These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
ý
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the fiscal year ended July 31, 2014
|
|
|
or
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the transition period from to
|
|
Delaware
Delaware
Delaware
Delaware
(States or other jurisdictions of incorporation or organization)
|
|
43-1698480
43-1742520
43-1698481
14-1866671
(I.R.S. Employer Identification Nos.)
|
|
|
|
|
|
7500 College Boulevard,
Suite 1000, Overland Park, Kansas
(Address of principal executive office)
|
|
66210
(Zip Code)
|
|
Title of each class
|
|
Name of each exchange on which registered
|
|
Common Units of Ferrellgas Partners, L.P.
|
|
New York Stock Exchange
|
|
Ferrellgas Partners, L.P.:
|
|
|
|
|
|
|
|
Large accelerated filer
x
|
|
Accelerated filer
o
|
|
Non-accelerated filer
o
(do not check if a smaller reporting company)
|
|
Smaller reporting company
o
|
|
Ferrellgas Partners Finance Corp, Ferrellgas, L.P. and Ferrellgas Finance Corp.:
|
|
|||||
|
Large accelerated filer
o
|
|
Accelerated filer
o
|
|
Non-accelerated filer
x
(do not check if a smaller reporting company)
|
|
Smaller reporting company
o
|
|
Ferrellgas Partners, L.P.
|
|
82,711,820
|
|
Common Units
|
|
Ferrellgas Partners Finance Corp.
|
|
1,000
|
|
Common Stock
|
|
Ferrellgas, L.P.
|
|
n/a
|
|
n/a
|
|
Ferrellgas Finance Corp.
|
|
1,000
|
|
Common Stock
|
|
|
|
|
|
|
|
Page
|
|
|
|
|
||||
|
|
|
|
||||
|
|
|
|
||||
|
|
|
|
||||
|
|
|
|
||||
|
|
|
|
||||
|
|
|
|
||||
|
|
|
|
||||
|
|
|
|
||||
|
|
|
|
||||
|
|
|
|
||||
|
|
|
|
||||
|
|
|
|
||||
|
|
|
|
||||
|
|
|
|
||||
|
|
|
|
||||
|
|
|
|
||||
|
|
|
|
||||
|
|
|
|
||||
|
|
|
|
||||
|
•
|
“us,” “we,” “our,” “ours,” or “consolidated” are references exclusively to Ferrellgas Partners, L.P. together with its consolidated subsidiaries, including Ferrellgas Partners Finance Corp., Ferrellgas, L.P. and Ferrellgas Finance Corp., except when used in connection with “common units,” in which case these terms refer to Ferrellgas Partners, L.P. without its consolidated subsidiaries;
|
|
•
|
“Ferrellgas Partners” refers to Ferrellgas Partners, L.P. itself, without its consolidated subsidiaries;
|
|
•
|
the “operating partnership” refers to Ferrellgas, L.P., together with its consolidated subsidiaries, including Ferrellgas Finance Corp.;
|
|
•
|
our “general partner” refers to Ferrellgas, Inc.;
|
|
•
|
“Ferrell Companies” refers to Ferrell Companies, Inc., the sole shareholder of our general partner;
|
|
•
|
“unitholders” refers to holders of common units of Ferrellgas Partners;
|
|
•
|
“retail sales” refers to Propane and other gas liquid sales: Retail — Sales to End Users or the volume of propane sold primarily to our residential, industrial/commercial and agricultural customers;
|
|
•
|
“wholesale sales” refers to Propane and other gas liquid sales: Wholesale — Sales to Resellers or the volume of propane sold primarily to our portable tank exchange customers and bulk propane sold to wholesale customers;
|
|
•
|
“other gas sales” refers to Propane and other gas liquid sales: Other Gas Sales or the volume of bulk propane sold to other third party propane distributors or marketers and the volume of refined fuel sold;
|
|
•
|
“midstream sales” refers to fees charged for the processing and disposal of salt water as well as the sale of crude oil recovered from our skimming oil process;
|
|
•
|
“propane sales volume” refers to the volume of propane sold to our retail sales and wholesale sales customers;
|
|
•
|
“salt water volume” refers to the number of barrels of salt water processed at our disposal sites;
|
|
•
|
“skimming oil” refers to a process our salt water disposal wells use to separate crude oil from salt water; and
|
|
•
|
“Notes” refers to the notes of the consolidated financial statements of Ferrellgas Partners or the operating partnership, as applicable.
|
|
Fiscal year ended
|
|
Propane sales volumes (in millions)
|
|
|
July 31, 2014
|
|
947
|
|
|
July 31, 2013
|
|
901
|
|
|
July 31, 2012
|
|
878
|
|
|
•
|
our efficiency in delivering propane to customers;
|
|
•
|
our employee training and safety programs;
|
|
•
|
our enhanced customer service, facilitated by our technology platform and our 24 hours a day, seven days a week emergency retail customer call support capabilities; and
|
|
•
|
our national distributor network for our commercial and portable tank exchange customers.
|
|
•
|
expand our operations through disciplined acquisitions and internal growth, as accretive opportunities become available;
|
|
•
|
capitalize on our national presence and economies of scale; and
|
|
•
|
maximize operating efficiencies through utilization of our technology platform.
|
|
•
|
product procurement;
|
|
•
|
transportation;
|
|
•
|
fleet purchases;
|
|
•
|
propane customer administration; and
|
|
•
|
general administration.
|
|
Field operations
|
3,511
|
|
|
Centralized corporate functions
|
411
|
|
|
Total
|
3,922
|
|
|
•
|
impair our ability to effectively market or acquire propane; or
|
|
•
|
impair our ability to raise equity or debt capital for acquisitions, capital expenditures or ongoing operations.
|
|
|
|
|
demand for hydrocarbons, which is affected by worldwide population growth, economic growth rates and general economic and business conditions;
|
|
|
|
|
the ability of the Organization of Petroleum Exporting Countries, or OPEC, to set and maintain production levels for oil;
|
|
|
|
|
oil and gas production by non-OPEC countries;
|
|
|
|
|
the level of excess production capacity;
|
|
|
|
|
political and economic uncertainty and sociopolitical unrest;
|
|
|
|
|
the level of worldwide oil and gas exploration and production activity;
|
|
|
|
|
the cost of exploring for, producing and delivering oil and gas;
|
|
|
|
|
technological advances affecting energy consumption; and
|
|
|
|
|
weather conditions.
|
|
•
|
we had total indebtedness of approximately $1.46 billion;
|
|
•
|
Ferrellgas Partners had partners’ deficit of approximately $111.6 million;
|
|
•
|
we had availability under our credit facility of approximately $350.4 million; and
|
|
•
|
we had aggregate future minimum rental commitments under non-cancelable operating leases of approximately $119.0 million; provided, however, if we elect to purchase the underlying assets at the end of the lease terms, such aggregate buyout would be $17.3 million.
|
|
•
|
$3.6 million - 2015
|
|
•
|
$3.5 million - 2016;
|
|
•
|
$3.2 million - 2017;
|
|
•
|
$1.7 million - 2018;
|
|
•
|
$124.9 million - 2019; and
|
|
•
|
$1,157.9 million - thereafter.
|
|
•
|
make it more difficult for us to satisfy our obligations with respect to our securities;
|
|
•
|
impair our ability to obtain additional financing in the future for working capital, capital expenditures, acquisitions, general corporate purposes or other purposes;
|
|
•
|
result in higher interest expense in the event of increases in interest rates since some of our debt is, and will continue to be, at variable rates of interest;
|
|
•
|
impair our operating capacity and cash flows if we fail to comply with financial and restrictive covenants in our debt agreements and an event of default occurs as a result of that failure that is not cured or waived;
|
|
•
|
require us to dedicate a substantial portion of our cash flow to payments on our indebtedness and other financial obligations, thereby reducing the availability of our cash flow to fund distributions, working capital, capital expenditures and other general partnership requirements;
|
|
•
|
limit our flexibility in planning for, or reacting to, changes in our business and the industry in which we operate; and
|
|
•
|
place us at a competitive disadvantage compared to our competitors that have proportionately less debt.
|
|
•
|
restructure or refinance their indebtedness;
|
|
•
|
enter into other necessary financial transactions;
|
|
•
|
seek additional equity capital; or
|
|
•
|
sell their assets.
|
|
•
|
incur additional indebtedness;
|
|
•
|
make distributions to our unitholders;
|
|
•
|
purchase or redeem our outstanding equity interests or subordinated debt;
|
|
•
|
make specified investments;
|
|
•
|
create or incur liens;
|
|
•
|
sell assets;
|
|
•
|
engage in specified transactions with affiliates;
|
|
•
|
restrict the ability of our subsidiaries to make specified payments, loans, guarantees and transfers of assets or interests in assets;
|
|
•
|
engage in sale-leaseback transactions;
|
|
•
|
effect a merger or consolidation with or into other companies or a sale of all or substantially all of our properties or assets; and
|
|
•
|
engage in other lines of business.
|
|
•
|
to obtain future financings;
|
|
•
|
to make needed capital expenditures;
|
|
•
|
to withstand a future downturn in our business or the economy in general; or
|
|
•
|
to conduct operations or otherwise take advantage of business opportunities that may arise.
|
|
•
|
a significant increase in the wholesale cost of propane;
|
|
•
|
a significant delay in the collections of accounts receivable;
|
|
•
|
increased volatility in energy commodity prices related to risk management activities;
|
|
•
|
increased liquidity requirements imposed by insurance providers;
|
|
•
|
a significant downgrade in our credit rating leading to decreased trade credit; or
|
|
•
|
a significant acquisition;
|
|
•
|
a large uninsured unfavorable lawsuit settlement.
|
|
•
|
we will be able to acquire any of these candidates on economically acceptable terms;
|
|
•
|
we will be able to successfully integrate acquired operations with any expected cost savings;
|
|
•
|
any acquisitions made will not be dilutive to our earnings and distributions;
|
|
•
|
any additional equity we issue as consideration for an acquisition will not be dilutive to our unitholders; or
|
|
•
|
any additional debt we incur to finance an acquisition will not affect the operating partnership’s ability to make distributions to Ferrellgas Partners or service the operating partnership’s existing debt.
|
|
•
|
the lenders under the operating partnership’s indebtedness;
|
|
•
|
the claims of lessors under the operating partnership’s operating leases;
|
|
•
|
the claims of the lenders and their affiliates under the operating partnership’s accounts receivable securitization facility;
|
|
•
|
debt securities, including any subordinated debt securities, issued by the operating partnership; and
|
|
•
|
all other possible future creditors of the operating partnership and its subsidiaries.
|
|
•
|
a liquid market for the debt securities will develop;
|
|
•
|
a debt holder will be able to sell its debt securities; or
|
|
•
|
a debt holder will receive any specific price upon any sale of its debt securities.
|
|
•
|
cash flow generated by operations;
|
|
•
|
weather in our areas of operation;
|
|
•
|
borrowing capacity under our credit facility;
|
|
•
|
principal and interest payments made on our debt;
|
|
•
|
the costs of acquisitions, including related debt service payments;
|
|
•
|
restrictions contained in debt instruments;
|
|
•
|
issuances of debt and equity securities;
|
|
•
|
fluctuations in working capital;
|
|
•
|
capital expenditures;
|
|
•
|
adjustments in reserves made by our general partner in its discretion;
|
|
•
|
prevailing economic conditions; and
|
|
•
|
financial, business and other factors, a number of which will be beyond our control.
|
|
•
|
to comply with the terms of any of our agreements or obligations, including the establishment of reserves to fund the payment of interest and principal in the future of any debt securities of Ferrellgas Partners or the operating partnership;
|
|
•
|
to provide for level distributions of cash notwithstanding the seasonality of our business; and
|
|
•
|
to provide for future capital expenditures and other payments deemed by our general partner to be necessary or advisable.
|
|
•
|
making any distributions to unitholders if an event of default exists or would exist when such distribution is made;
|
|
•
|
distributing amounts in excess of 100% of available cash for the immediately preceding fiscal quarter if its consolidated fixed charge coverage ratio as defined in the indenture is less than 1.75 to 1.00; or
|
|
•
|
distributing amounts in excess of $25.0 million less any restricted payments made for the prior sixteen fiscal quarters plus the aggregate cash contributions made to us during that period if its consolidated fixed charge coverage ratio as defined in the indenture is less than or equal to 1.75 to 1.00.
|
|
•
|
discourage a person or group from attempting to remove our general partner or otherwise change management; and
|
|
•
|
reduce the price at which our common units will trade under various circumstances.
|
|
•
|
incur additional indebtedness;
|
|
•
|
engage in transactions with affiliates;
|
|
•
|
create or incur liens;
|
|
•
|
sell assets;
|
|
•
|
make restricted payments, loans and investments;
|
|
•
|
enter into business combinations and asset sale transactions; and
|
|
•
|
engage in other lines of business.
|
|
•
|
the vote of the holders of at least 66 2/3% of the outstanding units entitled to vote thereon, which includes the common units owned by our general partner and its affiliates; and
|
|
•
|
upon the election of a successor general partner by the vote of the holders of not less than a majority of the outstanding common units entitled to vote.
|
|
•
|
remove or replace our general partner;
|
|
•
|
make specified amendments to our partnership agreements; or
|
|
•
|
take other action pursuant to our partnership agreements that constitutes participation in the “control” of our business,
|
|
•
|
the general partner does not breach any duty to us or our unitholders by borrowing funds or approving any borrowing; our general partner is protected even if the purpose or effect of the borrowing is to increase incentive distributions to our general partner;
|
|
•
|
our general partner does not breach any duty to us or our unitholders by taking any actions consistent with the standards of reasonable discretion outlined in the definitions of available cash and cash from operations contained in our partnership agreements; and
|
|
•
|
our general partner does not breach any standard of care or duty by resolving conflicts of interest unless our general partner acts in bad faith.
|
|
•
|
decisions of our general partner with respect to the amount and timing of our cash expenditures, borrowings, acquisitions, issuances of additional securities and changes in reserves in any quarter may affect the amount of incentive distributions we are obligated to pay our general partner;
|
|
•
|
borrowings do not constitute a breach of any duty owed by our general partner to our unitholders even if these borrowings have the purpose or effect of directly or indirectly enabling us to make distributions to the holder of our incentive distribution rights, currently our general partner;
|
|
•
|
we do not have any employees and rely solely on employees of our general partner and its affiliates;
|
|
•
|
under the terms of our partnership agreements, we must reimburse our general partner and its affiliates for costs incurred in managing and operating us, including costs incurred in rendering corporate staff and support services to us;
|
|
•
|
our general partner is not restricted from causing us to pay it or its affiliates for any services rendered on terms that are fair and reasonable to us or causing us to enter into additional contractual arrangements with any of such entities;
|
|
•
|
neither our partnership agreements nor any of the other agreements, contracts and arrangements between us, on the one hand, and our general partner and its affiliates, on the other, are or will be the result of arms-length negotiations;
|
|
•
|
whenever possible, our general partner limits our liability under contractual arrangements to all or a portion of our assets, with the other party thereto having no recourse against our general partner or its assets;
|
|
•
|
our partnership agreements permit our general partner to make these limitations even if we could have obtained more favorable terms if our general partner had not limited its liability;
|
|
•
|
any agreements between us and our general partner or its affiliates will not grant to our unitholders, separate and apart from us, the right to enforce the obligations of our general partner or such affiliates in favor of us; therefore, our general partner will be primarily responsible for enforcing those obligations;
|
|
•
|
our general partner may exercise its right to call for and purchase common units as provided in the partnership agreement of Ferrellgas Partners or assign that right to one of its affiliates or to us;
|
|
•
|
our partnership agreements provide that it will not constitute a breach of our general partner’s fiduciary duties to us for its affiliates to engage in activities of the type conducted by us, other than retail propane sales to end users in the continental United States in the manner engaged in by our general partner immediately prior to our initial public offering, even if these activities are in direct competition with us;
|
|
•
|
our general partner and its affiliates have no obligation to present business opportunities to us;
|
|
•
|
our general partner selects the attorneys, accountants and others who perform services for us. These persons may also perform services for our general partner and its affiliates. our general partner is authorized to retain separate counsel for us or our unitholders, depending on the nature of the conflict that arises; and
|
|
•
|
James E. Ferrell is the Chairman of the Board of Directors of our general partner. Mr. Ferrell also owns other companies with whom we may, from time to time, conduct transactions within our ordinary course of business. Mr. Ferrell’s ownership of these entities may conflict with his duties as a director of our general partner, including our relationship and conduct of business with any of Mr. Ferrell’s companies.
|
|
•
|
decisions of our general partner with respect to the amount and timing of our cash expenditures, borrowings, acquisitions, issuances of additional securities and changes in reserves in any quarter may affect the amount of incentive distributions we are obligated to pay our general partner;
|
|
•
|
borrowings do not constitute a breach of any duty owed by our general partner to our unitholders even if these borrowings have the purpose or effect of directly or indirectly enabling us to make distributions to the holder of our incentive distribution rights, currently our general partner;
|
|
•
|
we do not have any employees and rely solely on employees of our general partner and its affiliates;
|
|
•
|
under the terms of our partnership agreements, we must reimburse our general partner and its affiliates for costs incurred in managing and operating us, including costs incurred in rendering corporate staff and support services to us;
|
|
•
|
our general partner is not restricted from causing us to pay it or its affiliates for any services rendered on terms that are fair and reasonable to us or causing us to enter into additional contractual arrangements with any of such entities;
|
|
•
|
neither our partnership agreements nor any of the other agreements, contracts and arrangements between us, on the one hand, and our general partner and its affiliates, on the other, are or will be the result of arms-length negotiations;
|
|
•
|
whenever possible, our general partner limits our liability under contractual arrangements to all or a portion of our assets, with the other party thereto having no recourse against our general partner or its assets;
|
|
•
|
our partnership agreements permit our general partner to make these limitations even if we could have obtained more favorable terms if our general partner had not limited its liability;
|
|
•
|
any agreements between us and our general partner or its affiliates will not grant to our unitholders, separate and apart from us, the right to enforce the obligations of our general partner or such affiliates in favor of us; therefore, our general partner will be primarily responsible for enforcing those obligations;
|
|
•
|
our general partner may exercise its right to call for and purchase common units as provided in the partnership agreement of Ferrellgas Partners or assign that right to one of its affiliates or to us;
|
|
•
|
our partnership agreements provide that it will not constitute a breach of our general partner’s fiduciary duties to us for its affiliates to engage in activities of the type conducted by us, other than retail propane sales to end users in the continental United States in the manner engaged in by our general partner immediately prior to our initial public offering, even if these activities are in direct competition with us;
|
|
•
|
our general partner and its affiliates have no obligation to present business opportunities to us;
|
|
•
|
our general partner selects the attorneys, accountants and others who perform services for us. These persons may also perform services for our general partner and its affiliates. our general partner is authorized to retain separate counsel for us or our unitholders, depending on the nature of the conflict that arises; and
|
|
•
|
James E. Ferrell is the Chairman of the Board of Directors of our general partner. Mr. Ferrell also owns other companies with whom we may, from time to time, conduct transactions within our ordinary course of business. Mr. Ferrell’s ownership of these entities may conflict with his duties as a director of our general partner, including our relationship and conduct of business with any of Mr. Ferrell's companies.
