partner unit was paid to unitholders of record on November 7, 2005 with
respect to the fourth fiscal quarter of 2005, which totaled $5.4 million. On February 14, 2006, a quarterly distribution of $0.29 per limited partner unit was paid to unitholders of record on February 7, 2006 with respect to the first
fiscal quarter of 2006, which totaled $5.8 million. On April 26, 2006, Inergy Holdings, L.P. declared a distribution of $0.32 per limited partner unit to be paid on May 15, 2006 to unitholders of record on May 8, 2006 for a total
distribution of $6.4 million with respect to its second fiscal quarter of 2006.

Note 6  Commitments and Contingencies

Inergy periodically enters into agreements to purchase fixed quantities of liquid propane and distillates at fixed prices with suppliers. At
March 31, 2006, the total of these firm purchase commitments was approximately $68.5 million. Inergy also enters into agreements to purchase quantities of liquid propane and distillates at variable prices with suppliers at future dates at the
then prevailing market prices.

At March 31, 2006, Inergy was contingently liable for letters of credit outstanding totaling $35.2
million, which guarantee various transactions.



20



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

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 connections with these proceedings that would have a significant financial impact on its consolidated financial condition or results of
operations.

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 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 when using certain assumptions followed in the insurance industry and based on past experience. Using these factors, during the quarter ended March 31, 2006, Inergy reduced its self-insurance reserve by
$2.3 million.

To the extent they have not already been paid, certain employees of Inergy are entitled to receive up to $1.7 million in
aggregate of bonus payments at the end of the subordination periods of Inergys Junior and Senior Subordinated Units. As these amounts will only become due if the employees remain employed by Inergy, no amount has been accrued at March 31,
2006.

Note 7  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 liquids for third parties, fractionation of natural gas liquids, processing of natural gas liquids, and the distribution of natural gas liquids. Results of operations for acquisitions that occurred during
the three and six months ended March 31, 2006 are included in the propane segment.

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 related to the propane
segment.

Revenues, gross profit, identifiable assets and goodwill for each of the Companys reportable segments are presented below.
The March 31, 2005 segment disclosures have been restated to conform to the current period presentation.



21



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

The following segment information is presented in thousands of dollars:



|                                                    |  |                                   |         |                     |   |                          |  |   |       |   |  |   |        
|--------------------------------------------------- |  | --------------------------------- | ------- | ------------------- | - | ------------------------ |  | - | ----- | - |  | - | -------
|                                                    |  | Three Months Ended March 31, 2006
|                                                    |  | PropaneOperations                 |         | MidstreamOperations |   | IntersegmentEliminations |  |   | Total
|Retail propane revenues                             |  | $                                 | 274,449 |                     | $ |                         |  | $ |      |   |  | $ | 274,449
|Wholesale propane revenues                          |  |                                   | 97,624  |                     |   | 4,971                    |  |   |      |   |  |   | 102,595
|Storage, fractionation and other midstream revenues |  |                                   |        |                     |   | 36,558                   |  |   | (132  | ) |  |   | 36,426 
|Transportation revenues                             |  |                                   | 2,174   |                     |   |                         |  |   |      |   |  |   | 2,174  
|Propane-related appliance sales revenues            |  |                                   | 5,176   |                     |   |                         |  |   |      |   |  |   | 5,176  
|Retail service revenues                             |  |                                   | 4,139   |                     |   |                         |  |   |      |   |  |   | 4,139  
|Rental service and other revenues                   |  |                                   | 5,000   |                     |   |                         |  |   |      |   |  |   | 5,000  
|Distillate revenues                                 |  |                                   | 34,842  |                     |   |                         |  |   |      |   |  |   | 34,842 
|Gross profit                                        |  |                                   | 140,833 |                     |   | 10,404                   |  |   |      |   |  |   | 151,237
|Identifiable assets                                 |  |                                   | 182,398 |                     |   | 12,233                   |  |   |      |   |  |   | 194,631
|Goodwill                                            |  |                                   | 277,831 |                     |   | 23,096                   |  |   |      |   |  |   | 300,927
|                                                    | 
|                                                    |  | Three Months Ended March 31, 2005
|                                                    |  | PropaneOperations                 |         | MidstreamOperations |   | IntersegmentEliminations |  |   | Total
|Retail propane revenues                             |  | $                                 | 245,143 |                     | $ |                         |  | $ |      |   |  | $ | 245,143
|Wholesale propane revenues                          |  |                                   | 102,597 |                     |   | 8,492                    |  |   |      |   |  |   | 111,089
|Storage, fractionation and other midstream revenues |  |                                   |        |                     |   | 10,862                   |  |   |      |   |  |   | 10,862 
|Transportation revenues                             |  |                                   | 2,765   |                     |   |                         |  |   |      |   |  |   | 2,765  
|Propane-related appliance sales revenues            |  |                                   | 2,120   |                     |   |                         |  |   |      |   |  |   | 2,120  
|Retail service revenues                             |  |                                   | 5,128   |                     |   |                         |  |   |      |   |  |   | 5,128  
|Rental service and other revenues                   |  |                                   | 3,855   |                     |   |                         |  |   |      |   |  |   | 3,855  
|Distillate revenues                                 |  |                                   | 33,466  |                     |   |                         |  |   |      |   |  |   | 33,466 
|Gross profit                                        |  |                                   | 131,754 |                     |   | 4,759                    |  |   |      |   |  |   | 136,513
|Identifiable assets                                 |  |                                   | 143,248 |                     |   | 9,460                    |  |   |      |   |  |   | 152,708
|Goodwill                                            |  |                                   | 215,214 |                     |   |                         |  |   |      |   |  |   | 215,214



22



---

##### Table of Contents

INERGY HOLDINGS, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



|                                                    |  |                                 |         |                     |   |                          |  |   |       |   |  |   |        
|--------------------------------------------------- |  | ------------------------------- | ------- | ------------------- | - | ------------------------ |  | - | ----- | - |  | - | -------
|                                                    |  | Six Months Ended March 31, 2006
|                                                    |  | PropaneOperations               |         | MidstreamOperations |   | IntersegmentEliminations |  |   | Total
|Retail propane revenues                             |  | $                               | 511,848 |                     | $ |                         |  | $ |      |   |  |   | 511,848
|Wholesale propane revenues                          |  |                                 | 222,276 |                     |   | 10,204                   |  |   |      |   |  |   | 232,480
|Storage, fractionation and other midstream revenues |  |                                 |        |                     |   | 70,333                   |  |   | (311  | ) |  |   | 70,022 
|Transportation revenues                             |  |                                 | 4,836   |                     |   |                         |  |   |      |   |  |   | 4,836  
|Propane-related appliance sales revenues            |  |                                 | 13,354  |                     |   |                         |  |   |      |   |  |   | 13,354 
|Retail service revenues                             |  |                                 | 9,546   |                     |   |                         |  |   |      |   |  |   | 9,546  
|Rental service and other revenues                   |  |                                 | 10,034  |                     |   |                         |  |   |      |   |  |   | 10,034 
|Distillate revenues                                 |  |                                 | 62,947  |                     |   |                         |  |   |      |   |  |   | 62,947 
|Gross profit                                        |  |                                 | 242,592 |                     |   | 21,119                   |  |   |      |   |  |   | 263,711
|Identifiable assets                                 |  |                                 | 182,398 |                     |   | 12,233                   |  |   |      |   |  |   | 194,631
|Goodwill                                            |  |                                 | 277,831 |                     |   | 23,096                   |  |   |      |   |  |   | 300,927
|                                                    | 
|                                                    |  | Six Months Ended March 31, 2005
|                                                    |  | PropaneOperations               |         | MidstreamOperations |   | IntersegmentEliminations |  |   | Total
|Retail propane revenues                             |  | $                               | 364,388 |                     | $ |                         |  | $ |      |   |  | $ | 364,388
|Wholesale propane revenues                          |  |                                 | 201,650 |                     |   | 14,670                   |  |   |      |   |  |   | 216,320
|Storage, fractionation and other midstream revenues |  |                                 |        |                     |   | 22,276                   |  |   |      |   |  |   | 22,276 
|Transportation revenues                             |  |                                 | 5,273   |                     |   |                         |  |   |      |   |  |   | 5,273  
|Propane-related appliance sales revenues            |  |                                 | 4,361   |                     |   |                         |  |   |      |   |  |   | 4,361  
|Retail service revenues                             |  |                                 | 8,256   |                     |   |                         |  |   |      |   |  |   | 8,256  
|Rental service and other revenues                   |  |                                 | 6,158   |                     |   |                         |  |   |      |   |  |   | 6,158  
|Distillate revenues                                 |  |                                 | 44,861  |                     |   |                         |  |   |      |   |  |   | 44,861 
|Gross profit                                        |  |                                 | 193,320 |                     |   | 7,881                    |  |   |      |   |  |   | 201,201
|Identifiable assets                                 |  |                                 | 143,248 |                     |   | 9,460                    |  |   |      |   |  |   | 152,708
|Goodwill                                            |  |                                 | 215,214 |                     |   |                         |  |   |      |   |  |   | 215,214

Note 8  Subsequent Events

On April 17, 2006, Inergy announced it has executed an agreement to purchase the assets of Homestead Gas Company, Inc. This combined with the
acquisition of Delta Gas Company (see Note 4) added approximately 5,000 customers from three retail locations in the Miami, Homestead and Key Largo, FL areas.

Note 9  Restatements

On May 18, 2006, the Board of Directors of Inergy Holdings GP, LLC, the general partner of
the Company, concluded that it will defer the previously recorded non-cash gains on the limited partnership units of Inergy it owns and restate its consolidated financial statements for the fiscal years ended September 30, 2005 and its
unaudited interim statements for the quarters ended March 31, 2006 and 2005 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). The changes have no prior, current or future impact on the cash available for distributions to unitholders.

SAB 51 permits a parent company to recognize a gain and adjust the carrying value of its ownership of a subsidiary when the subsidiary sells additional equity interests in a public or private offering, in certain circumstances. However, in
light of clarification provided in a speech by SEC staff, gain recognition under SAB 51 does not apply when the subsidiary is a partnership that sells a class of equity securities that has distribution rights over any other class of equity
interests. Accordingly, the Company will reflect the proceeds from issuance of Inergy common units as a minority interest in its financial statements; and any gain that may be recognized will be recorded at such time as all Inergy subordinated and
special units have converted to common units.

The restatement resulted in the following revisions to the financial statements and related
note disclosures: (in thousands, except per unit data)

Consolidated Balance Sheets



|                                                    |  |               |         |   |                   |   |         |  
|--------------------------------------------------- |  | ------------- | ------- | - | ----------------- | - | ------- | -
|                                                    |  | March 31,2006 |         |   | September 30,2005 |  
|                                                    |  | (Unaudited)   |         |   |                   |  
|As Previously Reported                              |  |               |         |   |                   |   |         |  
|Liabilities and partners capital                   |  |               |         |   |                   |   |         |  
|Deferred income taxes                               |  | $             | 21,021  |   |                   | $ | 21,382  |  
|Interest of non-controlling partners in Inergy L.P. |  |               | 606,704 |   |                   |   | 568,278 |  
|Common unitholders                                  |  |               | 55,782  |   |                   |   | 53,178  |  
|Total partners capital                             |  |               | 55,945  |   |                   |   | 53,908  |  
|Restated                                            |  |               |         |   |                   |   |         |  
|Liabilities and partners capital                   |  |               |         |   |                   |   |         |  
|Deferred income taxes                               |  | $             | 17,037  |   |                   | $ | 17,215  |  
|Interest of non-controlling partners in Inergy L.P. |  |               | 672,499 |   |                   |   | 633,098 |  
|Common unitholders                                  |  |               | (6,029  | ) |                   |   | (7,475  | )
|Total partners capital (deficiency)                |  | $             | (5,866  | ) |                   | $ | (6,745  | )

Consolidated Statements of Operations



|                                                            |  |                             |       |   |                           |   |        |      |  |   |        |   |  |   |        |  
|----------------------------------------------------------- |  | --------------------------- | ----- | - | ------------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ------ | -
|                                                            |  | Three MonthsEnded March 31, |       |   | Six Months EndedMarch 31, |  
|                                                            |  | 2006                        |       |   | 2005                      |   |        | 2006 |  |   | 2005   |  
|As Previously Reported                                      |  |                             |       |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Gain on issuance of units in Inergy, L.P.                   |  | $                           |      |   |                           | $ | 938    |      |  | $ | 972    |   |  | $ | 16,030 |  
|Provision for income taxes                                  |  |                             | (427  | ) |                           |   | (857   | )    |  |   | (1,018 | ) |  |   | (2,291 | )
|Net income                                                  |  |                             | 9,254 |   |                           |   | 11,343 |      |  |   | 13,893 |   |  |   | 26,480 |  
|Net income applicable to redeemable limited partners units |  |                             |      |   |                           |   | 181    |      |  |   |       |   |  |   | 424    |  
|Total limited partners interest in net income              |  |                             | 9,254 |   |                           |   | 11,162 |      |  |   | 13,893 |   |  |   | 26,056 |  
|Net income per limited partner unit                         |  |                             |       |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Basic                                                       |  | $                           | 0.46  |   |                           | $ | 0.70   |      |  | $ | 0.69   |   |  | $ | 1.71   |  
|Diluted                                                     |  | $                           | 0.46  |   |                           | $ | 0.69   |      |  | $ | 0.69   |   |  | $ | 1.62   |  
|Restated                                                    |  |                             |       |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Gain on issuance of units in Inergy, L.P.                   |  |                             |      |   |                           |   |       |      |  |   |       |   |  |   |       |  
|Provision for income taxes                                  |  |                             | (687  | ) |                           |   | (816   | )    |  |   | (1,201 | ) |  |   | (985   | )
|Net income                                                  |  |                             | 8,994 |   |                           |   | 10,446 |      |  |   | 12,738 |   |  |   | 11,756 |  
|Net income applicable to redeemable limited partners units |  |                             |      |   |                           |   | 167    |      |  |   |       |   |  |   | 188    |  
|Total limited partners interest in net income              |  | $                           | 8,994 |   |                           | $ | 10,279 |      |  | $ | 12,738 |   |  | $ | 11,568 |  
|Net income per limited partner unit                         |  |                             |       |   |                           |   |        |      |  |   |        |   |  |   |        |  
|Basic                                                       |  | $                           | 0.45  |   |                           | $ | 0.64   |      |  | $ | 0.64   |   |  | $ | 0.76   |  
|Diluted                                                     |  | $                           | 0.45  |   |                           | $ | 0.64   |      |  | $ | 0.63   |   |  | $ | 0.72   |  



|                                             |  |                                   |        |   |                                    |   |        |  
|-------------------------------------------- |  | --------------------------------- | ------ | - | ---------------------------------- | - | ------ | -
|Consolidated Statements of Partners Capital |  |                                   |        |  
|                                             |  | PartnersCommonInterest (deficit) |        |   | TotalPartnersCapital (deficiency) |  
|As Previously Reported                       |  |                                   |        |   |                                    |   |        |  
|Balance at September 30. 2005                |  | $                                 | 53,178 |   |                                    | $ | 53,908 |  
|Net income                                   |  |                                   | 13,893 |   |                                    |   | 13,893 |  
|Comprehensive income                         |  |                                   |        |   |                                    |   | 13,326 |  
|Balance at March 31, 2006                    |  |                                   | 55,782 |   |                                    |   | 55,945 |  
|Restated                                     |  |                                   |        |   |                                    |   |        |  
|Balance at September 30, 2005                |  | $                                 | (7,475 | ) |                                    | $ | (6,745 | )
|Net income                                   |  |                                   | 12,738 |   |                                    |   | 12,738 |  
|Comprehensive income                         |  |                                   |        |   |                                    |   | 12,169 |  
|Balance at March 31, 2005                    |  |                                   | (6,027 | ) |                                    |   | (5,866 | )