|
|
|
|
Owned
|
|
|
Leased
|
|
|
Total
|
|
|
Truck tractors
|
|
74
|
|
|
72
|
|
|
146
|
|
|
Propane transport trailers
|
|
254
|
|
|
1
|
|
|
255
|
|
|
Portable tank delivery trucks
|
|
314
|
|
|
258
|
|
|
572
|
|
|
Portable tank exchange delivery trailers
|
|
219
|
|
|
122
|
|
|
341
|
|
|
Bulk propane delivery trucks
|
|
1,041
|
|
|
564
|
|
|
1,605
|
|
|
Pickup and service trucks
|
|
754
|
|
|
363
|
|
|
1,117
|
|
|
Railroad tank cars
|
|
—
|
|
|
94
|
|
|
94
|
|
|
Location name
|
Region
|
Permitted Capacity (barrels per day)
|
|
|
Gillet, Texas (A)
|
Eagle Ford shale
|
25,000
|
|
|
Engler, Texas (A)
|
Eagle Ford shale
|
25,000
|
|
|
Helena, Texas (A)
|
Eagle Ford shale
|
25,000
|
|
|
Kenedy, Texas (B)
|
Eagle Ford shale
|
25,000
|
|
|
Dilley, Texas (B)
|
Eagle Ford shale
|
25,000
|
|
|
Dietert, Texas (A) (D)
|
Eagle Ford shale
|
10,000
|
|
|
Gerold, Texas (A) (C)
|
Eagle Ford shale
|
25,000
|
|
|
Mellenbruch, Texas (A) (C)
|
Eagle Ford shale
|
20,000
|
|
|
ITEM 5.
|
MARKET FOR REGISTRANTS’ COMMON EQUITY, RELATED UNITHOLDER AND STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES.
|
|
|
|
Common Unit Price Range
|
|
Distributions
|
||||||||
|
|
|
High
|
|
Low
|
|
Declared Per Unit
|
||||||
|
2013
|
|
|
|
|
|
|
||||||
|
First Quarter
|
|
$
|
21.76
|
|
|
$
|
17.81
|
|
|
$
|
0.50
|
|
|
Second Quarter
|
|
19.60
|
|
|
15.52
|
|
|
0.50
|
|
|||
|
Third Quarter
|
|
21.20
|
|
|
18.53
|
|
|
0.50
|
|
|||
|
Fourth Quarter
|
|
22.97
|
|
|
19.40
|
|
|
0.50
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
2014
|
|
|
|
|
|
|
||||||
|
First Quarter
|
|
$
|
23.42
|
|
|
$
|
21.70
|
|
|
$
|
0.50
|
|
|
Second Quarter
|
|
25.27
|
|
|
22.75
|
|
|
0.50
|
|
|||
|
Third Quarter
|
|
25.63
|
|
|
21.84
|
|
|
0.50
|
|
|||
|
Fourth Quarter
|
|
28.25
|
|
|
25.17
|
|
|
0.50
|
|
|||
|
|
|
Ferrellgas Partners, L.P.
|
||||||||||||||||||
|
|
|
Year Ended July 31,
|
||||||||||||||||||
|
(in thousands, except per unit data)
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
||||||||||
|
Income Statement Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total revenues
|
|
$
|
2,405,860
|
|
|
$
|
1,975,467
|
|
|
$
|
2,339,092
|
|
|
$
|
2,423,215
|
|
|
$
|
2,099,060
|
|
|
Interest expense
|
|
86,502
|
|
|
89,145
|
|
|
93,254
|
|
|
101,885
|
|
|
101,284
|
|
|||||
|
Net earnings (loss) attributable to Ferrellgas Partners, L.P.
|
|
33,211
|
|
|
56,426
|
|
|
(10,952
|
)
|
|
(43,648
|
)
|
|
32,709
|
|
|||||
|
Basic and diluted net earnings (loss) per common unitholders’ interest
|
|
$
|
0.41
|
|
|
$
|
0.71
|
|
|
$
|
(0.14
|
)
|
|
$
|
(0.60
|
)
|
|
$
|
0.47
|
|
|
Cash distributions declared per common unit
|
|
$
|
2.00
|
|
|
$
|
2.00
|
|
|
$
|
2.00
|
|
|
$
|
2.00
|
|
|
$
|
2.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Working capital (1)
|
|
$
|
9,891
|
|
|
$
|
(21,305
|
)
|
|
$
|
(50,875
|
)
|
|
$
|
28,712
|
|
|
$
|
57,473
|
|
|
Total assets
|
|
1,572,270
|
|
|
1,356,028
|
|
|
1,397,279
|
|
|
1,460,586
|
|
|
1,442,351
|
|
|||||
|
Long-term debt
|
|
1,292,214
|
|
|
1,106,940
|
|
|
1,059,085
|
|
|
1,050,920
|
|
|
1,111,088
|
|
|||||
|
Partners' capital (deficit)
|
|
(111,646
|
)
|
|
(86,627
|
)
|
|
(27,526
|
)
|
|
88,317
|
|
|
85,902
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating Data (unaudited):
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Propane sales volumes (gallons)
|
|
946,570
|
|
|
901,370
|
|
|
878,130
|
|
|
899,683
|
|
|
922,524
|
|
|||||
|
Midstream operations (barrels processed)
|
|
2,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Capital expenditures:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Maintenance
|
|
$
|
18,138
|
|
|
$
|
15,248
|
|
|
$
|
15,864
|
|
|
$
|
15,330
|
|
|
$
|
19,908
|
|
|
Growth
|
|
32,843
|
|
|
25,916
|
|
|
32,865
|
|
|
34,699
|
|
|
24,861
|
|
|||||
|
Acquisition
|
|
169,430
|
|
|
31,919
|
|
|
14,034
|
|
|
12,587
|
|
|
49,500
|
|
|||||
|
Total
|
|
$
|
220,411
|
|
|
$
|
73,083
|
|
|
$
|
62,763
|
|
|
$
|
62,616
|
|
|
$
|
94,269
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Supplemental data (unaudited):
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjusted EBITDA (a)
|
|
$
|
288,148
|
|
|
$
|
272,249
|
|
|
$
|
193,086
|
|
|
$
|
227,645
|
|
|
$
|
266,492
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Reconciliation of Net Earnings (Loss) to EBITDA and Adjusted EBITDA and Distributable cash flow attributable to common unit holders:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net earnings (loss) attributable to Ferrellgas Partners, L.P.
|
|
$
|
33,211
|
|
|
$
|
56,426
|
|
|
$
|
(10,952
|
)
|
|
$
|
(43,648
|
)
|
|
$
|
32,709
|
|
|
Income tax expense
|
|
2,516
|
|
|
1,855
|
|
|
1,128
|
|
|
1,241
|
|
|
1,916
|
|
|||||
|
Interest expense
|
|
86,502
|
|
|
89,145
|
|
|
93,254
|
|
|
101,885
|
|
|
101,284
|
|
|||||
|
Depreciation and amortization expense
|
|
84,202
|
|
|
83,344
|
|
|
83,841
|
|
|
82,486
|
|
|
82,491
|
|
|||||
|
EBITDA
|
|
206,431
|
|
|
230,770
|
|
|
167,271
|
|
|
141,964
|
|
|
218,400
|
|
|||||
|
Loss on extinguishment of debt
|
|
21,202
|
|
|
—
|
|
|
—
|
|
|
46,962
|
|
|
20,716
|
|
|||||
|
Non-cash employee stock ownership plan compensation charge
|
|
21,789
|
|
|
15,769
|
|
|
9,440
|
|
|
10,157
|
|
|
9,322
|
|
|||||
|
Non-cash stock and unit-based compensation charge
|
|
24,508
|
|
|
13,545
|
|
|
8,843
|
|
|
13,488
|
|
|
7,831
|
|
|||||
|
Loss on disposal of assets and other
|
|
6,486
|
|
|
10,421
|
|
|
6,035
|
|
|
3,633
|
|
|
8,485
|
|
|||||
|
Other income (expense), net
|
|
479
|
|
|
(565
|
)
|
|
(506
|
)
|
|
(567
|
)
|
|
1,108
|
|
|||||
|
Severance charges
|
|
—
|
|
|
—
|
|
|
1,055
|
|
|
—
|
|
|
—
|
|
|||||
|
Change in fair value of contingent consideration
|
|
5,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Litigation accrual and related legal fees associated with a class action lawsuit
|
|
1,749
|
|
|
1,568
|
|
|
892
|
|
|
12,120
|
|
|
—
|
|
|||||
|
Net earnings (loss) attributable to noncontrolling interest
|
|
504
|
|
|
741
|
|
|
56
|
|
|
(112
|
)
|
|
630
|
|
|||||
|
Adjusted EBITDA (a)
|
|
288,148
|
|
|
272,249
|
|
|
193,086
|
|
|
227,645
|
|
|
266,492
|
|
|||||
|
Net cash interest (b)
|
|
(83,686
|
)
|
|
(83,495
|
)
|
|
(87,600
|
)
|
|
(93,353
|
)
|
|
(94,914
|
)
|
|||||
|
Maintenance capital expenditures (c)
|
|
(17,673
|
)
|
|
(15,070
|
)
|
|
(16,044
|
)
|
|
(15,437
|
)
|
|
(19,968
|
)
|
|||||
|
Cash paid for taxes
|
|
(816
|
)
|
|
(550
|
)
|
|
(764
|
)
|
|
(591
|
)
|
|
(1,550
|
)
|
|||||
|
Proceeds from asset sales
|
|
4,524
|
|
|
9,980
|
|
|
5,742
|
|
|
5,994
|
|
|
9,220
|
|
|||||
|
Distributable cash flow attributable to equity investors (d)
|
|
190,497
|
|
|
183,114
|
|
|
94,420
|
|
|
124,258
|
|
|
159,280
|
|
|||||
|
Distributable cash flow attributable to general partner and non-controlling interest
|
|
(3,810
|
)
|
|
(3,663
|
)
|
|
(1,888
|
)
|
|
(2,485
|
)
|
|
(3,186
|
)
|
|||||
|
Distributable cash flow attributable to common unit holders (e)
|
|
186,687
|
|
|
179,451
|
|
|
92,532
|
|
|
121,773
|
|
|
156,094
|
|
|||||
|
Less: Distributions paid
|
|
(159,316
|
)
|
|
(158,087
|
)
|
|
(154,955
|
)
|
|
(143,551
|
)
|
|
(138,365
|
)
|
|||||
|
Distributable cash flow excess/(shortage)
|
|
$
|
27,371
|
|
|
$
|
21,364
|
|
|
$
|
(62,423
|
)
|
|
$
|
(21,778
|
)
|
|
$
|
17,729
|
|
|
|
|
Ferrellgas, L.P.
|
||||||||||||||||||
|
|
|
Year Ended July 31,
|
||||||||||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
||||||||||
|
Income Statement Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total revenues
|
|
$
|
2,405,860
|
|
|
$
|
1,975,467
|
|
|
$
|
2,339,092
|
|
|
$
|
2,423,215
|
|
|
$
|
2,099,060
|
|
|
Interest expense
|
|
70,332
|
|
|
72,974
|
|
|
77,127
|
|
|
80,074
|
|
|
76,786
|
|
|||||
|
Net earnings (loss)
|
|
49,907
|
|
|
73,375
|
|
|
5,589
|
|
|
(11,062
|
)
|
|
62,361
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Working capital (1)
|
|
$
|
11,901
|
|
|
$
|
(19,289
|
)
|
|
$
|
(48,843
|
)
|
|
$
|
30,738
|
|
|
$
|
60,770
|
|
|
Total assets
|
|
1,569,833
|
|
|
1,352,932
|
|
|
1,393,662
|
|
|
1,456,816
|
|
|
1,436,177
|
|
|||||
|
Long-term debt
|
|
1,110,214
|
|
|
924,940
|
|
|
877,085
|
|
|
868,920
|
|
|
831,088
|
|
|||||
|
Partners' capital
|
|
69,925
|
|
|
94,476
|
|
|
153,140
|
|
|
268,686
|
|
|
363,047
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating Data (unaudited):
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Propane sales volumes (gallons)
|
|
946,570
|
|
|
901,370
|
|
|
878,130
|
|
|
899,683
|
|
|
922,524
|
|
|||||
|
Midstream operations (barrels processed)
|
|
2,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Capital expenditures:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Maintenance
|
|
$
|
18,138
|
|
|
$
|
15,248
|
|
|
$
|
15,864
|
|
|
$
|
15,330
|
|
|
$
|
19,908
|
|
|
Growth
|
|
32,843
|
|
|
25,916
|
|
|
32,865
|
|
|
34,699
|
|
|
24,861
|
|
|||||
|
Acquisition
|
|
169,430
|
|
|
31,919
|
|
|
14,034
|
|
|
12,587
|
|
|
49,500
|
|
|||||
|
Total
|
|
$
|
220,411
|
|
|
$
|
73,083
|
|
|
$
|
62,763
|
|
|
$
|
62,616
|
|
|
$
|
94,269
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Supplemental data (unaudited):
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjusted EBITDA (a)
|
|
$
|
288,125
|
|
|
$
|
272,269
|
|
|
$
|
193,436
|
|
|
$
|
228,003
|
|
|
$
|
266,916
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Reconciliation of Net Earnings (Loss) to EBITDA and Adjusted EBITDA :
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net earnings (loss)
|
|
$
|
49,907
|
|
|
$
|
73,375
|
|
|
$
|
5,589
|
|
|
$
|
(11,062
|
)
|
|
$
|
62,361
|
|
|
Income tax expense
|
|
2,471
|
|
|
1,838
|
|
|
1,120
|
|
|
1,225
|
|
|
1,890
|
|
|||||
|
Interest expense
|
|
70,332
|
|
|
72,974
|
|
|
77,127
|
|
|
80,074
|
|
|
76,786
|
|
|||||
|
Depreciation and amortization expense
|
|
84,202
|
|
|
83,344
|
|
|
83,841
|
|
|
82,486
|
|
|
82,491
|
|
|||||
|
EBITDA
|
|
206,912
|
|
|
231,531
|
|
|
167,677
|
|
|
152,723
|
|
|
223,528
|
|
|||||
|
Loss on extinguishment of debt
|
|
21,202
|
|
|
—
|
|
|
—
|
|
|
36,449
|
|
|
17,308
|
|
|||||
|
Non-cash employee stock ownership plan compensation charge
|
|
21,789
|
|
|
15,769
|
|
|
9,440
|
|
|
10,157
|
|
|
9,322
|
|
|||||
|
Non-cash stock and unit-based compensation charge
|
|
24,508
|
|
|
13,545
|
|
|
8,843
|
|
|
13,488
|
|
|
7,831
|
|
|||||
|
Loss on disposal of assets and other
|
|
6,486
|
|
|
10,421
|
|
|
6,035
|
|
|
3,633
|
|
|
8,485
|
|
|||||
|
Other income (expense), net
|
|
479
|
|
|
(565
|
)
|
|
(506
|
)
|
|
(567
|
)
|
|
442
|
|
|||||
|
Severance charges
|
|
—
|
|
|
—
|
|
|
1,055
|
|
|
—
|
|
|
—
|
|
|||||
|
Change in fair value of contingent consideration
|
|
5,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Litigation accrual and related legal fees associated with a class action lawsuit
|
|
1,749
|
|
|
1,568
|
|
|
892
|
|
|
12,120
|
|
|
—
|
|
|||||
|
Adjusted EBITDA (a)
|
|
$
|
288,125
|
|
|
$
|
272,269
|
|
|
$
|
193,436
|
|
|
$
|
228,003
|
|
|
$
|
266,916
|
|
|
•
|
maintenance capital expenditures, which include capitalized expenditures for betterment and replacement of property, plant and equipment;
|
|
•
|
growth capital expenditures, which include expenditures for purchases of both bulk and portable propane tanks and other equipment to facilitate expansion of our customer base and operating capacity; and
|
|
•
|
acquisition capital expenditures, which include expenditures related to the acquisition of propane and related equipment sales operations and midstream operations; acquisition capital expenditures represent the total cost of acquisitions less working capital acquired.
|
|
ITEM 7.
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
|
|
•
|
because Ferrellgas Partners has outstanding $182.0 million in aggregate principal amount of 8.625% senior notes due fiscal 2020, the two partnerships incur different amounts of interest expense on their outstanding indebtedness; see the statements of earnings in their respective consolidated financial statements and Note H – Debt in the respective notes to their consolidated financial statements; and
|
|
•
|
Ferrellgas Partners issued common units during fiscal years 2015, 2014 and 2013.
|
|
•
|
a $21.2 million loss on extinguishment of debt related to the early extinguishment of all of our $300.0 million 9.125% fixed rate senior notes due October 1, 2017 and related interest rate swap termination;
|
|
•
|
a $39.1 million increase in “operating expenses” due primarily to the increase in propane sales volume;
|
|
•
|
a $12.0 million increase in “general and administrative expenses” primarily due to increased non-cash stock based compensation charges;
|
|
•
|
a $6.0 million increase in "Non-cash employee stock ownership plan compensation charge" primarily due to the increase in per share value of Ferrell Companies shares allocated to employees; and
|
|
•
|
a $43.9 million increase in “Gross margin – Propane and other gas liquid sales” due primarily to the increase in propane sales volume;
|
|
•
|
a $8.6 million increase in “Gross margin – Other”; and
|
|
•
|
a $3.9 million decrease in "Loss on disposal of assets".
|
|
•
|
that we will continue to have sufficient access to capital markets at yields acceptable to us to support our expected growth expenditures and refinancing of debt maturities;
|
|
•
|
that Ferrellgas Partners and the operating partnership will continue to meet all of the quarterly financial tests required by the agreements governing their indebtedness; and
|
|
•
|
that our future capital expenditures and working capital needs will be provided by a combination of cash generated from future operations, existing cash balances, the secured credit facility or the accounts receivable securitization facility.
|
|
|
|
|
|
|
|
Favorable
|
|||||||||
|
(amounts in thousands)
|
|
|
|
|
|
(unfavorable)
|
|||||||||
|
Fiscal Year-Ended July 31,
|
|
2014
|
|
2013
|
|
Variance
|
|||||||||
|
Propane sales volumes (gallons):
|
|
|
|
|
|
|
|
|
|||||||
|
Retail – Sales to End Users
|
|
651,358
|
|
|
637,923
|
|
|
13,435
|
|
|
2
|
%
|
|||
|
Wholesale – Sales to Resellers
|
|
295,212
|
|
|
263,447
|
|
|
31,765
|
|
|
12
|
%
|
|||
|
|
|
946,570
|
|
|
901,370
|
|
|
45,200
|
|
|
5
|
%
|
|||
|
Midstream operations (barrels processed)
|
|
2,500
|
|
|
—
|
|
|
2,500
|
|
|
NM
|
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Revenues -
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Propane and other gas liquids sales:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Retail – Sales to End Users
|
|
$
|
1,392,526
|
|
|
$
|
1,127,748
|
|
|
$
|
264,778
|
|
|
23
|
%
|
|
Wholesale – Sales to Resellers
|
|
619,710
|
|
|
479,533
|
|
|
140,177
|
|
|
29
|
%
|
|||
|
Other Gas Sales (a)
|
|
135,107
|
|
|
131,986
|
|
|
3,121
|
|
|
2
|
%
|
|||
|
Other
|
|
251,082
|
|
|
236,200
|
|
|
14,882
|
|
|
6
|
%
|
|||
|
Propane and related equipment revenues
|
|
2,398,425
|
|
|
1,975,467
|
|
|
422,958
|
|
|
21
|
%
|
|||
|
Midstream operations
|
|
7,435
|
|
|
—
|
|
|
7,435
|
|
|
NM
|
|
|||
|
|
|
$
|
2,405,860
|
|
|
$
|
1,975,467
|
|
|
$
|
430,393
|
|
|
22
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Gross margin -
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Propane and other gas liquids sales: (b)
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Retail – Sales to End Users (a)
|
|
$
|
497,508
|
|
|
$
|
476,040
|
|
|
$
|
21,468
|
|
|
5
|
%
|
|
Wholesale – Sales to Resellers (a)
|
|
193,447
|
|
|
170,966
|
|
|
22,481
|
|
|
13
|
%
|
|||
|
Other
|
|
94,900
|
|
|
91,744
|
|
|
3,156
|
|
|
3
|
%
|
|||
|
Propane and related equipment gross margin
|
|
785,855
|
|
|
738,750
|
|
|
47,105
|
|
|
6
|
%
|
|||
|
Midstream operations (d)
|
|
5,465
|
|
|
—
|
|
|
5,465
|
|
|
NM
|
|
|||
|
|
|
$
|
791,320
|
|
|
$
|
738,750
|
|
|
$
|
52,570
|
|
|
7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Operating income
|
|
$
|
144,414
|
|
|
$
|
147,602
|
|
|
$
|
(3,188
|
)
|
|
(2
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Adjusted EBITDA -
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Propane and related equipment
|
|
$
|
331,292
|
|
|
$
|
315,486
|
|
|
$
|
15,806
|
|
|
5
|
%
|
|
Midstream operations
|
|
3,438
|
|
|
—
|
|
|
3,438
|
|
|
NM
|
|
|||
|
Corporate and other
|
|
(46,582
|
)
|
|
(43,237
|
)
|
|
(3,345
|
)
|
|
8
|
%
|
|||
|
Adjusted EBITDA (c)
|
|
$
|
288,148
|
|
|
$
|
272,249
|
|
|
$
|
15,899
|
|
|
6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Interest expense
|
|
$
|
86,502
|
|
|
$
|
89,145
|
|
|
$
|
2,643
|
|
|
3
|
%
|
|
Interest expense - operating partnership
|
|
70,332
|
|
|
72,974
|
|
|
2,642
|
|
|
4
|
%
|
|||
|
Loss on extinguishment of debt
|
|
21,202
|
|
|
—
|
|
|
(21,202
|
)
|
|
NM
|
|
|||
|
a)
|
Gross margin from Other Gas Sales is allocated to Gross margin Retail - Sales to End Users and Wholesale - Sales to Resellers based on the volumes of fixed-price sales commitments in each respective category.