The restatement resulted in the following revisions to the notes to consolidated financial
statements presented herein as follows: (in thousands, except per share unit data)

Accounting Policies

Accounting for Unit-Based Compensation



|                                                           |  |                                  |        |                                |   |       
|---------------------------------------------------------- |  | -------------------------------- | ------ | ------------------------------ | - | ------
|                                                           |  | Three Months EndedMarch 31, 2005 |        | Six Months EndedMarch 31, 2005
|As Previously Reported                                     |  |                                  |        |                                |   |       
|Net income applicable to limited partner units as reported |  | $                                | 11,162 |                                | $ | 26,056
|Pro forma net income                                       |  | $                                | 11,158 |                                | $ | 26,042
|Pro forma net income per limited partner unit:             |  |                                  |        |                                |   |       
|Basic  as reported                                        |  | $                                | 0.70   |                                | $ | 1.71  
|Basic  pro forma                                          |  | $                                | 0.70   |                                | $ | 1.71  
|Diluted  as reported                                      |  | $                                | 0.69   |                                | $ | 1.62  
|Diluted  pro forma                                        |  | $                                | 0.69   |                                | $ | 1.62  
|Restated                                                   |  |                                  |        |                                |   |       
|Net income applicable to limited partner units as reported |  | $                                | 10,279 |                                | $ | 11,568
|Pro forma net income                                       |  | $                                | 10,275 |                                | $ | 11,553
|Pro forma net income per limited partner unit:             |  |                                  |        |                                |   |       
|Basic  as reported                                        |  | $                                | 0.64   |                                | $ | 0.76  
|Basic  pro forma                                          |  | $                                | 0.64   |                                | $ | 0.76  
|Diluted  as reported                                      |  | $                                | 0.64   |                                | $ | 0.72  
|Diluted  pro forma                                        |  | $                                | 0.64   |                                | $ | 0.72  



23



---

##### 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, 2005.

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 involves 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, which operates a rapidly growing, geographically diverse retail and wholesale propane supply, marketing and distribution business. 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 1.1% general partner interest in Inergy;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 1,717,551 Inergy common units, 1,093,865 Inergy senior subordinated units and 975,924 Inergy junior subordinated units, representing an aggregate limited partner interest in Inergy
of approximately 9.3%;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 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; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



24



---

##### Table of Contents

| |  |  | 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 rapidly 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 inception of Inergys predecessor in 1996 through March 31, 2006, Inergy has acquired 55 companies, 53 propane companies and 2 midstream businesses. 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.

In October 2005, Inergy acquired Atlas Gas Products, Dowdle Gas, Inc., and Graeber Brothers Inc. and in January 2006, Inergy purchased Propane Gas
Service, Inc. On March 31, 2006, Inergy acquired Delta Gas Company. Acquisitions for the six months ended March 31, 2006 had a total purchase price of $169.5 million, net of cash acquired. The operating results for these entities are
included in our consolidated results of operations from the dates of acquisition.

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 gains on the issuance of Inergy common units, 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 historical results of our operations do not reflect the incremental expenses we expect to incur as a result of being a public entity.

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. As a result, operating income is highest during the period of October through March. 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 weather impacting 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 cost. 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.



25



---

##### 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. 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.

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 certain of our wholly owned corporate subsidiaries.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Interest of non-controlling partners in Inergys net (income) loss. We adjust our net income by excluding the cash flows distributed on Inergy limited partner units
that are not directly or indirectly owned by us. At March 31, 2006, we owned an approximate 9.3% limited partner interest in Inergy together with a 1.1% non-managing general partner interest; and the non-affiliated unitholders owned an 89.6%
limited partner interest in Inergy.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



26



---

##### Table of Contents

Three Months Ended March 31, 2006 Compared to Three Months Ended March 31, 2005

The following table summarizes the consolidated income statement components for the three months ending March 31, 2006 and 2005, respectively (in
thousands):



|                                                                                           |  |                              |         |   |        |   |         |            |  |   |            |   |  |       |   
|------------------------------------------------------------------------------------------ |  | ---------------------------- | ------- | - | ------ | - | ------- | ---------- |  | - | ---------- | - |  | ----- | --
|                                                                                           |  | Three Months Ended March 31, |         |   | Change |  
|                                                                                           |  | 2006                         |         |   | 2005   |   |         | In Dollars |  |   | Percentage |  
|Revenue                                                                                    |  | $                            | 464,801 |   |        | $ | 414,428 |            |  | $ | 50,373     |   |  | 12.2  | % 
|Cost of product sold                                                                       |  |                              | 313,564 |   |        |   | 277,915 |            |  |   | 35,649     |   |  | 12.8  | % 
|                                                                                           |  |                              |         |   |        |   |         |            |  |   |            |   |  |       |   
|Gross profit                                                                               |  |                              | 151,237 |   |        |   | 136,513 |            |  |   | 14,724     |   |  | 10.8  | % 
|Operating and administrative expenses                                                      |  |                              | 57,715  |   |        |   | 59,507  |            |  |   | (1,792     | ) |  | (3.0  | )%
|Depreciation and amortization                                                              |  |                              | 18,349  |   |        |   | 12,385  |            |  |   | 5,964      |   |  | 48.2  | % 
|                                                                                           |  |                              |         |   |        |   |         |            |  |   |            |   |  |       |   
|Operating income                                                                           |  |                              | 75,173  |   |        |   | 64,621  |            |  |   | 10,552     |   |  | 16.3  | % 
|Interest expense, net                                                                      |  |                              | (14,767 | ) |        |   | (10,851 | )          |  |   | (3,916     | ) |  | 36.1  | % 
|Loss on sale of property, plant and equipment                                              |  |                              | (332    | ) |        |   | (73     | )          |  |   | (259       | ) |  | 354.8 | % 
|Finance charges                                                                            |  |                              | 848     |   |        |   | 676     |            |  |   | 172        |   |  | 25.4  | % 
|Other                                                                                      |  |                              | 335     |   |        |   | 97      |            |  |   | 238        |   |  | 245.4 | % 
|                                                                                           |  |                              |         |   |        |   |         |            |  |   |            |   |  |       |   
|Income before income taxes and interest of non-controlling partners in Inergys net income |  |                              | 61,257  |   |        |   | 54,470  |            |  |   | 6,787      |   |  | 12.5  | % 
|Provision for income taxes                                                                 |  |                              | (687    | ) |        |   | (816    | )          |  |   | 129        |   |  | 15.8  | % 
|Interest of non-controlling partners in Inergy, L.P.s net income                          |  |                              | (51,576 | ) |        |   | (43,208 | )          |  |   | (8,368     | ) |  | 19.4  | % 
|                                                                                           |  |                              |         |   |        |   |         |            |  |   |            |   |  |       |   
|Net income                                                                                 |  | $                            | 8,994   |   |        | $ | 10,446  |            |  |   | (1,452     | ) |  | (13.9 | %)
|                                                                                           |  |                              |         |   |        |   |         |            |  |   |            |   |  |       |   