|
|
b)
|
Gross margin from propane and other gas liquids sales represents “Revenues - propane and other gas liquids sales” less “Cost of product sold – propane and other gas liquids sales” and does not include depreciation and amortization.
|
|
c)
|
Adjusted EBITDA is calculated as net earnings attributable to Ferrellgas Partners, L.P., income tax expense, interest expense, depreciation and amortization expense, loss on extinguishment of debt, non-cash employee stock ownership plan compensation charge, non-cash stock and unit-based compensation charge, loss on disposal of assets, other expense (income), net, litigation accrual and related legal fees associated with a class action lawsuit, change in fair value of contingent consideration and net earnings attributable to noncontrolling interest. Management believes the presentation of this measure is relevant and useful because it allows investors to view the partnership's performance in a manner similar to
|
|
d)
|
Gross margin from Midstream operations represents “Revenues - Midstream operations” less “Cost of product sold – Midstream operations” and does not include depreciation and amortization.
|
|
(amounts in thousands)
|
|
2014
|
|
2013
|
||||
|
Net earnings attributable to Ferrellgas Partners, L.P.
|
|
$
|
33,211
|
|
|
$
|
56,426
|
|
|
Income tax expense
|
|
2,516
|
|
|
1,855
|
|
||
|
Interest expense
|
|
86,502
|
|
|
89,145
|
|
||
|
Depreciation and amortization expense
|
|
84,202
|
|
|
83,344
|
|
||
|
EBITDA
|
|
206,431
|
|
|
230,770
|
|
||
|
Loss on extinguishment of debt
|
|
21,202
|
|
|
—
|
|
||
|
Non-cash employee stock ownership plan compensation charge
|
|
21,789
|
|
|
15,769
|
|
||
|
Non-cash stock and unit-based compensation charge
|
|
24,508
|
|
|
13,545
|
|
||
|
Loss on disposal of assets
|
|
6,486
|
|
|
10,421
|
|
||
|
Other expense (income), net
|
|
479
|
|
|
(565
|
)
|
||
|
Change in fair value of contingent consideration
|
|
5,000
|
|
|
—
|
|
||
|
Litigation accrual and related legal fees associated with a class action lawsuit
|
|
1,749
|
|
|
1,568
|
|
||
|
Net earnings attributable to noncontrolling interest
|
|
504
|
|
|
741
|
|
||
|
Adjusted EBITDA
|
|
288,148
|
|
|
272,249
|
|
||
|
Net cash interest expense (a)
|
|
(83,686
|
)
|
|
(83,495
|
)
|
||
|
Maintenance capital expenditures (b)
|
|
(17,673
|
)
|
|
(15,070
|
)
|
||
|
Cash paid for taxes
|
|
(816
|
)
|
|
(550
|
)
|
||
|
Proceeds from asset sales
|
|
4,524
|
|
|
9,980
|
|
||
|
Distributable cash flow attributable to equity investors (c)
|
|
190,497
|
|
|
183,114
|
|
||
|
Distributable cash flow attributable to general partner and non-controlling interest
|
|
3,810
|
|
|
3,662
|
|
||
|
Distributable cash flow attributable to common unitholders (d)
|
|
186,687
|
|
|
179,452
|
|
||
|
Less: Distributions paid
|
|
159,316
|
|
|
158,087
|
|
||
|
Distributable cash flow excess
|
|
$
|
27,371
|
|
|
$
|
21,365
|
|
|
(a)
|
Net cash interest expense is the sum of interest expense less non-cash interest expense and other income, net. This amount includes interest expense related to the accounts receivable securitization facility.
|
|
(b)
|
Maintenance capital expenditures include capitalized expenditures for betterment and replacement of property, plant and equipment.
|
|
(c)
|
Management considers distributable cash flow attributable to equity investors a meaningful non-GAAP measure of the partnership’s ability to declare and pay quarterly distributions to equity investors. Distributable cash flow attributable to equity investors, as management defines it, may not be comparable to distributable cash flow attributable to equity investors or similarly titled measurements used by other corporations and partnerships. Items added into our calculation of distributable cash flow attributable to equity investors that will not occur on a continuing basis may have associated cash payments. Distributable cash flow attributable to equity investors may not be consistent with that of other companies and should be viewed in conjunction with measurements that are computed in accordance with GAAP.
|
|
|
|
|
|
|
|
Favorable
|
|||||||||
|
(amounts in thousands)
|
|
|
|
|
|
(unfavorable)
|
|||||||||
|
Fiscal year ended July 31,
|
|
2013
|
|
2012
|
|
Variance
|
|||||||||
|
Propane sales volumes (gallons):
|
|
|
|
|
|
|
|
|
|||||||
|
Retail – Sales to End Users
|
|
637,923
|
|
|
619,318
|
|
|
18,605
|
|
|
3
|
%
|
|||
|
Wholesale – Sales to Resellers
|
|
263,447
|
|
|
258,812
|
|
|
4,635
|
|
|
2
|
%
|
|||
|
|
|
901,370
|
|
|
878,130
|
|
|
23,240
|
|
|
3
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Revenues -
|
|
|
|
|
|
|
|
|
|||||||
|
Propane and other gas liquids sales:
|
|
|
|
|
|
|
|
|
|||||||
|
Retail – Sales to End Users
|
|
$
|
1,127,748
|
|
|
$
|
1,287,485
|
|
|
$
|
(159,737
|
)
|
|
(12
|
)%
|
|
Wholesale – Sales to Resellers
|
|
479,533
|
|
|
557,950
|
|
|
(78,417
|
)
|
|
(14
|
)%
|
|||
|
Other Gas Sales (a)
|
|
131,986
|
|
|
315,510
|
|
|
(183,524
|
)
|
|
(58
|
)%
|
|||
|
|
|
$
|
1,739,267
|
|
|
$
|
2,160,945
|
|
|
$
|
(421,678
|
)
|
|
(20
|
)%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gross margin -
|
|
|
|
|
|
|
|
|
|||||||
|
Propane and other gas liquids sales: (b)
|
|
|
|
|
|
|
|
|
|||||||
|
Retail – Sales to End Users (a)
|
|
$
|
476,040
|
|
|
$
|
400,982
|
|
|
$
|
75,058
|
|
|
19
|
%
|
|
Wholesale – Sales to Resellers (a)
|
|
170,966
|
|
|
158,077
|
|
|
12,889
|
|
|
8
|
%
|
|||
|
|
|
$
|
647,006
|
|
|
$
|
559,059
|
|
|
$
|
87,947
|
|
|
16
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Gross margin - Other
|
|
$
|
91,744
|
|
|
$
|
82,824
|
|
|
$
|
8,920
|
|
|
11
|
%
|
|
Operating income
|
|
147,602
|
|
|
82,980
|
|
|
64,622
|
|
|
78
|
%
|
|||
|
Adjusted EBITDA (c)
|
|
272,249
|
|
|
193,086
|
|
|
79,163
|
|
|
41
|
%
|
|||
|
Interest expense
|
|
89,145
|
|
|
93,254
|
|
|
4,109
|
|
|
4
|
%
|
|||
|
Interest expense - operating partnership
|
|
72,974
|
|
|
77,127
|
|
|
4,153
|
|
|
5
|
%
|
|||
|
a)
|
Gross margin from Other Gas Sales is allocated to Gross margin Retail - Sales to End Users and Wholesale - Sales to Resellers based on the volumes of fixed-price sales commitments in each respective category.
|
|
b)
|
Gross margin from propane and other gas liquids sales represents “Revenues - propane and other gas liquids sales” less “Cost of product sold – propane and other gas liquids sales” and does not include depreciation and amortization.
|
|
c)
|
Adjusted EBITDA is calculated as net earnings (loss) attributable to Ferrellgas Partners, L.P., income tax expense, interest expense, depreciation and amortization expense, non-cash employee stock ownership plan compensation charge, non-cash stock and unit-based compensation charge, loss on disposal of assets, other income, net, severance charges, litigation accrual and related legal fees associated with a class action lawsuit and net earnings (loss) attributable to noncontrolling interest. Management believes the presentation of this measure is relevant and useful because it allows investors to view the partnership's performance in a manner similar to the method management uses, adjusted for items management believes makes it easier to compare its results with other companies that have different financing and capital structures. This method of calculating Adjusted EBITDA may not be consistent with that of other companies and should be viewed in conjunction with measurements that are computed in accordance with GAAP.
|
|
(amounts in thousands)
|
|
2013
|
|
2012
|
||||
|
Net earnings (loss) attributable to Ferrellgas Partners, L.P.
|
|
$
|
56,426
|
|
|
$
|
(10,952
|
)
|
|
Income tax expense
|
|
1,855
|
|
|
1,128
|
|
||
|
Interest expense
|
|
89,145
|
|
|
93,254
|
|
||
|
Depreciation and amortization expense
|
|
83,344
|
|
|
83,841
|
|
||
|
EBITDA
|
|
230,770
|
|
|
167,271
|
|
||
|
Non-cash employee stock ownership plan compensation charge
|
|
15,769
|
|
|
9,440
|
|
||
|
Non-cash stock and unit-based compensation charge
|
|
13,545
|
|
|
8,843
|
|
||
|
Loss on disposal of assets
|
|
10,421
|
|
|
6,035
|
|
||
|
Other income, net
|
|
(565
|
)
|
|
(506
|
)
|
||
|
Severance charges
|
|
—
|
|
|
1,055
|
|
||
|
Litigation accrual and related legal fees associated with a class action lawsuit
|
|
1,568
|
|
|
892
|
|
||
|
Net earnings attributable to noncontrolling interest
|
|
741
|
|
|
56
|
|
||
|
Adjusted EBITDA
|
|
272,249
|
|
|
193,086
|
|
||
|
Net cash interest expense (a)
|
|
(83,495
|
)
|
|
(87,600
|
)
|
||
|
Maintenance capital expenditures (b)
|
|
(15,070
|
)
|
|
(16,044
|
)
|
||
|
Cash paid for taxes
|
|
(550
|
)
|
|
(764
|
)
|
||
|
Proceeds from asset sales
|
|
9,980
|
|
|
5,742
|
|
||
|
Distributable cash flow attributable to equity investors (c)
|
|
183,114
|
|
|
94,420
|
|
||
|
Distributable cash flow attributable to general partner and non-controlling interest
|
|
3,662
|
|
|
1,888
|
|
||
|
Distributable cash flow attributable to common unitholders (d)
|
|
179,452
|
|
|
92,532
|
|
||
|
Less: Distributions paid
|
|
158,087
|
|
|
154,955
|
|
||
|
Distributable cash flow excess
|
|
$
|
21,365
|
|
|
$
|
(62,423
|
)
|
|
(a)
|
Net cash interest expense is the sum of interest expense less non-cash interest expense and other income, net. This amount includes interest expense related to the accounts receivable securitization facility.
|
|
(b)
|
Maintenance capital expenditures include capitalized expenditures for betterment and replacement of property, plant and equipment.
|
|
(c)
|
Management considers distributable cash flow attributable to equity investors a meaningful non-GAAP measure of the partnership’s ability to declare and pay quarterly distributions to equity investors. Distributable cash flow attributable to equity investors, as management defines it, may not be comparable to distributable cash flow attributable to equity investors or similarly titled measurements used by other corporations and partnerships. Items added into our calculation of distributable cash flow attributable to equity investors that will not occur on a continuing basis may have associated cash payments. Distributable cash flow attributable to equity investors may not be consistent with that of other companies and should be viewed in conjunction with measurements that are computed in accordance with GAAP.
|
|
|
Distributable Cash Flow to equity investors
|
Changes in cash reserves approved by our General Partner
|
Cash distributions paid to equity investors
|
DCF ratio
|
|||||||
|
Year ended July 31, 2014
|
$
|
190,497
|
|
$
|
27,769
|
|
$
|
162,728
|
|
1.17
|
|
|
Year ended July 31, 2013
|
183,114
|
|
21,642
|
|
161,472
|
|
1.13
|
|
|||
|
Increase (decrease)
|
$
|
7,383
|
|
$
|
6,127
|
|
$
|
1,256
|
|
0.04
|
|
|
•
|
significantly warmer than normal temperatures during the winter heating season;
|
|
•
|
a more volatile energy commodity cost environment;
|
|
•
|
an unexpected downturn in business operations;
|
|
•
|
a change in customer retention or purchasing patterns due to economic or other factors in the United States; or
|
|
•
|
a material downturn in the credit and/or equity markets.
|
|
•
|
a shelf registration statement for the periodic sale of up to $750.0 million in common units, debt securities and/or other securities; Ferrellgas Partners Finance Corp. may, at our election, be the co-issuer and co-obligor on any debt securities issued by Ferrellgas Partners under this shelf registration statement; as of September 2, 2014, these two registrants collectively had $658.0 million available under this shelf registration statement; and
|
|
•
|
an “acquisition” shelf registration statement for the periodic sale of up to $500.0 million in common units to fund acquisitions; as of September 2, 2014, Ferrellgas Partners had $500.0 million available under this shelf registration statement.
|
|
•
|
Maintenance capital expenditures. These capital expenditures include expenditures for betterment and replacement of property, plant and equipment rather than to generate incremental distributable cash flow. Examples of maintenance capital expenditures include a routine replacement of a worn-out asset or replacement of major vehicle components;
|
|
•
|
Growth capital expenditures. These expenditures are undertaken primarily to generate incremental distributable cash flow. Examples include expenditures for purchases of both bulk and portable propane tanks and other equipment to facilitate expansion of our customer base and operating capacity.
|
|
•
|
for Base Rate Loans or Swing Line Loans, the Base Rate, which is defined as the higher of i) the federal funds rate plus
0.50%
, ii) Bank of America’s prime rate; or iii) the Eurodollar Rate plus
1.00%
; plus a margin varying from
0.75%
to
1.75%
; or
|
|
•
|
for Eurodollar Rate Loans, the Eurodollar Rate, which is defined as the LIBOR Rate plus a margin varying from
1.75%
to
2.75%
.
|
|
•
|
a significant increase in the wholesale cost of propane;
|
|
•
|
a significant delay in the collections of accounts receivable;
|
|
•
|
increased volatility in energy commodity prices related to risk management activities;
|
|
•
|
increased liquidity requirements imposed by insurance providers;
|
|
•
|
a significant downgrade in our credit rating leading to decreased trade credit;
|
|
•
|
a significant acquisition; or
|
|
•
|
a large uninsured unfavorable lawsuit settlement.
|
|
|
|
Common unit ownership at
|
|
Distributions paid during the year ended (in thousands)
|
|||
|
|
|
July 31, 2014
|
|
July 31, 2014
|
|||
|
Ferrell Companies (1)
|
|
21,469,664
|
|
|
$
|
42,939
|
|
|
FCI Trading Corp. (2)
|
|
195,686
|
|
|
392
|
|
|
|
Ferrell Propane, Inc. (3)
|
|
51,204
|
|
|
104
|
|
|
|
James E. Ferrell (4)
|
|
4,358,475
|
|
|
8,717
|
|
|
|
(1)
|
Ferrell Companies is the sole shareholder of our general partner. During September 2014, we completed a non-brokered registered direct offering to Ferrell Companies of 1.1 million common units. Net proceeds of approximately $30.0 million were used to reduce outstanding indebtedness under our secured credit facility.
|
|
(2)
|
FCI Trading Corp. is an affiliate of the general partner and is wholly-owned by Ferrell Companies.
|
|
(3)
|
Ferrell Propane, Inc. is wholly-owned by our general partner.
|
|
(4)
|
James E. Ferrell is the Chairman of the Board of Directors of our general partner.
|
|
|
|
Payment or settlement due by fiscal year
|
||||||||||||||||||||||||||
|
(in thousands)
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Long-term debt, including current portion (1)
|
|
$
|
3,623
|
|
|
$
|
3,523
|
|
|
$
|
3,186
|
|
|
$
|
1,704
|
|
|
$
|
124,855
|
|
|
$
|
1,157,856
|
|
|
$
|
1,294,747
|
|
|
Fixed rate interest obligations (2)
|
|
80,260
|
|
|
80,260
|
|
|
80,260
|
|
|
80,260
|
|
|
80,260
|
|
|
160,854
|
|
|
562,154
|
|
|||||||
|
Operating lease obligations (3)
|
|
31,635
|
|
|
26,182
|
|
|
21,120
|
|
|
16,456
|
|
|
11,798
|
|
|
11,884
|
|
|
119,075
|
|
|||||||
|
Operating lease buyouts (4)
|
|
1,448
|
|
|
2,054
|
|
|
1,509
|
|
|
2,746
|
|
|
2,893
|
|
|
6,649
|
|
|
17,299
|
|
|||||||
|
Purchase obligations: (5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Product purchase commitments: (6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Estimated payment obligations
|
|
152,847
|
|
|
5,150
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
157,997
|
|
||||||||
|
Employment agreements (7)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,088
|
|
|
1,088
|
|
|||||||
|
Contingent consideration (8)
|
|
1,000
|
|
|
5,400
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,400
|
|
|||||||
|
Total
|
|
$
|
270,813
|
|
|
$
|
122,569
|
|
|
$
|
106,075
|
|
|
$
|
101,166
|
|
|
$
|
219,806
|
|
|
$
|
1,338,331
|
|
|
$
|
2,158,760
|
|
|
Underlying product purchase volume commitments (in gallons) (6)
|
|
145,377
|
|
|
5,040
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
150,417
|
|
||||||||
|
(1)
|
We have long and short-term payment obligations under agreements such as our senior notes and our secured credit facility. Amounts shown in the table represent our scheduled future maturities of long-term debt (including current maturities thereof) for the periods indicated. For additional information regarding our debt obligations, please see “Liquidity and Capital Resources – Financing Activities.”
|
|
(2)
|
Fixed rate interest obligations represent the amount of interest due on fixed rate long-term debt, not including the effect of interest rate swaps. These amounts do not include interest on the long-term portion of our secured credit facility, a variable rate debt obligation. As of
July 31, 2014
, variable rate interest on our outstanding balance of long-term variable rate debt of $123.8 million would be $4.2 million on an annual basis, not including the effect of interest rate swaps. Actual variable rate interest amounts will differ due to changes in interest rates and actual seasonal borrowings under our secured credit facility.
|
|
(3)
|
We lease certain property, plant and equipment under noncancelable and cancelable operating leases. Amounts shown in the table represent minimum lease payment obligations under our third-party operating leases for the periods indicated.
|
|
(4)
|
Operating lease buyouts represent the maximum amount we would pay if we were to exercise our right to buyout the assets at the end of their lease term. Historically, we have been successful in renewing certain leases that are subject to buyouts. However, there is no assurance we will be successful in the future.
|
|
(5)
|
We define a purchase obligation as an agreement to purchase goods or services that is enforceable and legally binding (unconditional) on us that specifies all significant terms, including: fixed or minimum quantities to be purchased; fixed, minimum or variable price provisions; and the approximate timing of the transactions.
|
|
(6)
|
We have long and short-term product purchase obligations for propane and energy commodities with third-party suppliers. These purchase obligations are entered into at either variable or fixed prices. The purchase prices that we are obligated to pay under variable price contracts approximate market prices at the time we take delivery of the volumes. Our estimated future variable price contract payment obligations are based on the
July 31, 2014
market price of the applicable commodity applied to future volume commitments. Actual future payment obligations may vary depending on market prices at the time of delivery. The purchase prices that we are obligated to pay under fixed price contracts are established at the inception of the contract. Our estimated future fixed price contract payment obligations are based on the contracted fixed price under each commodity contract. Quantities shown in the table represent our volume commitments and estimated payment obligations under these contracts for the periods indicated.
|
|
(7)
|
We have an incentive bonus payable to James E. Ferrell of $1.1 million upon his termination as Chairman of the Board of Directors of our General Partner.
|
|
(8)
|
We have a contingent consideration obligation for the Sable acquisition that is based upon our estimate of the amount and likelihood that certain targeted EBITDA metrics will be met and exceeded.
|
|
|
|
Payment or settlement due by fiscal year
|
||||||||||||||||||||||||||
|
(in thousands)
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Long-term debt, including current portion (1)
|
|
$
|
3,623
|
|
|
$
|
3,523
|
|
|
$
|
3,186
|
|
|
$
|
1,704
|
|
|
$
|
124,855
|
|
|
$
|
975,856
|
|
|
$
|
1,112,747
|
|
|
Fixed rate interest obligations (2)
|
|
$
|
64,563
|
|
|
$
|
64,563
|
|
|
$
|
64,563
|
|
|
$
|
64,563
|
|
|
$
|
64,563
|
|
|
$
|
145,154
|
|
|
$
|
467,969
|
|
|
(1)
|
The operating partnership has long and short-term payment obligations under agreements such as the operating partnership’s senior notes and secured credit facility. Amounts shown in the table represent the operating partnership’s scheduled future maturities of long-term debt (including current maturities thereof) for the periods indicated. For additional information regarding the operating partnership’s debt obligations, please see “Liquidity and Capital Resources – Financing Activities.”
|
|
(2)
|
Fixed rate interest obligations represent the amount of interest due on fixed rate long-term debt, not including the effect of interest rate swaps. These amounts do not include interest on the long-term portion of our secured credit facility, a variable rate debt obligation. As of
July 31, 2014
, variable rate interest on our outstanding balance of long-term variable rate debt of $123.8 million would be $4.2 million on an annual basis, not including the effect of interest rate swaps. Actual variable rate interest amounts will differ due to changes in interest rates and actual seasonal borrowings under our secured credit facility.
|
|
•
|
made guarantees;
|
|
•
|
an obligation under derivative instruments classified as equity; or
|
|
•
|
any obligation arising out of a material variable interest in an unconsolidated entity that provides financing, liquidity, market risk or credit risk support to the company, or that engages in leasing, hedging or research and development arrangements with the company.
|
|
Title of Guidance
|
|
Effective Date
|
|
Accounting Standard Update No. 2014-09 "
Revenue from Contracts with Customers"
|
|
Fiscal years, and interim reporting periods within those years, beginning after December 15, 2016
|
|
Accounting Standard Update No. 2014-08 "
Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity"
|
|
Effective in the first quarter of 2015 for public companies with calendar year ends
|
|
•
|
Our stock-based awards plan grants awards out of Ferrell Companies. Ferrell Companies is not a publicly-traded company and management does not believe it can be categorized within any certain industry group. As a result, our volatility computation is highly subjective. If a different volatility factor were used, it could significantly change the fair value assigned to stock-based awards at each balance sheet date.
|
|
•
|
Management believes we have three groups of employees that participate in our stock and unit-based compensation plans. If a determination were made that we have a different number of groups of employees, that determination could significantly change the expected term and forfeiture rate assigned to our stock and unit-based awards.
|
|
•
|
Our method for computing the expected term of our stock and unit-based awards utilizes a combination of historical exercise patterns and estimates made by management on grantee exercises patterns. This method could assign a term to our
|
|
•
|
Our method for computing the expected forfeiture rates of our stock and unit-based awards utilizes a combination of historical forfeiture patterns and estimates made by management on forfeiture patterns. If actual forfeiture rates were to differ significantly from our estimates, it could result in significant differences between actual and reported compensation expense for our stock and unit-based awards.
|
|
Term
|
|
Notional Amount(s) (in thousands)
|
|
Type
|
|
May-21
|
|
$140,000
|
|
Pay a floating rate and receive a fixed rate of 6.50%
|
|
Aug-18 (1)
|
|
$175,000 and $100,000
|
|
Forward starting to pay a fixed rate of 1.95% and receive a floating rate
|
|
(1)
|
These forward starting swaps have an effective date of August 2015 and a term of three years.
|
|
Name
|
|
Age
|
|
Director Since
|
|
Executive Officer Since
|
|
Position
|
|
|
James E. Ferrell
|
|
74
|
|
|
1984
|
|
2000
|
|
Chairman of the Board of Directors
|
|
|
|
|
|
|
|
|
|
|
|
|
Stephen L. Wambold
|
|
46
|
|
|
2009
|
|
2005
|
|
Chief Executive Officer and President, Director
|
|
|
|
|
|
|
|
|
|
|
|
|
J. Ryan VanWinkle
|
|
41
|
|
|
N/A
|
|
2008
|
|
Executive Vice President and Chief Financial Officer; President, Midstream Operations; Treasurer
|
|
|
|
|
|
|
|
|
|
|
|
|
Tod D. Brown
|
|
51
|
|
|
N/A
|
|
2006
|
|
Executive Vice President, Ferrellgas, Inc. and President, Blue Rhino
|
|
|
|
|
|
|
|
|
|
|
|
|
Boyd H. McGathey
|
|
55
|
|
|
N/A
|
|
2013
|
|
Executive Vice President and Chief Operating Officer
|
|
|
|
|
|
|
|
|
|
|
|
|
Pamela A. Breuckmann
|
|
38
|
|
|
2013
|
|
N/A
|
|
Director
|
|
|
|
|
|
|
|
|
|
|
|
|
Daniel G. Kaye
|
|
60
|
|
|
2012
|
|
N/A
|
|
Director
|
|
|
|
|
|
|
|
|
|
|
|
|
A. Andrew Levison
|
|
58
|
|
|
1994
|
|
N/A
|
|
Director
|
|
|
|
|
|
|
|
|
|
|
|
|
John R. Lowden
|
|
57
|
|
|
2003
|
|
N/A
|
|
Director
|
|
|
|
|
|
|
|
|
|
|
|
|
Michael F. Morrissey
|
|
72
|
|
|
1999
|
|
N/A
|
|
Director
|
|
|
|
|
|
|
|
|
|
|
|
|
David L. Starling
|
|
65
|
|
|
2014
|
|
N/A
|
|
Director
|
|
•
|
distributions on its combined approximate 2% general partner interest in Ferrellgas Partners and the operating partnership; and
|
|
•
|
reimbursement for:
|
|
•
|
all direct and indirect costs and expenses incurred on our behalf;
|
|
•
|
all selling, general and administrative expenses incurred by our general partner on our behalf; and
|
|
•
|
all other expenses necessary or appropriate to the conduct of our business and allocable to us.
|
|
•
|
companies in our industry or related industries (oil and gas, gas utilities, master limited partnerships);
|
|
•
|
companies identified as our peer group of competitors;
|
|
•
|
companies with similar total sales;
|
|
•
|
companies with similar net income; and
|
|
•
|
companies with similar market value.
|
|
•
|
Targa Resources Partners, L.P.
|
|
•
|
Suburban Propane Partners, L.P.
|
|
•
|
Enbridge Energy Partners, L.P.
|
|
•
|
Laclede Group Inc.
|
|
•
|
Genesis Energy, L.P.
|
|
•
|
WGL Holdings Inc.
|
|
•
|
UGI Corp.
|
|
•
|
Star Gas Partners, L.P.
|
|
•
|
Atmos Energy Corp., L.P.
|
|
•
|
Inergy L.P.
|
|
•
|
New Jersey Resources Corp.
|
|
•
|
Regency Energy Partners, L.P.
|
|
•
|
Amerigas Partners, L.P.
|
|
•
|
Alliance Resource Partners, L.P.
|
|
•
|
Copano Energy LLC
|
|
•
|
Northern Tier Energy, L.P.
|
|
•
|
base salary;
|
|
•
|
non-equity incentive plan;
|
|
•
|
discretionary bonus;
|
|
•
|
stock based and unit option plans;
|
|
•
|
employee stock ownership plan ("ESOP");
|
|
•
|
deferred compensation plans; and
|
|
•
|
employment and change-in-control agreements.
|
|
|
|
Low Point
|
|
|
High Point
|
|
||
|
Chief Executive Officer
|
|
$
|
431,000
|
|
|
$
|
736,000
|
|
|
Chief Operating Officer
|
|
362,000
|
|
|
512,000
|
|
||
|
Chief Financial Officer
|
|
287,000
|
|
|
369,000
|
|
||
|
Top Division Executive
|
|
303,000
|
|
|
363,000
|
|
||
|
Named Executive Officer
|
% of Salary Incentive Target
|
|
|
Stephen L. Wambold
|
100
|
%
|
|
J. Ryan VanWinkle
|
100
|
%
|
|
Tod D. Brown
|
100
|
%
|
|
Boyd H. McGathey
|
100
|
%
|
|
Percent of Planned Incentive
DCF Achieved
|
Incentive Target Potential
|
|
100%
|
100%
|
|
105%
|
125%
|
|
110% and above
|
150%
|
|
|
(in thousands)
|
||
|
Net income attributable to Ferrellgas Partners, L.P.
|
$
|
33,211
|
|
|
Add (subtract):
|
|
||
|
Income tax expense
|
2,516
|
|
|
|
Interest expense
|
86,502
|
|
|
|
Depreciation and amortization expense
|
84,202
|
|
|
|
Loss on extinguishment of debt
|
21,202
|
|
|
|
Non-cash employee stock ownership plan compensation charge
|
21,789
|
|
|
|
Non-cash stock and unit-based compensation charge
|
24,508
|
|
|
|
Loss on disposal of assets
|
6,486
|
|
|
|
Other expense, net
|
479
|
|
|
|
Change in fair value of contingent consideration
|
5,000
|
|
|
|
Litigation accrual and related legal fees associated with a class action lawsuit
|
1,749
|
|
|
|
Net earnings attributable to noncontrolling interest
|
504
|
|
|
|
Discretionary bonuses
|
750
|
|
|
|
Midstream operations adjusted EBITDA
|
(3,437
|
)
|
|
|
Midstream operations maintenance capital expenditures
|
181
|
|
|
|
Maintenance capital expenditures
|
(17,673
|
)
|
|
|
Incentive DCF
|
$
|
267,969
|
|
|
|
Discretionary bonus
|
|
|
Named executive officer
|
($)
|
|
|
Stephen L. Wambold
|
300,000
|
|
|
J. Ryan VanWinkle
|
250,000
|
|
|
Tod D. Brown
|
100,000
|
|
|
Boyd H. McGathey
|
100,000
|
|
|
Number of Completed Years of Service
|
Vested Percent
|
|
Less than 3 years
|
—%
|
|
3 years
|
20%
|
|
4 years
|
40%
|
|
5 years
|
60%
|
|
6 years
|
80%
|
|
7 years or more
|
100%
|
|
|
|
Salary
|
|
Bonus
|
Option Awards
|
Non-Equity Incentive Plan Compensation
|
All Other Compensation
|
Total
|
||||||
|
|
|
|
|
|
(1)
|
|
(4)
|
|
||||||
|
Name and Principal Position
|
Year
|
($)
|
|
($)
|
($)
|
($)
|
($)
|
($)
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||
|
Stephen L. Wambold
|
2014
|
700,000
|
|
|
300,000
|
|
1,998,240
|
|
875,000
|
|
27,989
|
|
3,901,229
|
|
|
Chief Executive Officer and President
|
2013
|
700,000
|
|
|
175,000
|
|
334,433
|
|
700,000
|
|
41,082
|
|
1,950,515
|
|
|
|
2012
|
668,594
|
|
|
—
|
|
1,658,594
|
|
—
|
|
24,673
|
|
2,351,861
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
J. Ryan VanWinkle
|
2014
|
400,000
|
|
|
250,000
|
|
1,279,741
|
|
500,000
|
|
49,439
|
|
2,479,180
|
|
|
Executive Vice President and Chief Financial Officer;
|
2013
|
400,000
|
|
|
100,000
|
|
179,450
|
|
400,000
|
|
49,476
|
|
1,128,926
|
|
|
President, Midstream Operations; Treasurer
|
2012
|
334,297
|
|
|
—
|
|
982,194
|
|
—
|
|
43,367
|
|
1,359,858
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
James E. Ferrell
|
2014
|
228,846
|
|
(3)
|
—
|
|
722,088
|
|
—
|
|
48,862
|
|
999,796
|
|
|
Chairman of the Board of Directors
|
2013
|
500,000
|
|
(2)
|
—
|
|
401,803
|
|
275,000
|
|
10,356
|
|
1,187,159
|
|
|
|
2012
|
477,567
|
|
(2)
|
—
|
|
619,800
|
|
—
|
|
15,140
|
|
1,112,507
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Tod D. Brown
|
2014
|
400,000
|
|
|
100,000
|
|
1,111,928
|
|
500,000
|
|
57,693
|
|
2,169,621
|
|
|
Executive Vice President, Ferrellgas and President, Blue Rhino
|
2013
|
369,126
|
|
|
100,000
|
|
261,278
|
|
400,000
|
|
45,644
|
|
1,176,048
|
|
|
|
2012
|
350,015
|
|
|
—
|
|
927,158
|
|
—
|
|
41,640
|
|
1,318,813
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Boyd H. McGathey
|
2014
|
400,000
|
|
|
100,000
|
|
580,850
|
|
500,000
|
|
49,120
|
|
1,629,970
|
|
|
Executive Vice President and Chief Operating Officer
|
2013
|
357,308
|
|
|
100,000
|
|
1,117,184
|
|
400,000
|
|
32,103
|
|
2,006,595
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
(1)
|
See Note B – Summary of significant accounting policies (17) Stock based and unit-option plans – to our consolidated financial statements for information concerning these awards. The value reported represents the aggregate grant date fair value computed in accordance with FASB ASC Topic 718.
|
|
(2)
|
Included in this amount is $120,000 of compensation for James E. Ferrell’s role as Chairman of the Board of Directors.
|
|
(3)
|
Included in this amount is $150,000 of compensation for James E. Ferrell’s role as Chairman of the Board of Directors. Mr. Ferrell resigned his role as Executive Chairman effective September 26, 2013.
|
|
(4)
|
All Other Compensation consisted of the following:
|
|
|
|
ESOP
Allocations |
401(k) Plan
Match |
SSP
Match |
Other
|
|
Total All Other
Compensation |
|||||
|
Name
|
Year
|
($)
|
($)
|
($)
|
($)
|
|
($)
|
|||||
|
Stephen L. Wambold
|
2014
|
16,324
|
|
3,535
|
|
8,130
|
|
—
|
|
|
27,989
|
|
|
|
2013
|
18,353
|
|
2,417
|
|
5,496
|
|
14,816
|
|
(5)
|
41,082
|
|
|
|
2012
|
11,603
|
|
8,703
|
|
4,367
|
|
—
|
|
|
24,673
|
|
|
|
|
|
|
|
|
|
|
|||||
|
J. Ryan VanWinkle
|
2014
|
16,324
|
|
5,873
|
|
4,391
|
|
22,851
|
|
(7)
|
49,439
|
|
|
|
2013
|
18,353
|
|
2,925
|
|
7,857
|
|
20,341
|
|
(11)
|
49,476
|
|
|
|
2012
|
11,603
|
|
4,845
|
|
6,700
|
|
20,219
|
|
(6)
|
43,367
|
|
|
|
|
|
|
|
|
|
|
|||||
|
James E. Ferrell
|
2014
|
—
|
|
(733
|
)
|
796
|
|
48,799
|
|
(8)
|
48,862
|
|
|
|
2013
|
—
|
|
2,513
|
|
7,843
|
|
—
|
|
|
10,356
|
|
|
|
2012
|
—
|
|
10,774
|
|
4,366
|
|
—
|
|
|
15,140
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Tod D. Brown
|
2014
|
16,324
|
|
8,692
|
|
3,977
|
|
28,700
|
|
(10)
|
57,693
|
|
|
|
2013
|
18,353
|
|
6,547
|
|
—
|
|
20,744
|
|
(12)
|
45,644
|
|
|
|
2012
|
11,603
|
|
10,443
|
|
3,097
|
|
16,497
|
|
(9)
|
41,640
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Boyd H. McGathey
|
2014
|
16,324
|
|
3,643
|
|
8,130
|
|
21,023
|
|
(13)
|
49,120
|
|
|
|
2013
|
18,353
|
|
12,250
|
|
1,500
|
|
—
|
|
|
32,103
|
|
|
(5)
|
This amount primarily includes $10,500 for car allowance and $3,691 for payment of personal financial, tax or legal advice.
|
|
(6)
|
This amount includes $12,000 for car allowance, $7,719 for payment of personal financial, tax or legal advice and a $500 gift card.
|
|
(7)
|
This amount includes $18,000 for car allowance, $3,859 for payment of personal financial, tax or legal advice and $992 for personal use of company membership.
|
|
(8)
|
This amount includes $38,461 for unused vacation in connection with Mr. Ferrell's resignation as Executive Chairman effective September 26, 2013, $5,216 for personal travel of spouse and $5,122 for payment of medical benefits.
|
|
(9)
|
This amount includes $12,000 for car allowance, $3,997 for payment of personal financial, tax or legal advice and a $500 gift card.
|
|
(10)
|
This amount includes $18,000 for car allowance, $7,517 for payment of personal financial, tax or legal advice and $3,183 for a service award.
|
|
(11)
|
This amount primarily includes $18,000 for car allowance and $1,715 for payment of personal financial, tax or legal advice.
|
|
(12)
|
This amount primarily includes $18,000 for car allowance and $2,183 for payment of personal financial, tax or legal advice.
|
|
(13)
|
This amount includes $18,000 for car allowance and $3,023 for payment of personal financial, tax or legal advice.