The following table summarizes revenues, including associated volume of gallons sold, for the
three months ending March 31, 2006 and 2005, respectively (in millions):



|                                      |  |                             |       |        |         |           |                             |   |            |   |  |       |    |      |       |         |       |  |            |   |  |       |   
|------------------------------------- |  | --------------------------- | ----- | ------ | ------- | --------- | --------------------------- | - | ---------- | - |  | ----- | -- | ---- | ----- | ------- | ----- |  | ---------- | - |  | ----- | --
|                                      |  | Revenues                    |       |        | Gallons |          
|                                      |  | Three Months EndedMarch 31, |       | Change |         |           | Three Months EndedMarch 31, |   | Change     |  
|                                      |  | 2006                        |       | 2005   |         | InDollars |                             |   | Percentage |   |  | 2006  |    | 2005 |       | InUnits |       |  | Percentage |  
|Retail propane                        |  | $                           | 274.4 |        | $       | 245.1     |                             | $ | 29.3       |   |  | 12.0  | %  |      | 138.9 |         | 147.8 |  | (8.9       | ) |  | (6.0  | )%
|Wholesale propane                     |  |                             | 102.6 |        |         | 111.1     |                             |   | (8.5       | ) |  | (7.7  | )% |      | 114.7 |         | 143.3 |  | (28.6      | ) |  | (20.0 | )%
|Other retail                          |  |                             | 51.4  |        |         | 47.3      |                             |   | 4.1        |   |  | 8.7   | %  |      |      |         |      |  |           |   |  |      |   
|Storage, fractionation, and midstream |  |                             | 36.4  |        |         | 10.9      |                             |   | 25.5       |   |  | 233.9 | %  |      |      |         |      |  |           |   |  |      |   
|                                      |  |                             |       |        |         |           |                             |   |            |   |  |       |    |      |       |         |       |  |            |   |  |       |   
|                                      |  |                             | 464.8 |        |         | 414.4     |                             |   | 50.4       |   |  | 12.2  | %  |      | 253.6 |         | 291.1 |  | (37.5      | ) |  | (12.9 | )%

Volume.During the three months ended March 31, 2006, we sold 138.9 million
retail gallons of propane, a decrease of 8.9 million gallons or 6.0% over the 147.8 million retail gallons sold during the same three-month period in 2005. The decrease was principally due to the warmer weather experienced in the 2006
period combined with customer conservation as a result of higher propane cost. Weather was approximately 13% warmer in our comparable areas of operation in the three months ended March 31, 2006 as compared to the same period in 2005 and the
average cost of propane increased approximately 19.1% in the 2006 period over the 2005 period. Offsetting these decreases was the acquisition-related volume increase of 26.1 million gallons from the October 2005 acquisition of Dowdle Gas, Inc.
and the six other retail propane companies for which results are only included in the 2006 and 2005 periods subsequent to the acquisition. Wholesale gallons delivered during the three months ended March 31, 2006 were 114.7 million gallons,
as compared to 143.3 million gallons during the same three-month period in 2005.



27



---

##### Table of Contents

Revenues.Revenues for the three months ended March 31, 2006 were $464.8 million, an increase
of $50.4 million, or 12.2%, from $414.4 million during the same three-month period in 2005.

Revenues from retail propane sales were $274.4
million for the three months ended March 31, 2006, an increase of $29.3 million, or 12.0%, from $245.1 million from the same three-month period in 2005. This increase was primarily the result of $51.5 million of sales related to acquisitions
together with an increase of approximately $46.9 million due to higher selling prices of propane, which was driven by the higher cost per gallon of propane. These increases were partially offset by a $69.1 million decline in revenues as a result of
lower retail volume sales at our existing locations as discussed above.

Revenues from wholesale propane sales were $102.6 million for the
three months ended March 31, 2006, a decrease of $8.5 million or 7.7%, from $111.1 million from the same three-month period in 2005. Approximately $29.7 million of this decline in revenues was a result of lower volume sales primarily due to the
warmer weather experienced in the 2006 period. Offsetting this decrease were increases due to higher wholesale selling prices and acquisition-related volume. The higher selling price in our wholesale division resulted primarily from the higher cost
of propane.

Revenues from other retail sales, primarily service, appliance, transportation, and distillates, were $51.4 million for the
three months ended March 31, 2006, an increase of $4.1 million or 8.7% from $47.3 million during the same three-month period in 2005. This increase was primarily due to the recent acquisitions, which contributed approximately $3.1 million of
this increase and the increased selling price of distillates, both partially offset by lesser volumes due to warmer weather and customer conservation.

Revenues from storage, fractionation and other midstream activities were $36.4 million for the three months ended March 31, 2006, an increase of $25.5 million or 233.9% from $10.9 million from the same
three-month period in 2005. Approximately $12.4 million of this increase was due to higher volumes and sales prices of natural gas, butane, and isobutene. Approximately $12.7 million of this increase was due to the acquisition of the Stagecoach
natural gas storage facility.

Cost of Product Sold.Retail propane cost of product sold for the three months ended March 31,
2006 was $152.6 million, an increase of $18.9 million or 14.1%, from $133.7 million during the same three-month period in 2005. This increase resulted from an approximate $26.0 million increase in volume from acquisitions, an approximate $25.5
million increase attributable to the higher average cost of propane, and an approximate $3.1 million increase due to non-cash charges from derivative contracts associated with retail propane fixed price sales contracts (as discussed below). These
increases were partially offset by an approximate decline of $35.7 million in cost of product sold as a result of lower retail volume sales at our existing locations as discussed above. The $3.1 million non-cash charge results primarily from the
delivery of propane under contract to the retail customers and the decrease in the market price of propane in the three-months ended March 31, 2006, since recognizing an approximate $19.4 million non-cash gain in the quarter ended
September 30, 2005 on these derivative contracts.

Wholesale propane cost of product sold for the three months ended March 31,
2006 was $101.3 million, a decrease of $8.4 million or 7.7%, from $109.7 million from the same three-month period in 2005. Approximately $29.5 million of this decrease was due to lower volumes experienced in our wholesale propane operations (as
discussed above). Offsetting this decrease were increases due to a higher average cost of product and acquisition-related volume.

Other
retail cost of product sold was $33.7 million for the three months ended March 31, 2006, an increase of $6.2 million from $27.5 million from the same three-month period in 2005. This increase was primarily due to the increased cost of
distillates partially offset by lesser distillate volume sales.



28



---

##### Table of Contents

Fractionation, storage, and other midstream cost of product sold was $26.0 million for the three months
ended March 31, 2006, an increase of $19.0 million, or 271.4%, from $7.0 million from the same three-month period in 2005. Approximately $13.1 million of this increase was due to higher volumes and cost of natural gas, butane, and isobutene at
the West Coast NGL operations, and the balance was due to acquisition-related volume from the Stagecoach natural gas storage facility.

Our
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 consisting of fuel costs, repair and maintenance and lease expense. These costs approximated $17.2 million
and $11.6 million for the three months ended March 31, 2006 and 2005, respectively. In addition, the depreciation expense associated with the delivery vehicles is reported within depreciation and amortization expense and amounted to $4.6
million and $2.7 million for the three months ended March 31, 2006 and 2005, 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 $121.8 million for the three months ended March 31, 2006 compared to $111.5 million in the same three-month period in 2005, an increase of $10.3 million, or 9.2%. This increase was primarily attributable to higher retail gallons sold
primarily as a result of acquisitions, which accounted for approximately $25.5 million of the increase, as well as an increase in margin per gallon, which resulted in an additional $21.4 million. The increase in margin per gallon was primarily the
result of our ability to raise our selling prices in certain markets in excess of our increased cost of propane. These increases were partially offset by lower retail propane gross profit of approximately $33.5 million at our existing locations as a
result of lower volume sales discussed above. Additionally, the increase was reduced by the $3.1 million non-cash charge from derivative contracts as described above.

Wholesale propane gross profit was $1.3 million for the three months ended March 31, 2006 and March 31, 2005, respectively, resulting from lower volume sales due to the warmer weather experienced in the 2006
period offset by higher margins.

Other retail gross profit decreased $2.1 million, or 10.6%, to $17.7 million for the three months ended
March 31, 2006 compared to $19.8 million in the same three-month period in 2005. This decrease was due primarily to lesser distillate volume sales and distillate gross profit per gallon partially offset by increased appliance and service gross
profit from acquisitions.

Fractionation, storage, and other midstream gross profit was $10.4 million for the three months ended
March 31, 2006 compared to $3.8 million in the same three-month period in 2005, an increase of $6.6 million, or 173.7%. This increase was due primarily to $7.3 million of acquisition-related volume, which was offset by a $0.7 million decrease
due to higher volumes and cost of natural gas, butane, and isobutene at the West Coast NGL operations.

Operating and Administrative
Expenses.Operating and administrative expenses decreased to $57.7 million in the three months ended March 31, 2006 as compared to $59.5 million in the same three-month period in 2005. This decrease in operating and administrative expenses
was primarily attributable to decreases in general operating expenses of $4.0 million, from insurance, professional services and facility costs, including a reduction in self-insurance reserves of $2.3 million. This decrease was partially offset by
increases in personnel expenses of $0.6 million and increased vehicle costs of $1.6 million. The net decrease in operating expenses is partially the result of integration efficiencies realized in 2006 from fiscal 2005 acquisitions together with less
variable costs as a result of the lesser volumes sold with these decreases exceeding the higher expenses from fiscal 2006 acquisitions.



29



---

##### Table of Contents

Depreciation and Amortization.Depreciation and amortization increased to $18.3 million in the
three months ended March 31, 2006 from $12.4 million during the same period in 2005, primarily as a result of retail propane acquisitions.

Interest Expense.Interest expense increased to $14.8 million in the three months ended March 31, 2006 as compared to $10.9 million during the same period in 2005, primarily due to an increase in the average debt outstanding
associated with acquisitions and higher average interest rates.

Provision for Income Taxes. The provision for income taxes is
primarily related to certain of our corporate subsidiaries. The provision for income taxes decreased to $0.7 million in the quarter ended March 31, 2006 from $0.8 million in the same three-month period in 2005. The provision for income taxes of
$0.7 million in the three months ended March 31, 2006 was composed of $0.6 million of current income tax expense and $0.1 million of deferred income taxes. The 2005 provision for income taxes of $0.8 million was composed of $0.6 million of
current income tax and $0.2 million of deferred income taxes.

Interest of non-controlling partners in Inergys net (income)
loss. We recorded expense of $51.6 million in the three month period ended March 31, 2006 as compared to expense of $43.2 million in the same three month period of 2005 associated with the interests of non-controlling partners in
Inergy. The increase of $8.4 million in expense is primarily the result of net income of Inergy increasing to $61.8 million in the three months ended March 31, 2006 compared to $55.0 million in the same period in 2005.

Net Income.Net income was $9.0 million for the three months ended March 31, 2006 compared to net income of $10.4 million for the same
three-month period in 2005. The $1.4 million decrease in net income was primarily attributable to an $8.4 million increase in expense related to the interest of non-controlling partners in Inergys net income. Offsetting these decreases was a
$0.1 million decline in the provision for income taxes as well as a higher gross profit at Inergy in 2006.



30



---

##### Table of Contents

Six Months Ended March 31, 2006 Compared to Six Months Ended March 31, 2005

The following table summarizes the consolidated income statement components for the six months ending March 31, 2006 and 2005, respectively (in
thousands):



|                                                                                           |  |                            |         |   |        |   |         |            |  |   |            |   |  |        |   
|------------------------------------------------------------------------------------------ |  | -------------------------- | ------- | - | ------ | - | ------- | ---------- |  | - | ---------- | - |  | ------ | --
|                                                                                           |  | Six Months Ended March 31, |         |   | Change |  
|                                                                                           |  | 2006                       |         |   | 2005   |   |         | In Dollars |  |   | Percentage |  
|Revenue                                                                                    |  | $                          | 915,067 |   |        | $ | 671,893 |            |  | $ | 243,174    |   |  | 36.2   | % 
|Cost of product sold                                                                       |  |                            | 651,356 |   |        |   | 470,692 |            |  |   | 180,664    |   |  | 38.4   | % 
|                                                                                           |  |                            |         |   |        |   |         |            |  |   |            |   |  |        |   
|Gross profit                                                                               |  |                            | 263,711 |   |        |   | 201,201 |            |  |   | 62,510     |   |  | 31.1   | % 
|Operating and administrative expenses                                                      |  |                            | 126,736 |   |        |   | 94,343  |            |  |   | 32,393     |   |  | 34.3   | % 
|Depreciation and amortization                                                              |  |                            | 38,077  |   |        |   | 21,234  |            |  |   | 16,843     |   |  | 79.3   | % 
|                                                                                           |  |                            |         |   |        |   |         |            |  |   |            |   |  |        |   
|Operating income                                                                           |  |                            | 98,898  |   |        |   | 85,624  |            |  |   | 13,274     |   |  | 15.5   | % 
|Interest expense, net                                                                      |  |                            | (28,376 | ) |        |   | (14,613 | )          |  |   | (13,763    | ) |  | 94.2   | % 
|Write-off of deferred financing costs                                                      |  |                            |        |   |        |   | (6,990  | )          |  |   | 6,990      |   |  | 100.0  | % 
|Gain (loss) on sale of property, plant and equipment                                       |  |                            | (720    | ) |        |   | 100     |            |  |   | (820       | ) |  | (820.0 | )%
|Finance charges                                                                            |  |                            | 1,435   |   |        |   | 912     |            |  |   | 523        |   |  | 57.3   | % 
|Other                                                                                      |  |                            | 413     |   |        |   | 156     |            |  |   | 257        |   |  | 164.7  | % 
|                                                                                           |  |                            |         |   |        |   |         |            |  |   |            |   |  |        |   
|Income before income taxes and interest of non-controlling partners in Inergys net income |  |                            | 71,650  |   |        |   | 65,189  |            |  |   | 6,461      |   |  | 9.9    | % 
|Provision for income taxes                                                                 |  |                            | (1,201  | ) |        |   | (985    | )          |  |   | (216       | ) |  | 21.9   | % 
|Interest of non-controlling partners in Inergy, L.P.s net income                          |  |                            | (57,711 | ) |        |   | (52,448 | )          |  |   | (5,263     | ) |  | 10.0   | % 
|                                                                                           |  |                            |         |   |        |   |         |            |  |   |            |   |  |        |   
|Net income                                                                                 |  | $                          | 12,738  |   |        | $ | 11,756  |            |  |   | 982        |   |  | 8.4    | % 
|                                                                                           |  |                            |         |   |        |   |         |            |  |   |            |   |  |        |   