|
|
|
|
|
All Other Option Awards: Number of Securities Underlying Options
|
Exercise or Base Price of Option Awards
|
Grant Date Fair Value of Award
|
|||
|
Name
|
|
Grant Date
|
(#)
|
($/Share)
|
($)
|
|||
|
Stephen L. Wambold
|
(1
|
)
|
10/31/2013
|
446,250
|
|
24.65
|
298,988
|
|
|
|
(2
|
)
|
10/31/2013
|
266,680
|
|
24.65
|
426,688
|
|
|
|
(3
|
)
|
10/31/2013
|
354,270
|
|
24.65
|
680,198
|
|
|
|
(1
|
)
|
4/30/2014
|
446,250
|
|
28.70
|
490,875
|
|
|
|
(2
|
)
|
4/30/2014
|
43,560
|
|
28.70
|
99,317
|
|
|
|
(3
|
)
|
4/30/2014
|
720
|
|
28.70
|
2,174
|
|
|
|
|
|
|
|
|
|||
|
J. Ryan VanWinkle
|
(1
|
)
|
10/31/2013
|
337,500
|
|
24.65
|
226,125
|
|
|
|
(2
|
)
|
10/31/2013
|
166,675
|
|
24.65
|
266,680
|
|
|
|
(3
|
)
|
10/31/2013
|
175,955
|
|
24.65
|
337,834
|
|
|
|
(1
|
)
|
4/30/2014
|
337,500
|
|
28.70
|
371,250
|
|
|
|
(2
|
)
|
4/30/2014
|
27,225
|
|
28.70
|
62,073
|
|
|
|
(3
|
)
|
4/30/2014
|
5,225
|
|
28.70
|
15,779
|
|
|
|
|
|
|
|
|
|||
|
James E. Ferrell
|
(1
|
)
|
10/31/2013
|
300,000
|
|
24.65
|
201,000
|
|
|
|
(3
|
)
|
10/31/2013
|
271,400
|
|
24.65
|
521,088
|
|
|
|
|
|
|
|
|
|||
|
Tod D. Brown
|
(1
|
)
|
10/31/2013
|
280,000
|
|
24.65
|
187,600
|
|
|
|
(2
|
)
|
10/31/2013
|
109,989
|
|
24.65
|
175,982
|
|
|
|
(3
|
)
|
10/31/2013
|
188,800
|
|
24.65
|
362,496
|
|
|
|
(1
|
)
|
4/30/2014
|
280,000
|
|
28.70
|
308,000
|
|
|
|
(2
|
)
|
4/30/2014
|
17,985
|
|
28.70
|
41,006
|
|
|
|
(3
|
)
|
4/30/2014
|
12,200
|
|
28.70
|
36,844
|
|
|
|
|
|
|
|
|
|||
|
Boyd H. McGathey
|
(1
|
)
|
10/31/2013
|
125,000
|
|
24.65
|
83,750
|
|
|
|
(3
|
)
|
10/31/2013
|
50,000
|
|
24.65
|
96,000
|
|
|
|
(1
|
)
|
4/30/2014
|
125,000
|
|
28.70
|
137,500
|
|
|
|
(2
|
)
|
4/30/2014
|
82,500
|
|
28.70
|
188,100
|
|
|
|
(3
|
)
|
4/30/2014
|
25,000
|
|
28.70
|
75,500
|
|
|
(1)
|
Grant vests immediately and expires in ten years.
|
|
(2)
|
Grant vests ratably over three years and expires in ten years.
|
|
(3)
|
Grant vests ratably over five years and expires in ten years.
|
|
Ferrell Companies Incentive Compensation Plan
|
||||||
|
Option Awards
|
||||||
|
|
Number of Securities Underlying Unexercised Options
|
Number of Securities Underlying Unexercised Options
|
Option Exercise Price
|
Option
|
||
|
Name
|
(#) Exercisable
|
(#) Unexercisable
|
($)
|
Expiration Date
|
||
|
Stephen L. Wambold
|
—
|
|
750 (1)
|
8.02
|
|
1/31/2018
|
|
|
5,250
|
|
13,125 (2)
|
11.78
|
|
5/1/2019
|
|
|
—
|
|
8,000 (5)
|
14.95
|
|
9/1/2019
|
|
|
52,950
|
|
52,950 (7)
|
19.88
|
|
7/19/2020
|
|
|
37,275
|
|
74,550 (9)
|
23.95
|
|
7/19/2020
|
|
|
—
|
|
173,280 (10)
|
22.14
|
|
10/1/2021
|
|
|
—
|
|
44,880 (12)
|
22.14
|
|
10/31/2021
|
|
|
—
|
|
90,960 (11)
|
22.14
|
|
10/31/2021
|
|
|
—
|
|
360 (13)
|
22.14
|
|
1/31/2022
|
|
|
—
|
|
44,880 (14)
|
20.60
|
|
4/30/2022
|
|
|
—
|
|
88,960 (16)
|
21.92
|
|
10/31/2022
|
|
|
—
|
|
400 (17)
|
21.92
|
|
1/31/2023
|
|
|
—
|
|
266,680 (3)
|
24.65
|
|
10/31/2023
|
|
|
—
|
|
354,270 (4)
|
24.65
|
|
10/31/2023
|
|
|
446,250
|
|
- (22)
|
28.70
|
|
4/30/2024
|
|
|
—
|
|
43,560 (18)
|
28.70
|
|
4/30/2024
|
|
|
—
|
|
720 (15)
|
28.70
|
|
4/30/2024
|
|
|
|
|
|
|
||
|
J. Ryan VanWinkle
|
—
|
|
1,500 (20)
|
8.02
|
|
3/12/2018
|
|
|
—
|
|
2,625 (21)
|
11.78
|
|
9/15/2019
|
|
|
—
|
|
7,500 (5)
|
14.95
|
|
9/1/2019
|
|
|
6,675
|
|
6,675 (7)
|
19.88
|
|
7/19/2020
|
|
|
17,250
|
|
34,500 (9)
|
23.95
|
|
7/19/2021
|
|
|
—
|
|
73,500 (10)
|
22.14
|
|
10/1/2021
|
|
|
—
|
|
28,050 (12)
|
22.14
|
|
10/31/2021
|
|
|
—
|
|
36,480 (11)
|
22.14
|
|
10/31/2021
|
|
|
—
|
|
28,050 (14)
|
20.60
|
|
4/30/2022
|
|
|
—
|
|
12,675 (18)
|
20.60
|
|
4/30/2022
|
|
|
—
|
|
31,940 (16)
|
21.92
|
|
10/31/2022
|
|
|
—
|
|
166,675 (3)
|
24.65
|
|
10/31/2023
|
|
|
—
|
|
175,955 (4)
|
24.65
|
|
10/31/2023
|
|
|
337,500
|
|
- (22)
|
28.70
|
|
4/30/2024
|
|
|
—
|
|
27,225 (18)
|
28.70
|
|
4/30/2024
|
|
|
—
|
|
5,225 (15)
|
28.70
|
|
4/30/2024
|
|
|
|
|
|
|
||
|
James E. Ferrell
|
—
|
|
10,000 (5)
|
14.95
|
|
9/1/2019
|
|
|
121,500
|
|
121,500 (7)
|
19.88
|
|
7/19/2020
|
|
|
23,000
|
|
46,000 (9)
|
23.95
|
|
7/19/2021
|
|
|
—
|
|
78,900 (11)
|
22.14
|
|
10/31/2021
|
|
|
15,000
|
|
45,000 (13)
|
22.14
|
|
1/31/2022
|
|
|
—
|
|
105,200 (16)
|
21.92
|
|
10/31/2022
|
|
|
22,500
|
|
90,000 (17)
|
21.92
|
|
1/31/2023
|
|
|
300,000
|
|
- (19)
|
24.65
|
|
10/31/2023
|
|
|
—
|
|
271,400 (4)
|
24.65
|
|
10/31/2023
|
|
|
|
|
|
|
||
|
Tod D. Brown
|
—
|
|
6,000 (5)
|
14.95
|
|
9/1/2019
|
|
|
38,760
|
|
77,520 (9)
|
23.95
|
|
7/19/2021
|
|
|
—
|
|
105,000 (10)
|
22.14
|
|
10/1/2021
|
|
|
—
|
|
18,496 (12)
|
22.14
|
|
10/31/2021
|
|
|
—
|
|
37,920 (11)
|
22.14
|
|
10/31/2021
|
|
|
—
|
|
18,530 (14)
|
20.60
|
|
4/30/2022
|
|
|
—
|
|
6,000 (18)
|
20.60
|
|
4/30/2022
|
|
|
—
|
|
32,800 (16)
|
21.92
|
|
10/31/2022
|
|
|
16,500
|
|
33,500 (6)
|
22.36
|
|
7/12/2023
|
|
|
—
|
|
109,989 (3)
|
24.65
|
|
10/31/2023
|
|
|
—
|
|
188,800 (4)
|
24.65
|
|
10/31/2023
|
|
|
280,000
|
|
- (22)
|
28.70
|
|
4/30/2024
|
|
|
—
|
|
17,985 (18)
|
28.70
|
|
4/30/2024
|
|
|
—
|
|
12,200 (15)
|
28.70
|
|
4/30/2024
|
|
|
|
|
|
|
||
|
Boyd H. McGathey
|
—
|
|
50,000 (23)
|
23.95
|
|
3/14/2021
|
|
|
—
|
|
167,500 (8)
|
21.92
|
|
2/27/2023
|
|
|
82,500
|
|
167,500 (6)
|
22.36
|
|
7/12/2023
|
|
|
—
|
|
50,000 (4)
|
24.65
|
|
10/31/2023
|
|
|
125,000
|
|
- (22)
|
28.70
|
|
4/30/2024
|
|
|
—
|
|
82,500 (18)
|
28.70
|
|
4/30/2024
|
|
|
—
|
|
25,000 (15)
|
28.70
|
|
4/30/2024
|
|
(1)
|
These options will be fully vested on 1/31/2015.
|
|
(2)
|
These options will be fully vested on 5/1/2016.
|
|
(3)
|
These options will be fully vested on 10/31/2016.
|
|
(4)
|
These options will be fully vested on 10/31/2018.
|
|
(5)
|
These options will be fully vested on 9/1/2014.
|
|
(6)
|
These options will be fully vested on 7/12/2016.
|
|
(7)
|
These options will be fully vested on 7/19/2015.
|
|
(8)
|
These options will be fully vested on 2/27/2016
|
|
(9)
|
These options will be fully vested on 7/19/2016.
|
|
(10)
|
These options will be fully vested on 10/1/2016.
|
|
(11)
|
These options will be fully vested on 10/31/2016.
|
|
(12)
|
These options will be fully vested on 10/31/2014.
|
|
(13)
|
These options will be fully vested on 1/31/2017.
|
|
(14)
|
These options will be fully vested on 4/30/2015.
|
|
(15)
|
These options will be fully vested on 4/30/2019.
|
|
(16)
|
These options will be fully vested on 10/31/2017.
|
|
(17)
|
These options will be fully vested on 1/31/2018.
|
|
(18)
|
These options will be fully vested on 4/30/2017.
|
|
(19)
|
These options were fully vested on 10/31/2013.
|
|
(20)
|
These options will be fully vested on 3/12/2015.
|
|
(21)
|
These options will be fully vested on 9/15/2016.
|
|
(22)
|
These options were fully vested on 4/30/2014.
|
|
(23)
|
These options will be fully vested on 3/14/2016.
|
|
Ferrell Companies Incentive Compensation Plan
|
||||
|
Option Awards
|
||||
|
|
Number of Shares Acquired on Exercise
|
Value Realized on Exercise
|
||
|
Name
|
(#)
|
($)
|
||
|
Steven L. Wambold
|
1,557,730
|
|
5,438,740
|
|
|
J. Ryan VanWinkle
|
1,050,080
|
|
3,864,697
|
|
|
James E. Ferrell
|
571,400
|
|
1,566,230
|
|
|
Tod D. Brown
|
888,974
|
|
2,950,347
|
|
|
Boyd H. McGathey
|
407,500
|
|
1,505,600
|
|
|
Ferrellgas Unit Option Plan
|
||||
|
Option Awards
|
||||
|
|
Number of Shares Acquired on Exercise
|
Value Realized on Exercise
|
||
|
Name
|
(#)
|
($)
|
||
|
Steven L. Wambold
|
15,000
|
|
196,500
|
|
|
J. Ryan VanWinkle
|
10,000
|
|
131,000
|
|
|
Tod D. Brown
|
9,000
|
|
117,900
|
|
|
Boyd H. McGathey
|
—
|
|
—
|
|
|
|
Executive Contributions in Last FY
|
Registrant Contributions in Last FY (1)
|
Aggregate Earnings in Last FY
|
Aggregate Withdrawals/ Distributions
|
Aggregate Balance at Last FYE (2)
|
|||||
|
Name
|
($)
|
($)
|
($)
|
($)
|
($)
|
|||||
|
Stephen L. Wambold
|
35,000
|
|
8,130
|
|
40,983
|
|
—
|
|
405,920
|
|
|
J. Ryan VanWinkle
|
20,050
|
|
4,391
|
|
48,774
|
|
—
|
|
436,138
|
|
|
James E. Ferrell
|
7,692
|
|
796
|
|
253
|
|
(1,641,879
|
)
|
—
|
|
|
Tod D. Brown
|
16,000
|
|
3,977
|
|
16,617
|
|
—
|
|
155,967
|
|
|
Boyd H. McGathey
|
32,000
|
|
8,130
|
|
7,453
|
|
—
|
|
99,297
|
|
|
(1)
|
Amounts are included in the Summary Compensation Table above.
|
|
(2)
|
The portion of this amount representing registrant contributions made in years prior was previously reported as compensation to the NEO in the Summary Compensation Table for previous years.
|
|
•
|
his annual salary;
|
|
•
|
an annual bonus, the amount to be determined at the sole discretion of the independent members of the Board of Directors of our general partner; and
|
|
•
|
an incentive bonus equal to 0.5% of the increase in the equity value of Ferrell Companies from July 31, 1998 to July 31, 2005.
|
|
(i)
|
any merger or consolidation of Ferrell Companies in which such entity is not the survivor;
|
|
(ii)
|
any sale of all or substantially all of the common stock of Ferrell Companies by the Employee Stock Ownership Trust;
|
|
(iii)
|
a sale of all or substantially all of the common stock of Ferrellgas, Inc.;
|
|
(iv)
|
a replacement of Ferrellgas, Inc. as the general partner of Ferrellgas Partners, L.P.; or
|
|
(v)
|
a public sale of at least 51 percent of the equity of Ferrell Companies.
|
|
(i)
|
a payment equal to two times his annual base salary in effect immediately prior to the change in control; this amount would be paid in substantially equal monthly installments over a two year time frame beginning within five days following the termination date;
|
|
(ii)
|
a payment equal to two times his target bonus, at his target bonus rate in effect immediately prior to the change in control; this amount would be paid in substantially equal monthly installments over a two year time frame beginning within five days following the termination date; and
|
|
(iii)
|
COBRA reimbursements for two years following the termination.
|
|
(i)
|
the willful and continued failure by the NEO to substantially perform his duties for Ferrellgas, Inc. (other than any such failure resulting from the NEO’s being disabled) within a reasonable period of time after a written demand for substantial performance is delivered to the NEO by the Board of Ferrellgas, Inc., which demand specifically identifies the manner in which the Board of Ferrellgas, Inc. believes that the NEO has not substantially performed his duties;
|
|
(ii)
|
the willful engaging by the NEO in conduct which is demonstrably and materially injurious to Ferrellgas, Inc., monetarily or otherwise;
|
|
(iii)
|
the engaging by the NEO in egregious misconduct involving serious moral turpitude to the extent that, in the reasonable judgment of the Board of Ferrellgas, Inc., the NEO’s credibility and reputation no longer conform to the standard of the Ferrellgas, Inc.’s executives; or
|
|
(iv)
|
the NEO’s material breach of a material term of this Agreement.
|
|
(i)
|
A reduction in excess of 10% in the NEO’s salary or target incentive potential as in effect as of the effective date of the employment agreement, as the same may be modified from time to time in accordance with the employment agreement;
|
|
(ii)
|
A material diminution in the NEO’s authority, duties or responsibilities as in effect as of the effective date of the employment agreement, as the same may be modified from time to time in accordance with the employment agreement;
|
|
(iii)
|
The relocation of the NEO’s principal office location to a location which is more than 50 highway miles from the location of the NEO’s principal office location as in effect on the effective date of the employment agreement (or such subsequent principal location agreed to by the NEO); or
|
|
(iv)
|
Ferrellgas, Inc.’s material breach of any material term of the employment agreement.
|
|
(i)
|
a payment equal to two times the NEO’s annual base salary in effect immediately prior to the termination date; this amount would be paid in substantially equal monthly installments over a two year timeframe beginning within five days following the termination date;
|
|
(ii)
|
a payment equal to two times the NEO’s target bonus, at his target bonus rate in effect immediately prior to the termination date; this amount would be paid in substantially equal monthly installments over a two year timeframe beginning within five days following the termination date;
|
|
(iii)
|
receive continuing group medical coverage for himself and his dependents for two years following the termination date; and
|
|
(iv)
|
a lump sum payment of $12,000 for professional outplacement services.
|
|
NEO
|
Two times annual base salary ($)
|
Two times target bonus ($)
|
||
|
Stephen L. Wambold
|
1,400,000
|
|
1,400,000
|
|
|
J. Ryan VanWinkle
|
800,000
|
|
800,000
|
|
|
Tod D. Brown
|
800,000
|
|
800,000
|
|
|
Boyd H. McGathey
|
800,000
|
|
800,000
|
|
|
NEO
|
SAR payout at July 31, 2014 upon a change in control ($)
|
|
|
Stephen L. Wambold
|
7,416,047
|
|
|
J. Ryan VanWinkle
|
3,381,674
|
|
|
James E. Ferrell
|
7,309,870
|
|
|
Tod D. Brown
|
3,641,891
|
|
|
Boyd H. McGathey
|
3,160,650
|
|
|
|
|
Fees Paid in Cash
|
Option Awards (5)
|
All Other Compensation
|
Total
|
||||
|
Name
|
|
($)
|
($)
|
($)
|
($)
|
||||
|
A. Andrew Levison
|
(1)
|
53,750
|
|
134,850
|
|
—
|
|
188,600
|
|
|
John R. Lowden
|
(1)
|
75,000
|
|
129,780
|
|
—
|
|
204,780
|
|
|
Michael F. Morrissey
|
(2)
|
70,625
|
|
165,240
|
|
—
|
|
235,865
|
|
|
Daniel G. Kaye
|
(4)
|
65,000
|
|
26,400
|
|
—
|
|
91,400
|
|
|
Pamela A. Brueckmann
|
(4)
|
41,250
|
|
80,000
|
|
—
|
|
121,250
|
|
|
David L. Starling
|
(3)
|
13,750
|
|
—
|
|
—
|
|
13,750
|
|
|
(1)
|
At
July 31, 2014
this director had 95,000 ICP awards outstanding.
|
|
(2)
|
At
July 31, 2014
this director had 115,000 ICP awards outstanding.
|
|
(3)
|
At
July 31, 2014
this director had no ICP awards outstanding.
|
|
(4)
|
At
July 31, 2014
, this director had 50,000 ICP awards outstanding.
|
|
(5)
|
See Note B – Summary of significant accounting policies (17) Stock based and unit option plans compensation – to our consolidated financial statements for information concerning these awards. The value reported represents the aggregate grant date fair value computed in accordance with FASB ASC Topic 718.
|
|
ITEM 12.