The following table summarizes revenues, including associated volume of gallons sold, for the six
months ending March 31, 2006 and 2005, respectively (in millions):



|                                      |  |                            |       |        |         |            |                           |            |        |  |       |   |      |       |          |       |  |            |   |  |      |   
|------------------------------------- |  | -------------------------- | ----- | ------ | ------- | ---------- | ------------------------- | ---------- | ------ |  | ----- | - | ---- | ----- | -------- | ----- |  | ---------- | - |  | ---- | --
|                                      |  | Revenues                   |       |        | Gallons |           
|                                      |  | Six Months Ended March 31, |       | Change |         |            | Six Months EndedMarch 31, |            | Change | 
|                                      |  | 2006                       |       | 2005   |         | In Dollars |                           | Percentage |        |  | 2006  |   | 2005 |       | In Units |       |  | Percentage |  
|Retail propane                        |  | $                          | 511.8 |        | $       | 364.4      |                           | $          | 147.4  |  | 40.5  | % |      | 263.9 |          | 221.1 |  | 42.8       |   |  | 19.4 | % 
|Wholesale propane                     |  |                            | 232.5 |        |         | 216.3      |                           |            | 16.2   |  | 7.5   | % |      | 242.2 |          | 268.6 |  | (26.4      | ) |  | (9.8 | )%
|Other retail                          |  |                            | 100.7 |        |         | 68.9       |                           |            | 31.8   |  | 46.2  | % |      |      |          |      |  |           |   |  |     |   
|Storage, fractionation, and midstream |  |                            | 70.0  |        |         | 22.3       |                           |            | 47.7   |  | 213.9 | % |      |      |          |      |  |           |   |  |     |   
|                                      |  |                            |       |        |         |            |                           |            |        |  |       |   |      |       |          |       |  |            |   |  |      |   
|Total                                 |  | $                          | 915.0 |        | $       | 671.9      |                           | $          | 243.1  |  | 36.2  | % |      | 506.1 |          | 489.7 |  | 16.4       |   |  | 3.3  | % 

Volume.During the six months ended March 31, 2006, we sold 263.9 million retail
gallons of propane, an increase of 42.8 million gallons or 19.4% over the 221.1 million retail gallons sold during the same six-month period in 2005. The increase was principally due to the acquisitions of Star Gas Propane, L.P. and Dowdle
Gas, Inc., as well as the impact from the seven other retail propane companies for which results are only included in the 2005 and 2006 periods subsequent to the date of acquisition. Acquisition-related volume accounted for approximately
83.0 million gallons of this increase. Offsetting the increase from acquisition-related volume was a decline in the volume sales at existing locations due to warmer weather in the 2006 period and customer conservation as a result of higher
propane cost. Weather was approximately 5.7% warmer in our comparable areas of operations in the six months ended March 31, 2006 as compared to the same period in 2005 and the average cost of propane was approximately 17.6% higher in 2006
compared to 2005.



31



---

##### Table of Contents

Wholesale gallons delivered during the six months ended March 31, 2006 were 242.2 million
gallons, as compared to 268.6 million gallons during the same six-month period in 2005 with the decrease primarily weather-related.

Revenues.Revenues for the six months ended March 31, 2006 were $915.0 million, an increase of $243.1 million, or 36.2%, from $671.9 million during the same six-month period in 2005.

Revenues from retail propane sales were $511.8 million for the six months ended March 31, 2006, an increase of $147.4 million, or 40.5%, from $364.4
million from the same six-month period in 2005. This increase was primarily the result of $158.4 million of sales related to acquisitions together with an increase of approximately $64.3 million due to higher selling prices of propane, which was
driven by higher cost per gallon of propane. These increases were partially offset by a $75.3 million decline in revenues as a result of lower retail volume sales at our existing locations as discussed above.

Revenues from wholesale propane sales were $232.5 million for the six months ended March 31, 2006, an increase of $16.2 million or 7.5%, from $216.3
million from the same six-month period in 2005. Approximately $41.5 million of this increase was attributable to the higher selling price resulting from the higher cost of propane, and approximately $4.6 million was attributable to
acquisition-related volume. Offsetting these increases was a $29.9 decline in volume sales in our existing operations primarily due to the warmer weather in the 2006 period.

Revenues from other retail sales, primarily service, appliance, transportation, and distillates, were $100.7 million for the six months ended
March 31, 2006, an increase of $31.8 million or 46.2% from $68.9 million during the same six-month period in 2005. This increase was primarily due to the acquisition-related volumes, which contributed approximately $29.8 million of this
increase.

Revenues from storage, fractionation and other midstream activities were $70.0 million for the six months ended March 31,
2006, an increase of $47.7 million or 213.9% from $22.3 million from the same six-month period in 2005. Approximately $26.1 million of this increase was due to higher volumes and sales prices of natural gas, butane, and isobutene with the remainder
of the increase resulting from the acquisition of the Stagecoach natural gas storage facility.

Cost of Product Sold.Retail propane
cost of product sold for the six months ended March 31, 2006 was $310.9 million, an increase of $108.3 million or 53.5%, from $202.6 million during the same six-month period in 2005. This increase resulted from an approximate $91.9 million
increase in volume from acquisitions, an approximate $41.7 million increase attributable to the higher average cost of propane, and an approximate $19.2 million increase due to non-cash charges from derivative contracts associated with retail
propane fixed price sales contracts, as discussed above. These increases were partially offset by an approximate $44.5 million decline in cost of product sold as a result of lower retail volume sales at our existing locations as discussed above. The
$19.2 million non-cash charge results primarily from the delivery of propane under contract to the retail customers and a decrease in the market price of propane in the six-months ended March 31, 2006, since recognizing an approximate $19.4
million non-cash gain in the quarter ended September 30, 2005 on these derivative contracts.

Wholesale propane cost of product sold
for the six months ended March 31, 2005 was $226.8 million, an increase of $13.4 million or 6.3%, from $213.4 million from the same six-month period in 2005. This increase resulted from an approximate $38.1 million increase due to a higher
average cost of product and an approximate $4.7 million increase from acquisition-related volume. These increases were partially offset by an approximate $29.4 million decline in cost of product sold as a result of lower volumes experienced in our
wholesale propane areas of operations.



32



---

##### Table of Contents

Other retail cost of product sold was $64.3 million for the six months ended March 31, 2006, an
increase of $25.2 million from $39.1 million from the same six-month period in 2005. This increase was primarily due to acquisition-related volume.

Fractionation, storage, and other midstream cost of product sold was $49.3 million for the six months ended March 31, 2006, an increase of $33.7 million, or 216.0%, from $15.6 million from the same six-month period in 2005.
Approximately $26.0 million of this increase was due to higher volumes and cost of natural gas, butane, and isobutene at the West Coast NGL operations, and the balance was due to acquisition-related volume from the Stagecoach natural gas storage
facility.

Our 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 consisting of fuel costs, repair and maintenance and lease expense. These costs approximated $33.8 million and $18.5 million for the six months ended March 31, 2006 and 2005, respectively. In addition, the depreciation expense
associated with the delivery vehicles is reported within depreciation and amortization expense and amounted to $7.6 million and $4.2 million for the six months ended March 31, 2006 and 2005, 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 $201.0 million for the six months ended March 31, 2006 compared to $161.8 million in the same
six-month period in 2005, an increase of $39.2 million, or 24.2%. This increase was primarily attributable to an increase in retail gallons sold primarily as a result of acquisitions, which accounted for approximately $66.6 million of the increase.
Also contributing $22.6 million to the increase was a higher margin per gallon, which resulted primarily from our ability to increase our selling prices in certain markets in excess of our increased cost of propane. These increases were partially
offset by lower retail propane gross profit of approximately $30.8 million at our existing locations as a result of lower volume sales discussed above, as well as by the $19.2 million non-cash charge from derivative contracts as described above.

Wholesale propane gross profit was $5.6 million for the six months ended March 31, 2006 compared to $2.9 million in the same
six-month period in 2005, an increase of $2.7 million or 93.1%. Approximately $3.4 million of this increase was a result of increased margin per gallon from our existing business. This increase was offset by the higher cost of goods sold
attributable to acquisition-related volume increases.

Other retail gross profit was $36.4 million for the six months ended March 31,
2006 compared to $29.8 million in the same six-month period in 2005, an increase of $6.6 million or 22.1%. This increase was primarily acquisition-related from service, appliance and distillate gross profits.

Fractionation, storage, and other midstream gross profit was $20.7 million for the six months ended March 31, 2006 compared to $6.7 million in the
same six-month period in 2005, an increase of $14.0 million, or 209.0%. Approximately $13.9 million of this increase was acquisition-related with the balance due to volume and margin increases in our existing business.

Operating and Administrative Expenses.Operating and administrative expenses increased to $126.7 million in the six months ended March 31,
2006 as compared to $94.3 million in the same six-month period in 2005. The higher operating and administrative expenses was primarily attributable to an increase in personnel expenses of $18.9 million, higher general operating expenses of $7.8
million, including insurance, professional services and facility costs, and increased vehicle costs of $5.7 million partially offset by integration efficiencies and lesser variable expenses as a result of lesser volumes at existing locations. These
higher costs were driven primarily from acquisitions.



33



---

##### Table of Contents

Depreciation and Amortization.Depreciation and amortization increased to $38.1 million in the six
months ended March 31, 2006 from $21.2 million during the same period in 2005 primarily as a result of retail propane acquisitions.

Interest Expense.Interest expense increased to $28.4 million in the six months ended March 31, 2006 as compared to $14.6 million during the same period in 2005, primarily due to an increase in the average debt outstanding
including the additional financing related to acquisitions and higher average interest rates.

Write-off of Deferred Financing Costs.A charge of $7.0 million was recorded in the six-month period ended March 31, 2005 as a result of the write-off of the deferred financing costs associated with the repayment of the previously existing credit agreement and the 364-day
facility. No such charge was recorded in the six months ended March 31, 2006.

Provision for Income Taxes. The provision
for income taxes is primarily related to certain of our corporate subsidiaries. The provision for income taxes increased to $1.2 million in the six-month period ended March 31, 2006 from $1.0 million in the same six-month period in 2005. The
provision for income taxes of $1.2 million in the six months ended March 31, 2006 was composed of $1.4 million of current income tax expense and $0.2 million of deferred income tax benefit. The 2005 provision for income taxes of $1.0 million
was composed of $1.1 million of current income tax and $0.1 million of deferred income tax benefit.

Interest of non-controlling partners in
Inergys net (income) loss. We recorded expense of $57.7 million in the six-month period ended March 31, 2006 as compared to expense of $52.4 million in the same six-month period of 2005 associated with the interests of
non-controlling partners in Inergy. The increase of $5.3 million in expense is primarily the result of a $6.5 million increase in the net income of Inergy. Net income of Inergy was $72.5 million in the six months ended March 31, 2006 compared
to $66.0 million in the same period in 2005.

Net Income.Net income was $12.7 million for the six months ended March 31, 2006
compared to net income of $11.8 for the same six-month period in 2005. The $0.9 million increase in net income was primarily attributable to higher gross profit at Inergy in 2006 being less than offset by the $19.2 million non-cash derivative charge
discussed above. Offsetting these increases was a $5.3 million increase in expense related to the interest of non-controlling partners in Inergys net income, as well as increases in depreciation and amortization, interest expense, and an
increase in the provision for income taxes. The increases in these expense related items were primarily attributable to acquisitions.



34



---

##### Table of Contents

Liquidity and Sources of Capital

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.

During the six months ended March 31, 2006, the Companys consolidated cash
position decreased $9.5 million from the six month period ended March 31, 2005 primarily as a result of larger cash inflows from financing activities in the period ended March 31, 2005 due to the issuance of long-term debt and proceeds
from an equity offering, which was partially offset by payments on long-term debt.

Net operating cash inflows were $83.3 million and $67.9
million for the six month periods ending March 31, 2006 and 2005, respectively. The $15.4 million increase in operating cash flows was primarily attributable to the increase in net income and net changes in working capital balances.

Net investing cash outflows were $180.3 million and $594.5 million for the six month periods ending March 31, 2006 and 2005, respectively. Net
cash outflows were primarily impacted by a $9.4 period to period decrease in capital expenditures and a $405.1 million decrease in cash outlays related to acquisitions.

Net financing cash inflows were $104.6 million and $550.8 million for the six month periods ending March 31, 2006 and 2005, respectively. Net cash inflows were primarily impacted by a $654.8 million period to
period decrease in proceeds from issuance of long-term debt, a $205.4 million decrease in proceeds from the issuance of common units, a $15.7 increase in distributions to non-controlling partners in Inergy, L.P., a $1.9 million increase in
distributions, and a $5.6 million decrease in net proceeds from partners contributions. Offsetting these decreases in cash inflows was a $415.6 million decrease in payments on long-term debt, an $18.6 million decrease in deferred financing
cost payments, and a $3.0 million decrease in payments for the purchase of subordinated units in Inergy.

In October 2005, the underwriters
of a September 2005 6,500,000 common unit offering exercised a portion of their over-allotment provision and Inergy issued an additional 900,000 common units in a follow-on offering, resulting in proceeds of approximately $24.8 million, net of
underwriters discounts, commissions, and offering expenses. These funds were used to repay borrowings under the credit agreement.

On
January 11, 2006, Inergy, L.P. and its wholly owned subsidiary Inergy Finance Corporation issued $200 million aggregate principal amount of 8.25% senior unsecured notes due 2016 in a private placement to eligible purchasers. The senior
unsecured notes contain covenants similar to Inergys existing senior unsecured notes due 2014. Inergy used the net proceeds of the offering to repay outstanding indebtedness under its revolving acquisition credit facility. The notes represent
senior unsecured obligations of Inergy and rank pari passuin right of payment with all other present and future senior indebtedness of Inergy. The senior unsecured notes are jointly and severally guaranteed by all of Inergys current
domestic subsidiaries. The notes have certain call features which allow Inergy to redeem the notes at specified prices based on date redeemed



35



---

##### Table of Contents

The following table summarizes our long-term debt and operating lease obligations as of
March 31, 2006 (in thousands):



|                                                                                            |  |      |        |      |   |        |  |      |        |      |   |            |  |   |         |  |   |        
|------------------------------------------------------------------------------------------- |  | ---- | ------ | ---- | - | ------ |  | ---- | ------ | ---- | - | ---------- |  | - | ------- |  | - | -------
|                                                                                            |  | 2006 |        | 2007 |   | 2008   |  | 2009 |        | 2010 |   | Thereafter
|Aggregate amount of principal and interest to be paid on the outstanding long-term debt (a) |  | $    | 60,583 |      | $ | 55,405 |  | $    | 81,368 |      | $ | 51,256     |  | $ | 109,838 |  | $ | 820,185
|Future minimum lease payments under noncancelable operating leases                          |  | $    | 4,871  |      | $ | 5,781  |  | $    | 4,497  |      | $ | 3,076      |  | $ | 1,905   |  | $ | 2,247  
|Standby letters of credit                                                                   |  | $    | 23,353 |      | $ | 10,983 |  | $    | 700    |      | $ |           |  | $ | 190     |  | $ |       
|Fixed price purchase commitments                                                            |  | $    | 68,450 |      | $ |       |  | $    |       |      | $ |           |  | $ |        |  | $ |       

---

|(a) | $193.1 million of our long-term debt is variable interest rate debt at prime rate or LIBOR plus an applicable spread. These rates plus their applicable spreads were between 6.38%
and 8.25% at March 31, 2006. These rates have been applied for each period presented in the table.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We believe that
anticipated cash from operations and borrowings 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
any acquisitions, we may need to raise additional capital. We may not be able to raise additional funds or may not be able to raise such funds on favorable terms.