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIALOWNERS AND MANAGEMENT
AND RELATED UNITHOLDER MATTERS.
|
|
•
|
persons that own more than 5% of our common units;
|
|
•
|
persons that are directors, nominees or named executive officers of our general partner; and
|
|
•
|
all directors and executive officers of our general partner as a group.
|
|
Title of class
|
Name and address of beneficial owner
|
Units beneficially owned
|
|
Percentage of class
|
|
|
Common units
|
Ferrell Companies, Inc. Employee Stock Ownership Trust
125 S. LaSalle Street, 17th floor Chicago, IL 60603 |
22,776,251
|
|
27.5
|
|
|
|
|
|
|
||
|
|
James E. Ferrell
7500 College Blvd. Suite 1000 Overland Park, KS 66210 |
4,358,475
|
|
5.3
|
|
|
|
|
|
|
||
|
|
Stephen L. Wambold
|
84,060
|
|
*
|
|
|
|
J. Ryan VanWinkle
|
50,000
|
|
*
|
|
|
|
Tod D. Brown
|
45,000
|
|
*
|
|
|
|
A. Andrew Levison
|
21,800
|
|
*
|
|
|
|
Boyd H. McGathey
|
14,000
|
|
*
|
|
|
|
John R. Lowden
|
5,000
|
|
*
|
|
|
|
Michael F. Morrissey
|
4,000
|
|
*
|
|
|
|
Pamela A. Brueckmann
|
2,455
|
|
*
|
|
|
|
Daniel G. Kaye
|
1,000
|
|
*
|
|
|
|
David L. Starling
|
—
|
|
|
|
|
|
|
|
|
||
|
|
All Directors and Executive Officers as a Group
|
4,585,790
|
|
5.5
|
|
|
ITEM 13.
|
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE.
|
|
|
Common unit ownership at July 31, 2014
|
Distributions paid during the year ended July 31, 2014 (in thousands)
|
|||
|
Ferrell Companies (1)
|
21,469,664
|
|
$
|
42,939
|
|
|
James E. Ferrell (2)
|
4,358,475
|
|
8,717
|
|
|
|
FCI Trading Corp. (3)
|
195,686
|
|
392
|
|
|
|
Ferrell Propane, Inc. (4)
|
51,204
|
|
104
|
|
|
|
(1)
|
Ferrell Companies is the sole shareholder of our general partner. During September 2014, we completed a non-brokered registered direct offering to Ferrell Companies of 1.1 million common units. Net proceeds of approximately $30.0 million were used to reduce outstanding indebtedness under our secured credit facility.
|
|
(2)
|
James E. Ferrell is the Chairman of the Board of Directors of our general partner.
|
|
(3)
|
FCI Trading Corp. is an affiliate of the general partner and is wholly-owned by Ferrell Companies.
|
|
(4)
|
Ferrell Propane, Inc. is wholly-owned by our general partner.
|
|
ITEM 14.
|
PRINCIPAL ACCOUNTING FEES AND SERVICES.
|
|
(in thousands)
|
2014
|
|
2013
|
||||
|
Audit fees (1)
|
$
|
955
|
|
|
$
|
720
|
|
|
Audit-related fees (2)
|
298
|
|
|
23
|
|
||
|
Tax fees (3)
|
—
|
|
|
—
|
|
||
|
All other fees (4)
|
—
|
|
|
—
|
|
||
|
Total
|
$
|
1,253
|
|
|
$
|
743
|
|
|
(1)
|
Audit fees consist of the aggregate fees billed for each of the last two fiscal years for professional services rendered by Grant Thornton LLP in connection with the audit of our annual financial statements and the review of financial statements included in our quarterly reports on Form 10-Q. In addition, these fees also covered those services that are normally provided by an accountant in connection with statutory and regulatory filings or engagements and services related to the audit of our internal controls over financial reporting, accounting consultations, consents, comfort letters and assistance with and review of documents filed with the SEC.
|
|
(2)
|
Audit-related fees consist of the aggregate fees billed in each of the last two fiscal years for assurance and related services by Grant Thornton LLP that we believe are reasonably related to the performance of the audit or review of our financial statements and that would not normally be reported under Item 9(e)(1) of Schedule 14A. These services generally consisted of financial accounting and reporting consultations not classified as audit fees, due diligence related to mergers and acquisitions and audits of our benefit plans.
|
|
(3)
|
Tax fees consist of the aggregate fees billed in each of the last two fiscal years for professional services provided by Grant Thornton.
|
|
(4)
|
All other fees consist of the aggregate fees billed in each of the last two fiscal years for products and services provided by Grant Thornton, other than the services that would normally be reported in Items 9(e)(1) through 9(e)(3) of Schedule 14A. These fees consist of due diligence procedures performed on a potential acquisition that did not materialize.
|
|
|
See "Index to Financial Statements" set forth on page F-1.
|
|
|
See "Index to Financial Statement Schedules" set forth on page S-1.
|
|
|
See "Index to Exhibits" set forth on page E-1.
|
|
FERRELLGAS PARTNERS, L.P.
|
|
|
|
|
|
By Ferrellgas, Inc. (General Partner)
|
|
|
|
|
|
|
|
|
By
|
/s/ Stephen L. Wambold
|
|
|
Stephen L. Wambold
|
|
|
Chief Executive Officer and President
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ James E. Ferrell
|
|
Chairman of the Board of Directors
|
|
9/29/2014
|
|
James E. Ferrell
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Pamela A. Breuckmann
|
|
Director
|
|
9/29/2014
|
|
Pamela A. Breuckmann
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Daniel G. Kaye
|
|
Director
|
|
9/29/2014
|
|
Daniel G. Kaye
|
|
|
|
|
|
|
|
|
|
|
|
/s/ A. Andrew Levison
|
|
Director
|
|
9/29/2014
|
|
A. Andrew Levison
|
|
|
|
|
|
|
|
|
|
|
|
/s/ John R. Lowden
|
|
Director
|
|
9/29/2014
|
|
John R. Lowden
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Michael F. Morrissey
|
|
Director
|
|
9/29/2014
|
|
Michael F. Morrissey
|
|
|
|
|
|
|
|
|
|
|
|
/s/ David L. Starling
|
|
Director
|
|
9/29/2014
|
|
David L. Starling
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Stephen L. Wambold
|
|
Chief Executive Officer and President (Principal Executive Officer) and Director
|
|
9/29/2014
|
|
Stephen L. Wambold
|
|
|
|
|
|
|
|
|
|
|
|
/s/ J. Ryan VanWinkle
|
|
Executive Vice President and Chief Financial Officer; President, Midstream Operations; Treasurer (Principal Financial and Accounting Officer)
|
|
9/29/2014
|
|
J. Ryan VanWinkle
|
|
|
|
|
|
FERRELLGAS PARTNERS FINANCE CORP.
|
|
|
|
|
|
By
|
/s/ Stephen L. Wambold
|
|
|
Stephen L. Wambold
|
|
|
Chief Executive Officer and President
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ Stephen L. Wambold
|
|
Chief Executive Officer and President (Principal Executive Officer) and Director
|
|
9/29/2014
|
|
Stephen L. Wambold
|
|
|
|
|
|
|
|
|
|
|
|
/s/ J. Ryan VanWinkle
|
|
Executive Vice President and Chief Financial Officer; President, Midstream Operations; Treasurer (Principal Financial and Accounting Officer)
|
|
9/29/2014
|
|
J. Ryan VanWinkle
|
|
|
|
|
|
FERRELLGAS, L.P.
|
|
|
|
|
|
By Ferrellgas, Inc. (General Partner)
|
|
|
|
|
|
|
|
|
By
|
/s/ Stephen L. Wambold
|
|
|
Stephen L. Wambold
|
|
|
Chief Executive Officer and President
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ James E. Ferrell
|
|
Chairman of the Board of Directors
|
|
9/29/2014
|
|
James E. Ferrell
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Pamela A. Breuckmann
|
|
Director
|
|
9/29/2014
|
|
Pamela A. Breuckmann
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Daniel G. Kaye
|
|
Director
|
|
9/29/2014
|
|
Daniel G. Kaye
|
|
|
|
|
|
|
|
|
|
|
|
/s/ A. Andrew Levison
|
|
Director
|
|
9/29/2014
|
|
A. Andrew Levison
|
|
|
|
|
|
|
|
|
|
|
|
/s/ John R. Lowden
|
|
Director
|
|
9/29/2014
|
|
John R. Lowden
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Michael F. Morrissey
|
|
Director
|
|
9/29/2014
|
|
Michael F. Morrissey
|
|
|
|
|
|
|
|
|
|
|
|
/s/ David L. Starling
|
|
Director
|
|
9/29/2014
|
|
David L. Starling
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Stephen L. Wambold
|
|
Chief Executive Officer and President (Principal Executive Officer) and Director
|
|
9/29/2014
|
|
Stephen L. Wambold
|
|
|
|
|
|
|
|
|
|
|
|
/s/ J. Ryan VanWinkle
|
|
Executive Vice President and Chief Financial Officer; President, Midstream Operations; Treasurer (Principal Financial and Accounting Officer)
|
|
9/29/2014
|
|
J. Ryan VanWinkle
|
|
|
|
|
|
FERRELLGAS FINANCE CORP.
|
|
|
|
|
|
|
|
|
By
|
/s/ Stephen L. Wambold
|
|
|
Stephen L. Wambold
|
|
|
Chief Executive Officer and President
|
|
|
|
|
|
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ Stephen L. Wambold
|
|
Chief Executive Officer and President (Principal Executive Officer) and Director
|
|
9/29/2014
|
|
Stephen L. Wambold
|
|
|
|
|
|
|
|
|
|
|
|
/s/ J. Ryan VanWinkle
|
|
Executive Vice President and Chief Financial Officer; President, Midstream Operations; Treasurer (Principal Financial and Accounting Officer)
|
|
9/29/2014
|
|
J. Ryan VanWinkle
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INDEX TO FINANCIAL STATEMENTS
|
||
|
|
|
|
|
|
Page
|
|
|
Ferrellgas Partners, L.P. and Subsidiaries
|
|
|
|
|
|
|
|
Ferrellgas Partners Finance Corp.
|
|
|
|
|
|
|
|
Ferrellgas, L.P. and Subsidiaries
|
|
|
|
|
|
|
|
Ferrellgas Finance Corp.
|
|
|
|
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
|
||||||||
|
|
||||||||
|
(in thousands, except unit data)
|
||||||||
|
|
|
July 31,
|
||||||
|
ASSETS
|
|
2014
|
|
2013
|
||||
|
Current assets:
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
8,289
|
|
|
$
|
6,464
|
|
|
Accounts and notes receivable (including $159,003 and $130,025 of accounts receivable pledged as collateral at 2014 and 2013, respectively, and net of allowance for doubtful accounts of $4,756 and $3,607 at 2014 and 2013, respectively)
|
|
178,602
|
|
|
131,791
|
|
||
|
Inventories
|
|
145,969
|
|
|
117,116
|
|
||
|
Prepaid expenses and other current assets
|
|
32,071
|
|
|
25,608
|
|
||
|
Total current assets
|
|
364,931
|
|
|
280,979
|
|
||
|
|
|
|
|
|
||||
|
Property, plant and equipment, net
|
|
611,787
|
|
|
589,727
|
|
||
|
Goodwill
|
|
273,210
|
|
|
253,362
|
|
||
|
Intangible assets, net
|
|
276,171
|
|
|
189,516
|
|
||
|
Other assets, net
|
|
46,171
|
|
|
42,444
|
|
||
|
Total assets
|
|
$
|
1,572,270
|
|
|
$
|
1,356,028
|
|
|
|
|
|
|
|
||||
|
LIABILITIES AND PARTNERS' DEFICIT
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
|
|
|
||
|
Accounts payable
|
|
$
|
69,360
|
|
|
$
|
49,128
|
|
|
Short-term borrowings
|
|
69,519
|
|
|
50,054
|
|
||
|
Collateralized note payable
|
|
91,000
|
|
|
82,000
|
|
||
|
Other current liabilities
|
|
125,161
|
|
|
121,102
|
|
||
|
Total current liabilities
|
|
355,040
|
|
|
302,284
|
|
||
|
|
|
|
|
|
||||
|
Long-term debt
|
|
1,292,214
|
|
|
1,106,940
|
|
||
|
Other liabilities
|
|
36,662
|
|
|
33,431
|
|
||
|
Contingencies and commitments (Note M)
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||||
|
Partners' deficit:
|
|
|
|
|
|
|
||
|
Common unitholders (81,228,237 and 79,072,819 units outstanding at 2014 and 2013, respectively)
|
|
(57,893
|
)
|
|
(28,931
|
)
|
||
|
General partner unitholder (820,487 and 798,715 units outstanding at 2014 and 2013, respectively)
|
|
(60,654
|
)
|
|
(60,362
|
)
|
||
|
Accumulated other comprehensive income
|
|
6,181
|
|
|
1,697
|
|
||
|
Total Ferrellgas Partners, L.P. partners' deficit
|
|
(112,366
|
)
|
|
(87,596
|
)
|
||
|
Noncontrolling interest
|
|
720
|
|
|
969
|
|
||
|
Total partners' deficit
|
|
(111,646
|
)
|
|
(86,627
|
)
|
||
|
Total liabilities and partners' deficit
|
|
$
|
1,572,270
|
|
|
$
|
1,356,028
|
|
|
See notes to consolidated financial statements.
|
||||||||
|
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
|
||||||||||||
|
CONSOLIDATED STATEMENTS OF EARNINGS
|
||||||||||||
|
(in thousands, except per unit data)
|
||||||||||||
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Revenues:
|
|
|
|
|
|
|
||||||
|
Propane and other gas liquids sales
|
|
$
|
2,147,343
|
|
|
$
|
1,739,267
|
|
|
$
|
2,160,945
|
|
|
Other
|
|
258,517
|
|
|
236,200
|
|
|
178,147
|
|
|||
|
Total revenues
|
|
2,405,860
|
|
|
1,975,467
|
|
|
2,339,092
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Costs and expenses:
|
|
|
|
|
|
|
||||||
|
Cost of product sold - propane and other gas liquids sales
|
|
1,456,388
|
|
|
1,092,261
|
|
|
1,601,886
|
|
|||
|
Cost of product sold - other
|
|
158,152
|
|
|
144,456
|
|
|
95,323
|
|
|||
|
Operating expense (includes $5.3 million, $2.4 million and $2.7 million
for the years ended July 31, 2014, 2013 and 2012, respectively, for
non-cash stock and unit-based compensation)
|
|
451,528
|
|
|
412,450
|
|
|
401,727
|
|
|||
|
Depreciation and amortization expense
|
|
84,202
|
|
|
83,344
|
|
|
83,841
|
|
|||
|
General and administrative expense (includes $19.2 million, $11.2 million
and $6.1 million for the years ended July 31, 2014, 2013 and 2012,
respectively, for non-cash stock and unit-based compensation)
|
|
65,156
|
|
|
53,181
|
|
|
43,212
|
|
|||
|
Equipment lease expense
|
|
17,745
|
|
|
15,983
|
|
|
14,648
|
|
|||
|
Non-cash employee stock ownership plan compensation charge
|
|
21,789
|
|
|
15,769
|
|
|
9,440
|
|
|||
|
Loss on disposal of assets
|
|
6,486
|
|
|
10,421
|
|
|
6,035
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Operating income
|
|
144,414
|
|
|
147,602
|
|
|
82,980
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Interest expense
|
|
(86,502
|
)
|
|
(89,145
|
)
|
|
(93,254
|
)
|
|||
|
Loss on extinguishment of debt
|
|
(21,202
|
)
|
|
—
|
|
|
—
|
|
|||
|
Other income (expense), net
|
|
(479
|
)
|
|
565
|
|
|
506
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Earnings (loss) before income taxes
|
|
36,231
|
|
|
59,022
|
|
|
(9,768
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Income tax expense
|
|
2,516
|
|
|
1,855
|
|
|
1,128
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net earnings (loss)
|
|
33,715
|
|
|
57,167
|
|
|
(10,896
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net earnings attributable to noncontrolling interest
|
|
504
|
|
|
741
|
|
|
56
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net earnings (loss) attributable to Ferrellgas Partners, L.P.
|
|
33,211
|
|
|
56,426
|
|
|
(10,952
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Less: General partner's interest in net earnings (loss)
|
|
332
|
|
|
564
|
|
|
(110
|
)
|
|||
|
Common unitholders' interest in net earnings (loss)
|
|
$
|
32,879
|
|
|
$
|
55,862
|
|
|
$
|
(10,842
|
)
|
|
|
|
|
|
|
|
|
||||||
|
Basic and diluted net earnings (loss) per common unitholders' interest
|
|
$
|
0.41
|
|
|
$
|
0.71
|
|
|
$
|
(0.14
|
)
|
|
|
|
|
|
|
|
|
||||||
|
Cash distributions declared per common unit
|
|
$
|
2.00
|
|
|
$
|
2.00
|
|
|
$
|
2.00
|
|
|
See notes to consolidated financial statements.
|
||||||||||||
|
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
|
||||||||||||
|
|
||||||||||||
|
(in thousands)
|
||||||||||||
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Net earnings (loss)
|
|
$
|
33,715
|
|
|
$
|
57,167
|
|
|
$
|
(10,896
|
)
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
||||||
|
Change in value on risk management derivatives
|
|
14,592
|
|
|
4,252
|
|
|
(25,068
|
)
|
|||
|
Reclassification of gains and losses of derivatives to earnings
|
|
(10,175
|
)
|
|
10,613
|
|
|
7,108
|
|
|||
|
Foreign currency translation adjustment
|
|
(145
|
)
|
|
(147
|
)
|
|
(52
|
)
|
|||
|
Pension liability adjustment
|
|
258
|
|
|
290
|
|
|
38
|
|
|||
|
Other comprehensive income (loss)
|
|
4,530
|
|
|
15,008
|
|
|
(17,974
|
)
|
|||
|
Comprehensive income (loss)
|
|
38,245
|
|
|
72,175
|
|
|
(28,870
|
)
|
|||
|
Less: comprehensive income (loss) attributable to noncontrolling interest
|
|
(550
|
)
|
|
(893
|
)
|
|
126
|
|
|||
|
Comprehensive income (loss) attributable to Ferrellgas Partners, LP
|
|
$
|
37,695
|
|
|
$
|
71,282
|
|
|
$
|
(28,744
|
)
|
|
See notes to consolidated financial statements.
|
||||||||||||
|
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
|
|||||||||||||||||||||||||||||
|
CONSOLIDATED STATEMENTS OF PARTNERS' CAPITAL (DEFICIT)
|
|||||||||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Number of units
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
Common unitholders |
|
General Partner unitholder
|
|
Common
unitholders |
|
General Partner unitholder
|
|
Accumulated other comprehensive income (loss)
|
|
Total Ferrellgas Partner, L.P. partners'
capital (deficit) |
|
Non-controlling
interest |
|
Total partners'
capital (deficit) |
||||||||||||||
|
Balance at July 31, 2011
|
75,966.4
|
|
|
767.3
|
|
|
$
|
139,614
|
|
|
$
|
(58,660
|
)
|
|
$
|
4,633
|
|
|
$
|
85,587
|
|
|
$
|
2,730
|
|
|
$
|
88,317
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Contributions in connection with non-cash ESOP and stock and unit-based compensation charges
|
—
|
|
|
—
|
|
|
17,918
|
|
|
181
|
|
|
|
|
|
18,099
|
|
|
184
|
|
|
18,283
|
|
||||||
|
Distributions
|
—
|
|
|
—
|
|
|
(154,955
|
)
|
|
(1,565
|
)
|
|
|
|
|
(156,520
|
)
|
|
(1,757
|
)
|
|
(158,277
|
)
|
||||||
|
Common units issued in connection with acquisitions
|
68.2
|
|
|
0.7
|
|
|
1,300
|
|
|
13
|
|
|
|
|
|
1,313
|
|
|
13
|
|
|
1,326
|
|
||||||
|
Exercise of common unit options
|
76.6
|
|
|
0.7
|
|
|
891
|
|
|
9
|
|
|
|
|
|
900
|
|
|
8
|
|
|
908
|
|
||||||
|
Common units issued in offering, net of issuance costs
|
2,895.4
|
|
|
29.3
|
|
|
49,775
|
|
|
502
|
|
|
|
|
|
50,277
|
|
|
510
|
|
|
50,787
|
|
||||||
|
Net earnings (loss)
|
|
|
|
|
|
|
(10,842
|
)
|
|
(110
|
)
|
|
|
|
|
(10,952
|
)
|
|
56
|
|
|
(10,896
|
)
|
||||||
|
Other comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
(17,792
|
)
|
|
(17,792
|
)
|
|
(182
|
)
|
|
(17,974
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Balance at July 31, 2012
|
79,006.6
|
|
|
798.0
|
|
|
43,701
|
|
|
(59,630
|
)
|
|
(13,159
|
)
|
|
(29,088
|
)
|
|
1,562
|
|
|
(27,526
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Contributions in connection with non-cash ESOP and stock and unit-based compensation charges
|
—
|
|
|
—
|
|
|
28,728
|
|
|
291
|
|
|
|
|
|
29,019
|
|
|
295
|
|
|
29,314
|
|
||||||
|
Distributions
|
—
|
|
|
—
|
|
|
(158,086
|
)
|
|
(1,596
|
)
|
|
|
|
|
(159,682
|
)
|
|
(1,790
|
)
|
|
(161,472
|
)
|
||||||
|
Exercise of common unit options
|
66.2
|
|
|
0.7
|
|
|
864
|
|
|
9
|
|
|
|
|
|
873
|
|
|
9
|
|
|
882
|
|
||||||
|
Net earnings
|
|
|
|
|
|
|
55,862
|
|
|
564
|
|
|
|
|
|
56,426
|
|
|
741
|
|
|
57,167
|
|
||||||
|
Other comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
14,856
|
|
|
14,856
|
|
|
152
|
|
|
15,008
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Balance at July 31, 2013
|
79,072.8
|
|
|
798.7
|
|
|
(28,931
|
)
|
|
(60,362
|
)
|
|
1,697
|
|
|
(87,596
|
)
|
|
969
|
|
|
(86,627
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Contributions in connection with non-cash ESOP and stock and unit-based compensation charges
|
—
|
|
|
—
|
|
|
45,370
|
|
|
459
|
|
|
|
|
|
45,829
|
|
|
468
|
|
|
46,297
|
|
||||||
|
Distributions
|
—
|
|
|
—
|
|
|
(159,316
|
)
|
|
(1,609
|
)
|
|
|
|
|
(160,925
|
)
|
|
(1,803
|
)
|
|
(162,728
|
)
|
||||||
|
Common units issued in connection with acquisitions
|
62.6
|
|
|
0.6
|
|
|
1,500
|
|
|
15
|
|
|
|
|
|
1,515
|
|
|
15
|
|
|
1,530
|
|
||||||
|
Exercise of common unit options
|
52.0
|
|
|
0.5
|
|
|
605
|
|
|
6
|
|
|
|
|
|
611
|
|
|
6
|
|
|
617
|
|
||||||
|
Common units issued in offering, net of issuance costs
|
2,040.8
|
|
|
20.7
|
|
|
50,000
|
|
|
505
|
|
|
|
|
|
50,505
|
|
|
515
|
|
|
51,020
|
|
||||||
|
Net earnings
|
|
|
|
|
|
|
32,879
|
|
|
332
|
|
|
|
|
|
33,211
|
|
|
504
|
|
|
33,715
|
|
||||||
|
Other comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
4,484
|
|
|
4,484
|
|
|
46
|
|
|
4,530
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Balance at July 31, 2014
|
81,228.2
|
|
|
820.5
|
|
|
$
|
(57,893
|
)
|
|
$
|
(60,654
|
)
|
|
$
|
6,181
|
|
|
$
|
(112,366
|
)
|
|
$
|
720
|
|
|
$
|
(111,646
|
)
|
|
See notes to consolidated financial statements.
|
|||||||||||||||||||||||||||||
|
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
|
|||||||||||
|
|
|||||||||||
|
(in thousands)
|
|||||||||||
|
|
For the year ended July 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net earnings (loss)
|
$
|
33,715
|
|
|
$
|
57,167
|
|
|
$
|
(10,896
|
)
|
|
Reconciliation of net earnings (loss) to net cash provided by operating activities:
|
|
|
|
|
|
||||||
|
Depreciation and amortization expense
|
84,202
|
|
|
83,344
|
|
|
83,841
|
|
|||
|
Non-cash employee stock ownership plan compensation charge
|
21,789
|
|
|
15,769
|
|
|
9,440
|
|
|||
|
Non-cash stock and unit-based compensation charge
|
24,508
|
|
|
13,545
|
|
|
8,843
|
|
|||
|
Loss on disposal of assets
|
6,486
|
|
|
10,421
|
|
|
6,035
|
|
|||
|
Loss on extinguishment of debt
|
6,526
|
|
|
—
|
|
|
—
|
|
|||
|
Change in fair value of contingent consideration
|
5,000
|
|
|
—
|
|
|
—
|
|
|||
|
Provision for doubtful accounts
|
3,419
|
|
|
2,066
|
|
|
4,822
|
|
|||
|
Deferred tax expense
|
88
|
|
|
133
|
|
|
913
|
|
|||
|
Other
|
5,372
|
|
|
4,520
|
|
|
2,327
|
|
|||
|
Changes in operating assets and liabilities, net of effects from business acquisitions:
|
|
|
|
|
|
||||||
|
Accounts and notes receivable, net of securitization
|
(48,087
|
)
|
|
(5,901
|
)
|
|
30,497
|
|
|||
|
Inventories
|
(28,738
|
)
|
|
15,869
|
|
|
8,541
|
|
|||
|
Prepaid expenses and other current assets
|
(3,960
|
)
|
|
6,157
|
|
|
(8,507
|
)
|
|||
|
Accounts payable
|
16,279
|
|
|
508
|
|
|
(19,143
|
)
|
|||
|
Accrued interest expense
|
(7,613
|
)
|
|
(150
|
)
|
|
166
|
|
|||
|
Other current liabilities
|
8,579
|
|
|
6,369
|
|
|
7,969
|
|
|||
|
Other liabilities
|
(1,896
|
)
|
|
303
|
|
|
(445
|
)
|
|||
|
Net cash provided by operating activities
|
125,669
|
|
|
210,120
|
|
|
124,403
|
|
|||
|
|
|
|
|
|
|
||||||
|
Cash flows from investing activities:
|
|
|
|
|
|
||||||
|
Business acquisitions, net of cash acquired
|
(162,004
|
)
|
|
(37,186
|
)
|
|
(10,387
|
)
|
|||
|
Capital expenditures
|
(52,572
|
)
|
|
(40,910
|
)
|
|
(49,303
|
)
|
|||
|
Proceeds from sale of assets
|
4,524
|
|
|
9,980
|
|
|
5,742
|
|
|||
|
Other
|
(23
|
)
|
|
—
|
|
|
—
|
|
|||
|
Net cash used in investing activities
|
(210,075
|
)
|
|
(68,116
|
)
|
|
(53,948
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
||||||
|
Distributions
|
(160,925
|
)
|
|
(159,682
|
)
|
|
(156,520
|
)
|
|||
|
Proceeds from increase in long-term debt
|
750,351
|
|
|
58,356
|
|
|
49,697
|
|
|||
|
Payments on long-term debt
|
(569,841
|
)
|
|
(3,912
|
)
|
|
(52,885
|
)
|
|||
|
Net additions to (reductions in) short-term borrowings
|
19,465
|
|
|
(45,676
|
)
|
|
30,803
|
|
|||
|
Net additions to collateralized short-term borrowings
|
9,000
|
|
|
8,000
|
|
|
13,000
|
|
|||
|
Cash paid for financing costs
|
(11,508
|
)
|
|
—
|
|
|
(3,607
|
)
|
|||
|
Noncontrolling interest activity
|
(1,282
|
)
|
|
(1,781
|
)
|
|
(1,239
|
)
|
|||
|
Proceeds from exercise of common unit options
|
605
|
|
|
864
|
|
|
891
|
|
|||
|
Proceeds from equity offering, net of issuance costs of $0, $0 and $62 for the years ended July 31, 2014, 2013 and 2012, respectively
|
50,000
|
|
|
—
|
|
|
49,938
|
|
|||
|
Cash contribution from general partner in connection with common unit issuances
|
511
|
|
|
9
|
|
|
511
|
|
|||
|
Net cash provided by (used in) financing activities
|
86,376
|
|
|
(143,822
|
)
|
|
(69,411
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Effect of exchange rate changes on cash
|
(145
|
)
|
|
(147
|
)
|
|
(52
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Increase (decrease) in cash and cash equivalents
|
1,825
|
|
|
(1,965
|
)
|
|
992
|
|
|||
|
Cash and cash equivalents - beginning of year
|
6,464
|
|
|
8,429
|
|
|
7,437
|
|
|||
|
Cash and cash equivalents - end of year
|
$
|
8,289
|
|
|
$
|
6,464
|
|
|
$
|
8,429
|
|
|
See notes to consolidated financial statements.
|
|||||||||||
|
•
|
Propane and related equipment sales consists of the distribution of propane and related equipment and supplies. The propane distribution market is seasonal because propane is used primarily for heating in residential and commercial buildings. Ferrellgas serves residential, industrial/commercial, portable tank exchange, agricultural, wholesale and other customers in all
50
states, the District of Columbia, and Puerto Rico.
|
|
•
|
Midstream operations consists of
eight
salt water disposal wells in the Eagle Ford shale region of south Texas. Salt water disposal wells are a critical component of the oil and natural gas well drilling industry. Oil and natural gas wells generate significant volumes of salt water that is transported by truck to our disposal wells.
|
|
|
For the year ended July 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
CASH PAID FOR:
|
|
|
|
|
|
||||||
|
Interest
|
$
|
90,820
|
|
|
$
|
84,030
|
|
|
$
|
88,696
|
|
|
Income taxes
|
$
|
816
|
|
|
$
|
550
|
|
|
$
|
764
|
|
|
NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Issuance of common units in connection with acquisitions
|
$
|
1,500
|
|
|
$
|
—
|
|
|
$
|
1,300
|
|
|
Liabilities incurred in connection with acquisitions
|
$
|
4,312
|
|
|
$
|
2,035
|
|
|
$
|
2,321
|
|
|
Change in accruals for property, plant and equipment additions
|
$
|
978
|
|
|
$
|
533
|
|
|
$
|
233
|
|
|
•
|
Level 1: Quoted prices in active markets for identical assets or liabilities.
|
|
•
|
Level 2: Quoted prices in active markets for similar assets or liabilities; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations in which all significant inputs are observable in active markets.
|
|
•
|
Level 3: Valuations derived from valuation techniques in which one or more significant inputs are unobservable.
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Current expense
|
|
$
|
2,428
|
|
|
$
|
1,722
|
|
|
$
|
215
|
|
|
Deferred expense
|
|
88
|
|
|
133
|
|
|
913
|
|
|||
|
Income tax expense
|
|
$
|
2,516
|
|
|
$
|
1,855
|
|
|
$
|
1,128
|
|
|
|
|
July 31,
|
||||||
|
|
|
2014
|
|
2013
|
||||
|
Deferred tax assets
|
|
$
|
1,152
|
|
|
$
|
1,367
|
|
|
Deferred tax liabilities
|
|
(4,313
|
)
|
|
(4,602
|
)
|
||
|
Net deferred tax liability
|
|
$
|
(3,161
|
)
|
|
$
|
(3,235
|
)
|
|
•
|
KanGas, based in Kansas, acquired November 2013;
|
|
•
|
Motor Propane, based in Wisconsin, acquired December 2013;
|
|
•
|
Country Boys Propane, based in Georgia, acquired March 2014;
|
|
•
|
Viking Propane, based in California, acquired May 2014;
|
|
•
|
Kaw Valley Propane, based in Kansas, acquired June 2014;
|
|
•
|
Wise Choice Propane, based in Ohio, acquired July 2014; and
|
|
•
|
Sharp Propane, based in Texas, acquired July 2014.
|
|
•
|
Capitol City Propane, based in California, acquired September 2012;
|
|
•
|
Flores Gas, based in Texas, acquired October 2012;
|
|
•
|
IGS Propane, based in Connecticut, acquired December 2012;
|
|
•
|
Mr. Bar-B-Q, based in New York, acquired March 2013; and
|
|
•
|
Western Petroleum, based in Utah, acquired April 2013.
|
|
•
|
Economy Propane, based in California, acquired September 2011;
|
|
•
|
Federal Petroleum Company, based in Texas, acquired October 2011;
|
|
•
|
Polar Gas Company, based in Wisconsin, acquired November 2011;
|
|
•
|
Welch Propane, based in Texas, acquired November 2011; and
|
|
•
|
Rio Grande Valley Gas, based in Texas, acquired January 2012.
|
|
|
|
For the year ended July 31,
|
|||||||||||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
|||||||||||||||
|
|
|
Propane and related equipment sales
|
Midstream operations
|
|
Propane and related equipment sales
|
Midstream operations
|
|
Propane and related equipment sales
|
Midstream operations
|
||||||||||||
|
Cash payments, net of cash acquired
|
|
$
|
34,219
|
|
$
|
127,785
|
|
|
$
|
37,186
|
|
$
|
—
|
|
|
$
|
10,387
|
|
$
|
—
|
|
|
Issuance of liabilities and other costs and considerations
|
|
2,942
|
|
2,555
|
|
|
2,035
|
|
—
|
|
|
2,347
|
|
—
|
|
||||||
|
Common units, net of issuance costs
|
|
1,500
|
|
—
|
|
|
—
|
|
—
|
|
|
1,300
|
|
—
|
|
||||||
|
Aggregate fair value of transactions
|
|
$
|
38,661
|
|
$
|
130,340
|
|
|
$
|
39,221
|
|
$
|
—
|
|
|
$
|
14,034
|
|
$
|
—
|
|
|
|
|
For the year ended July 31,
|
|||||||||||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
|||||||||||||||
|
|
|
Propane and related equipment sales
|
Midstream operations
|
|
Propane and related equipment sales
|
Midstream operations
|
|
Propane and related equipment sales
|
Midstream operations
|
||||||||||||
|
Working capital
|
|
$
|
(919
|
)
|
$
|
490
|
|
|
$
|
7,302
|
|
$
|
—
|
|
|
$
|
—
|
|
$
|
—
|
|
|
Customer tanks, buildings, land and other
|
|
14,519
|
|
622
|
|
|
5,155
|
|
—
|
|
|
7,454
|
|
—
|
|
||||||
|
Salt water disposal wells
|
|
—
|
|
24,288
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
||||||
|
Goodwill
|
|
2,922
|
|
16,957
|
|
|
4,640
|
|
—
|
|
|
—
|
|
—
|
|
||||||
|
Customer lists
|
|
19,480
|
|
64,000
|
|
|
12,211
|
|
—
|
|
|
5,574
|
|
—
|
|
||||||
|
Non-compete agreements
|
|
2,659
|
|
13,300
|
|
|
944
|
|
—
|
|
|
1,006
|
|
—
|
|
||||||
|
Permits and favorable lease arrangements
|
|
—
|
|
10,683
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
||||||
|
Other intangibles
|
|
—
|
|
—
|
|
|
5,678
|
|
—
|
|
|
—
|
|
—
|
|
||||||
|
Trade names & trademarks
|
|
—
|
|
—
|
|
|
3,291
|
|
—
|
|
|
—
|
|
—
|
|
||||||
|
Aggregate fair value of transactions
|
|
$
|
38,661
|
|
$
|
130,340
|
|
|
$
|
39,221
|
|
$
|
—
|
|
|
$
|
14,034
|
|
$
|
—
|
|
|
|
|
2014
|
|
2013
|
||||
|
Propane gas and related products
|
|
$
|
121,111
|
|
|
$
|
94,946
|
|
|
Appliances, parts and supplies
|
|
24,858
|
|
|
22,170
|
|
||
|
Inventories
|
|
$
|
145,969
|
|
|
$
|
117,116
|
|
|
|
Estimated useful lives
|
|
2014
|
|
2013
|
||||
|
Land
|
Indefinite
|
|
$
|
31,890
|
|
|
$
|
30,978
|
|
|
Land improvements
|
2-20
|
|
12,812
|
|
|
12,021
|
|
||
|
Buildings and improvements
|
20
|
|
68,492
|
|
|
67,050
|
|
||
|
Vehicles, including transport trailers
|
8-20
|
|
95,701
|
|
|
101,224
|
|
||
|
Bulk equipment and district facilities
|
5-30
|
|
109,739
|
|
|
107,835
|
|
||
|
Tanks, cylinders and customer equipment
|
2-30
|
|
772,402
|
|
|
767,365
|
|
||
|
Salt water disposal wells and related equipment
|
2-23
|
|
24,288
|
|
|
—
|
|
||
|
Computer and office equipment
|
2-5
|
|
116,265
|
|
|
117,718
|
|
||
|
Construction in progress
|
n/a
|
|
7,029
|
|
|
3,077
|
|
||
|
|
|
|
1,238,618
|
|
|
1,207,268
|
|
||
|
Less: accumulated depreciation
|
|
|
626,831
|
|
|
617,541
|
|
||
|
Property, plant and equipment, net
|
|
|
$
|
611,787
|
|
|
$
|
589,727
|
|
|
|
|
2014
|
|
2013
|
||||
|
Accrued interest
|
|
$
|
12,182
|
|
|
$
|
19,795
|
|
|
Accrued payroll
|
|
37,120
|
|
|
30,295
|
|
||
|
Customer deposits and advances
|
|
25,412
|
|
|
20,420
|
|
||
|
Other
|
|
50,447
|
|
|
50,592
|
|
||
|
Other current liabilities
|
|
$
|
125,161
|
|
|
$
|
121,102
|
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Operating expense
|
|
$
|
190,999
|
|
|
$
|
181,932
|
|
|
$
|
177,903
|
|
|
Depreciation and amortization expense
|
|
5,829
|
|
|
5,744
|
|
|
6,545
|
|
|||
|
Equipment lease expense
|
|
15,807
|
|
|
14,028
|
|
|
12,841
|
|
|||
|
|
|
$
|
212,635
|
|
|
$
|
201,704
|
|
|
$
|
197,289
|
|
|
|
2014
|
|
2013
|
||||
|
Accounts receivable pledged as collateral
|
$
|
159,003
|
|
|
$
|
130,025
|
|
|
Accounts receivable
|
24,108
|
|
|
4,867
|
|
||
|
Other
|
247
|
|
|
506
|
|
||
|
Less: Allowance for doubtful accounts
|
(4,756
|
)
|
|
(3,607
|
)
|
||
|
Accounts and notes receivable, net
|
$
|
178,602
|
|
|
$
|
131,791
|
|
|
|
|
July 31, 2014
|
|
July 31, 2013
|
||||||||||||||||||||
|
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net
|
||||||||||||
|
Goodwill, net
|
|
$
|
273,210
|
|
|
$
|
—
|
|
|
$
|
273,210
|
|
|
$
|
253,362
|
|
|
$
|
—
|
|
|
$
|
253,362
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Intangible assets, net
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Amortized intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Customer related
|
|
$
|
500,100
|
|
|
$
|
(322,277
|
)
|
|
$
|
177,823
|
|
|
$
|
416,620
|
|
|
$
|
(302,179
|
)
|
|
$
|
114,441
|
|
|
Non-compete agreements
|
|
63,933
|
|
|
(43,120
|
)
|
|
20,813
|
|
|
47,974
|
|
|
(40,994
|
)
|
|
6,980
|
|
||||||
|
Permits and favorable lease arrangements
|
|
10,683
|
|
|
(119
|
)
|
|
10,564
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Other
|
|
9,177
|
|
|
(4,592
|
)
|
|
4,585
|
|
|
9,172
|
|
|
(3,445
|
)
|
|
5,727
|
|
||||||
|
|
|
583,893
|
|
|
(370,108
|
)
|
|
213,785
|
|
|
473,766
|
|
|
(346,618
|
)
|
|
127,148
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Unamortized intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Trade names & trademarks
|
|
62,386
|
|
|
|
|
|
62,386
|
|
|
62,368
|
|
|
|
|
|
62,368
|
|
||||||
|
Total intangible assets, net
|
|
$
|
646,279
|
|
|
$
|
(370,108
|
)
|
|
$
|
276,171
|
|
|
$
|
536,134
|
|
|
$
|
(346,618
|
)
|
|
$
|
189,516
|
|
|
|
Propane and related equipment sales
|
Midstream operations
|
Total
|
||||||
|
Balance July 31, 2012
|
$
|
248,944
|
|
$
|
—
|
|
$
|
248,944
|
|
|
Acquisitions
|
4,640
|
|
—
|
|
4,640
|
|
|||
|
Other
|
(222
|
)
|
—
|
|
(222
|
)
|
|||
|
Balance July 31, 2013
|
253,362
|
|
—
|
|
253,362
|
|
|||
|
Acquisitions
|
2,922
|
|
16,957
|
|
19,879
|
|
|||
|
Other
|
(31
|
)
|
—
|
|
(31
|
)
|
|||
|
Balance July 31, 2014
|
$
|
256,253
|
|
$
|
16,957
|
|
$
|
273,210
|
|
|
Aggregate amortization expense related to intangible assets, net:
|
|||
|
For the year ended July 31,
|
|
||
|
2014
|
$
|
23,490
|
|
|
2013
|
21,725
|
|
|
|
2012
|
21,604
|
|
|
|
Estimated amortization expense:
|
|||
|
For the year ended July 31,
|
|||
|
2015
|
$
|
27,950
|
|
|
2016
|
26,164
|
|
|
|
2017
|
25,589
|
|
|
|
2018
|
23,034
|
|
|
|
2019
|
17,247
|
|
|
|
|
|
2014
|
|
2013
|
||||
|
Senior notes
|
|
|
|
|
||||
|
Fixed rate, 6.50%, due 2021 (1)
|
|
$
|
500,000
|
|
|
$
|
500,000
|
|
|
Fixed rate, 6.75%, due 2022, net of unamortized premium of $5,863 (3)
|
|
480,863
|
|
|
—
|
|
||
|
Fixed rate, 9.125%, due 2017, net of unamortized discount of $2,556 at July 31, 2013
|
|
—
|
|
|
297,444
|
|
||
|
Fixed rate, 8.625%, due 2020 (2)
|
|
182,000
|
|
|
182,000
|
|
||
|
Fair value adjustments related to interest rate swaps
|
|
(2,534
|
)
|
|
(1,657
|
)
|
||
|
|
|
|
|
|
||||
|
Secured credit facility
|
|
|
|
|
||||
|
Variable interest rate, expiring October 2018 (net of $69.5 million and $50.1 million classified as short-term borrowings at July 31, 2014 and 2013, respectively)
|
|
123,781
|
|
|
121,346
|
|
||
|
|
|
|
|
|
||||
|
Notes payable
|
|
|
|
|
||||
|
8.8% and 9.1% weighted average interest rate at July 31, 2014 and 2013, respectively, due 2014 to 2022, net of unamortized discount of $2,239 and $2,392 at July 31, 2014 and 2013, respectively
|
|
11,727
|
|
|
10,898
|
|
||
|
|
|
1,295,837
|
|
|
1,110,031
|
|
||
|
Less: current portion, included in other current liabilities on the consolidated balance sheets
|
|
3,623
|
|
|
3,091
|
|
||
|
Long-term debt
|
|
$
|
1,292,214
|
|
|
$
|
1,106,940
|
|
|
(1)
|
During
November 2010
, Ferrellgas issued
$500.0 million
in aggregate principal amount of
6.50%
senior notes due
2021
at an offering price equal to par. These notes are general unsecured senior obligations of Ferrellgas and are effectively junior to all future senior secured indebtedness of Ferrellgas, to the extent of the value of the assets securing the debt, and are structurally subordinated to all existing and future indebtedness and obligations of the operating partnership. The senior notes bear interest from the date of issuance, payable
semi-annually
in arrears on May 1 and November 1 of each year. The outstanding principal amount is due on
May 1, 2021
. Ferrellgas would incur prepayment penalties if it were to repay the notes prior to
2019
.