Seasonality

The retail market for propane is seasonal because it is used primarily for heating in residential and
commercial buildings. Approximately three-quarters of Inergys 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.

Description of Credit Facility

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, L.P. In addition, the Bank Facility is guaranteed by New Inergy Propane, LLC. The
prime rate and LIBOR plus the applicable spreads were 6.38% at March 31, 2006, 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 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 6.61% and 8.25% at March 31, 2006. At March 31, 2006, borrowings outstanding under the Credit Agreement were $64.2 million, including $14.2 million under the Working Capital Facility and $50 million borrowed under the
Acquisition Facility for working capital purposes. Of the outstanding Credit Agreement balance of $64.2 million, $60 million is classified as long-term in the accompanying consolidated balance sheet as of March 31, 2006. In January 2006, Inergy
issued $200 million aggregate principal amount of 8.25% senior unsecured notes due 2016 in a private placement to eligible purchasers and used the net proceeds to repay outstanding indebtedness under the Acquisition Facility.



36



---

##### Table of Contents

During each fiscal year beginning October 1, the outstanding balance of the revolving working
capital facility in the Credit Agreement 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.

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.



37



---

##### Table of Contents

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Interest Rate Risk

We have long-term debt and a revolving line of credit subject to the risk of loss associated with movements in interest rates. At March 31, 2006, we
had floating rate obligations totaling approximately $68.1 million for amounts borrowed under credit agreements and an additional $100 million of floating rate obligations as a result of interest rate swap agreements as discussed below.

To manage interest rate risk exposure, during the quarter ending March 2005, Inergy entered into four 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 and contain call provisions consistent wit the underlying senior unsecured notes, require the counterparty to pay Inergy an amount based on the stated fixed interest rate on the notes 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 1.95% and 2.20% applied to the same notional amount
of $100 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. During the six
months ended March 31, 2006, Inergy recognized an approximate $3.7 million decrease in the fair market value of the related senior unsecured notes at March 31, 2006 with a corresponding change in the fair value of its interest rate swaps,
which are recorded in other liabilities. The fair value of the interest rate swaps was $5.4 million at March 31, 2006.

If the
floating rate were to fluctuate by 100 basis points from March 2006 levels, our interest expense would change by a total of approximately $1.7 million per year.

Commodity Price, Market and Credit Risk

Inherent in our 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 provides for such risks at the time derivative financial instruments are adjusted to fair value and when specific risks become known. Inergy attempts
to minimize credit risk exposure through credit policies and periodic monitoring procedures as well as through customer deposits and letters of credit, as deemed appropriate. The counterparties associated with assets from price risk management
activities as of March 31, 2006 and 2005 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.



38



---

##### Table of Contents

Inergy engages in hedging transactions, including various types of forward contracts, options, swaps and
futures contracts, to reduce the effect of price volatility on our product costs, protect the value of our 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 Inergy believes to be immaterial in amount. In addition to
its 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 purchase obligations and sales commitments.

Notional Amounts and Terms

The notional amounts and
terms of these financial instruments as of March 31, 2006 and September 30, 2005 include fixed price payor for 3.5 million and 12.9 million barrels of propane, respectively, and fixed price receiver for 3.0 million and
14.6 million barrels of propane, respectively. Notional amounts reflect the volume of transactions, but do not represent the amounts exchanged by the parties to the financial instruments. Accordingly, notional amounts do not accurately measure
Inergys exposure to market or credit risks.

Fair Value

The fair value of the derivative financial instruments related to price risk management activities as of March 31, 2006 and September 30, 2005 was assets of $4.9 million and $58.4 million, respectively, and
liabilities of $4.5 million and $49.6 million, respectively. All intercompany transactions have been appropriately eliminated. The market prices used to value these transactions reflect managements best estimate considering various factors
including closing exchange and over-the-counter quotations, recent transactions, time value and volatility factors underlying the commitments.

The following table summarizes the change in the unrealized fair value of our energy contracts related to Inergys risk management activities for the six months ended March 31, 2006 and the same six-month period in 2005 where
settlement has not yet occurred (in thousands):



|                                                                                                |  |                            |        |   |      |   |        |  
|----------------------------------------------------------------------------------------------- |  | -------------------------- | ------ | - | ---- | - | ------ | -
|                                                                                                |  | Six Months Ended March 31, |       
|                                                                                                |  | 2006                       |        |   | 2005 |  
|Net unrealized gains and (losses) in fair value of contracts outstanding at beginning of period |  | $                          | 8,784  |   |      | $ | (6,626 | )
|Net unrealized gain acquired through acquisition during the period                              |  |                            |       |   |      |   | 1,881  |  
|Net change in inventory exchange contracts                                                      |  |                            | (1,682 | ) |      |   | (193   | )
|Change in fair value of contracts attributable to market movement during the year               |  |                            | (3,472 | ) |      |   | 8,068  |  
|Realized (gains) recognized                                                                     |  |                            | (3,230 | ) |      |   | (2,453 | )
|                                                                                                |  |                            |        |   |      |   |        |  
|Net unrealized gains in fair value of contracts outstanding at end of period                    |  |                            | 400    |   |      |   | 677    |  
|                                                                                                |  |                            |        |   |      |   |        |  

Of the outstanding unrealized gain as of March 31, 2006, nearly all contracts had a maturity
of one year or less.



39



---

##### Table of Contents

Sensitivity Analysis

A theoretical change of 10% in the underlying commodity value would result in a nominal change in the market value of the contracts as there were approximately 0.2 million gallons of net unbalanced positions at
March 31, 2006.



40



---

##### Table of Contents

Item 4. Controls and Procedures

We maintain controls and procedures designed to ensure that information
required to be disclosed in our reports that are filed or submitted under the Securities Exchange Act of 1934 is 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 the Companys 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 the Companys disclosure controls and procedures were adequate and
effective as of March 31, 2006. There have been no changes in the Companys 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 quarter
covered by this report that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.



41



---

##### Table of Contents

PART II  OTHER INFORMATION

Item 1. Legal Proceedings

Part I, Item 1. Financial Statements, Note 6 to the Consolidated Financial
Statements of this Form 10-Q/A is hereby incorporated herein by reference.

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



| | 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.
| | ---- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------



42



---

##### 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 19, 2006 |  | By:                   |  | /s/ R. Brooks Sherman, Jr.                       
|                   |  |                       |  | R. Brooks Sherman, Jr.                           
|                   |  |                       |  | Senior Vice President and Chief Financial Officer
|                   |  |                       |  | (Principal Financial Officer and Principal       
|                   |  |                       |  | Accounting Officer)                              



43