|
|
(2)
|
During
April 2010
, Ferrellgas issued
$280.0 million
of its fixed rate senior notes. The senior notes bear interest from the date of issuance, payable
semi-annually
in arrears on June 15 and December 15 of each year. Ferrellgas would incur prepayment penalties if it were to repay the notes prior to
2018
. During March 2011, Ferrellgas redeemed
$98.0 million
of these fixed rate senior notes.
|
|
(3)
|
During
November 2013
, Ferrellgas issued
$325.0 million
in aggregate principal amount of
6.75%
senior notes due
2022
at an offering price equal to par. Ferrellgas received
$319.3 million
of net proceeds after deducting underwriters' fees. Ferrellgas used the net proceeds to redeem all of its
$300.0 million
9.125%
fixed rate senior notes due
October 1, 2017
. Ferrellgas used the remaining proceeds to pay the related
$14.7 million
make whole and consent payments,
$3.3 million
in interest payments and to reduce outstanding indebtedness under the secured credit facility. This redemption also resulted in
$6.0 million
of non-cash write-offs of unamortized debt discount and related capitalized debt costs. The make whole and consent payments and the non-cash write-offs of unamortized debt discount and related capitalized debt costs are classified as loss on extinguishment of debt. During
June 2014
, Ferrellgas issued an additional
$150.0 million
in aggregate principal amount of
6.75%
senior notes due
2022
at an offering price equal to
104%
of par. Ferrellgas used the net proceeds for general corporate purposes, including to repay indebtedness under its secured credit facility and to pay related transaction fees and expenses.
|
|
•
|
for Base Rate Loans or Swing Line Loans, the Base Rate, which is defined as the higher of i) the federal funds rate plus
0.50%
, ii) Bank of America’s prime rate; or iii) the Eurodollar Rate plus
1.00%
; plus a margin varying from
0.75%
to
1.75%
(as of
July 31, 2014
and
2013
, the margin was
1.25%
and
1.75%
, respectively); or
|
|
•
|
for Eurodollar Rate Loans, the Eurodollar Rate, which is defined as the LIBOR Rate plus a margin varying from
1.75%
to
2.75%
(as of
July 31, 2014
and
2013
, the margin was
2.25%
and
2.75%
, respectively).
|
|
For the year ending July 31,
|
|
Scheduled annual principal payments
|
|
|
|
2015
|
|
$
|
3,623
|
|
|
2016
|
|
3,523
|
|
|
|
2017
|
|
3,186
|
|
|
|
2018
|
|
1,704
|
|
|
|
2019
|
|
124,855
|
|
|
|
Thereafter
|
|
1,157,856
|
|
|
|
Total
|
|
$
|
1,294,747
|
|
|
|
|
2014
|
|
2013
|
||
|
Public common unitholders (1)
|
|
55,153,208
|
|
|
52,997,790
|
|
|
Ferrell Companies (2)
|
|
21,469,664
|
|
|
21,469,664
|
|
|
FCI Trading Corp. (3)
|
|
195,686
|
|
|
195,686
|
|
|
Ferrell Propane, Inc. (4)
|
|
51,204
|
|
|
51,204
|
|
|
James E. Ferrell (5)
|
|
4,358,475
|
|
|
4,358,475
|
|
|
(1)
|
These common units are listed on the New York Stock Exchange under the symbol “FGP.”
|
|
(2)
|
Ferrell Companies is the owner of the general partner and a
26.4%
direct owner of Ferrellgas Partner’s common units and thus a related party. Ferrell Companies also beneficially owns
195,686
and
51,204
common units of Ferrellgas Partners held by FCI Trading Corp. (“FCI Trading”) and Ferrell Propane, Inc. (“Ferrell Propane”), respectively, bringing Ferrell Companies’ total beneficial ownership to
26.7%
.
|
|
(3)
|
FCI Trading is an affiliate of the general partner and thus a related party.
|
|
(4)
|
Ferrell Propane is controlled by the general partner and thus a related party.
|
|
(5)
|
James E. Ferrell (“Mr. Ferrell”) is the Chairman of the Board of Directors of the general partner and a related party.
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Public common unitholders
|
|
$
|
107,164
|
|
|
$
|
105,934
|
|
|
$
|
104,192
|
|
|
Ferrell Companies
|
|
42,939
|
|
|
42,939
|
|
|
41,550
|
|
|||
|
FCI Trading Corp.
|
|
392
|
|
|
392
|
|
|
392
|
|
|||
|
Ferrell Propane, Inc.
|
|
104
|
|
|
104
|
|
|
104
|
|
|||
|
James E. Ferrell
|
|
8,717
|
|
|
8,717
|
|
|
8,717
|
|
|||
|
General partner
|
|
1,609
|
|
|
1,596
|
|
|
1,565
|
|
|||
|
|
|
$
|
160,925
|
|
|
$
|
159,682
|
|
|
$
|
156,520
|
|
|
Ferrell Companies
|
$
|
11,265
|
|
|
FCI Trading Corp.
|
98
|
|
|
|
Ferrell Propane, Inc.
|
26
|
|
|
|
James E. Ferrell
|
2,179
|
|
|
|
General partner
|
418
|
|
|
|
|
|
Asset (Liability)
|
||||||||||||||
|
|
|
Quoted Prices in Active Markets for Identical Assets and Liabilities (Level 1)
|
|
Significant Other Observable Inputs (Level 2)
|
|
Unobservable Inputs (Level 3)
|
|
Total
|
||||||||
|
July 31, 2014:
|
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
2,101
|
|
|
$
|
—
|
|
|
$
|
2,101
|
|
|
Propane commodity derivatives
|
|
$
|
—
|
|
|
$
|
7,006
|
|
|
$
|
—
|
|
|
$
|
7,006
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
(5,075
|
)
|
|
$
|
—
|
|
|
$
|
(5,075
|
)
|
|
Propane commodity derivatives
|
|
$
|
—
|
|
|
$
|
(83
|
)
|
|
$
|
—
|
|
|
$
|
(83
|
)
|
|
Contingent consideration
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(6,400
|
)
|
|
$
|
(6,400
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
July 31, 2013:
|
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
3,783
|
|
|
$
|
—
|
|
|
$
|
3,783
|
|
|
Commodity derivatives propane swaps
|
|
$
|
—
|
|
|
$
|
2,532
|
|
|
$
|
—
|
|
|
$
|
2,532
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
(4,998
|
)
|
|
$
|
—
|
|
|
$
|
(4,998
|
)
|
|
Commodity derivatives propane swaps
|
|
$
|
—
|
|
|
$
|
(907
|
)
|
|
$
|
—
|
|
|
$
|
(907
|
)
|
|
|
|
Contingent consideration liability
|
||
|
Balance at July 31, 2013
|
|
$
|
—
|
|
|
Estimated value at acquisition
|
|
1,400
|
|
|
|
Increase in fair value related to accretion
|
|
110
|
|
|
|
Change in fair value included in earnings
|
|
4,890
|
|
|
|
Balance at July 31, 2014
|
|
$
|
6,400
|
|
|
|
|
Fair value at July 31, 2014
|
|
Valuation technique
|
|
Unobservable input
|
|
Range
|
Weighted Average
|
|||
|
Contingent consideration liability
|
|
$
|
6,400
|
|
|
Discounted cash flow
|
A.
|
Weighted average cost of capital (WACC)
|
|
N/A
|
20
|
%
|
|
|
|
|
|
|
|
B.
|
Probability of forecast
|
|
10% - 70%
|
N/A
|
|
|
|
|
|
Increase/(decrease)
|
||||||||||||||
|
|
|
5% increase in WACC
|
|
5% decrease in WACC
|
|
10% increase in best earnings forecast probability
|
|
10% decrease in best earnings forecast probability
|
||||||||
|
Change in the fair value of contingent consideration
|
|
$
|
(470
|
)
|
|
$
|
400
|
|
|
$
|
840
|
|
|
$
|
(1,010
|
)
|
|
|
|
July 31, 2014
|
||||||||||
|
|
|
Asset Derivatives
|
|
Liability Derivatives
|
||||||||
|
Derivative Instrument
|
|
Location
|
|
Fair value
|
|
Location
|
|
Fair value
|
||||
|
Propane commodity derivatives
|
|
Prepaid expenses and other current assets
|
|
$
|
5,301
|
|
|
Other current liabilities
|
|
$
|
83
|
|
|
Propane commodity derivatives
|
|
Other assets, net
|
|
1,705
|
|
|
Other liabilities
|
|
—
|
|
||
|
Interest rate swap agreements, current portion
|
|
Prepaid expenses and other current assets
|
|
2,101
|
|
|
Other current liabilities
|
|
—
|
|
||
|
Interest rate swap agreements, noncurrent portion
|
|
Other assets, net
|
|
—
|
|
|
Other liabilities
|
|
5,075
|
|
||
|
|
|
Total
|
|
$
|
9,107
|
|
|
Total
|
|
$
|
5,158
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
July 31, 2013
|
||||||||||
|
|
|
Asset Derivatives
|
|
Liability Derivatives
|
||||||||
|
Derivative Instrument
|
|
Location
|
|
Fair value
|
|
Location
|
|
Fair value
|
||||
|
Propane commodity derivatives
|
|
Prepaid expenses and other current assets
|
|
$
|
1,400
|
|
|
Other current liabilities
|
|
$
|
569
|
|
|
Propane commodity derivatives
|
|
Other assets, net
|
|
1,132
|
|
|
Other liabilities
|
|
338
|
|
||
|
Interest rate swap agreements, current portion
|
|
Prepaid expenses and other current assets
|
|
3,341
|
|
|
Other current liabilities
|
|
—
|
|
||
|
Interest rate swap agreements, noncurrent portion
|
|
Other assets, net
|
|
442
|
|
|
Other liabilities
|
|
4,998
|
|
||
|
|
|
Total
|
|
$
|
6,315
|
|
|
Total
|
|
$
|
5,905
|
|
|
|
|
|
|
Amount of Gain Recognized on Derivative
|
|
Amount of Interest Expense Recognized on Fixed-Rated Debt (Related Hedged Item)
|
||||||||||||
|
Derivative Instrument
|
|
Location of Gain Recognized on Derivative
|
|
For the year ended July 31,
|
|
For the year ended July 31,
|
||||||||||||
|
|
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Interest rate swap agreements
|
|
Interest expense
|
|
$
|
2,520
|
|
|
$
|
3,205
|
|
|
$
|
(11,985
|
)
|
|
$
|
(21,875
|
)
|
|
|
|
For the year ended July 31, 2014
|
||||||||
|
Derivative Instrument
|
|
Amount of Gain (Loss) Recognized in AOCI on Derivative
|
|
Location of Gain (Loss) Reclassified from AOCI into Income
|
|
Amount of Gain (Loss) Reclassified from AOCI into Income
|
||||
|
Commodity derivatives propane swaps
|
|
$
|
15,473
|
|
|
Cost of product sold- propane and other gas liquids sales
|
|
$
|
10,175
|
|
|
Interest rate swap agreements
|
|
(881
|
)
|
|
Interest expense
|
|
—
|
|
||
|
|
|
$
|
14,592
|
|
|
|
|
$
|
10,175
|
|
|
|
|
For the year ended July 31, 2013
|
||||||||
|
Derivative Instrument
|
|
Amount of Gain (Loss) Recognized in AOCI on Derivative
|
|
Location of Gain (Loss) Reclassified from AOCI into Income
|
|
Amount of Gain (Loss) Reclassified from AOCI into Income
|
||||
|
Commodity derivatives propane swaps
|
|
$
|
2,032
|
|
|
Cost of product sold- propane and other gas liquids sales
|
|
$
|
(10,613
|
)
|
|
Interest rate swap agreements
|
|
2,220
|
|
|
Interest expense
|
|
—
|
|
||
|
|
|
$
|
4,252
|
|
|
|
|
$
|
(10,613
|
)
|
|
|
|
For the year ended July 31,
|
||||||||||
|
Gains and losses on derivatives included in AOCI
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Beginning balance
|
|
$
|
2,066
|
|
|
$
|
(12,799
|
)
|
|
$
|
5,161
|
|
|
Change in value on risk management commodity derivatives
|
|
15,473
|
|
|
2,032
|
|
|
(23,290
|
)
|
|||
|
Reclassification of gains and losses of commodity hedges to cost of product sold - propane and other gas liquids sales
|
|
(10,175
|
)
|
|
10,613
|
|
|
7,108
|
|
|||
|
Change in value on risk management interest rate derivatives
|
|
(881
|
)
|
|
2,220
|
|
|
(1,778
|
)
|
|||
|
Ending balance
|
|
$
|
6,483
|
|
|
$
|
2,066
|
|
|
$
|
(12,799
|
)
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Operating expense
|
|
$
|
216,657
|
|
|
$
|
203,859
|
|
|
$
|
198,576
|
|
|
|
|
|
|
|
|
|
||||||
|
General and administrative expense
|
|
$
|
32,119
|
|
|
$
|
30,053
|
|
|
$
|
26,213
|
|
|
|
|
Future minimum rental and buyout amounts by fiscal year
|
||||||||||||||||||||||
|
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
Thereafter
|
||||||||||||
|
Operating lease obligations
|
|
$
|
31,635
|
|
|
$
|
26,182
|
|
|
$
|
21,120
|
|
|
$
|
16,456
|
|
|
$
|
11,798
|
|
|
$
|
11,884
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating lease buyouts
|
|
$
|
1,448
|
|
|
$
|
2,054
|
|
|
$
|
1,509
|
|
|
$
|
2,746
|
|
|
$
|
2,893
|
|
|
$
|
6,649
|
|
|
|
|
Ratio of total distributions payable to:
|
||||
|
Quarterly distribution per common unit
|
|
Common unitholder
|
|
General partner
|
||
|
$0.56 to $0.63
|
|
86.9
|
%
|
|
13.1
|
%
|
|
$0.64 to $0.82
|
|
76.8
|
%
|
|
23.2
|
%
|
|
$0.83 and above
|
|
51.5
|
%
|
|
48.5
|
%
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Common unitholders’ interest in net earnings (loss)
|
|
$
|
32,879
|
|
|
$
|
55,862
|
|
|
$
|
(10,842
|
)
|
|
|
|
|
|
|
|
|
||||||
|
Weighted average common units outstanding (in thousands)
|
|
79,651.1
|
|
|
79,038.6
|
|
|
77,572.4
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Dilutive securities
|
|
20.6
|
|
|
37.0
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Weighted average common units outstanding plus dilutive securities
|
|
79,671.7
|
|
|
79,075.6
|
|
|
77,572.4
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Basic and diluted net earnings (loss) per common unitholders’ interest
|
|
$
|
0.41
|
|
|
$
|
0.71
|
|
|
$
|
(0.14
|
)
|
|
|
|
Year Ended July 31, 2014
|
|||||||||||||||
|
|
|
Propane and related equipment sales
|
|
Midstream operations
|
|
Corporate and other
|
|
Total
|
|||||||||
|
|
|
|
|||||||||||||||
|
Segment revenues
|
|
$
|
2,398,425
|
|
|
$
|
7,435
|
|
|
$
|
—
|
|
|
$
|
2,405,860
|
|
|
|
Direct costs (1)
|
|
|
2,067,133
|
|
|
|
3,997
|
|
|
|
46,582
|
|
|
|
2,117,712
|
|
|
|
Adjusted EBITDA
|
|
$
|
331,292
|
|
|
$
|
3,438
|
|
|
$
|
(46,582
|
)
|
|
$
|
288,148
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
Year Ended July 31,
|
||
|
|
|
2014
|
||
|
|
|
|
|
|
|
Net earnings attributable to Ferrellgas Partners, L.P.
|
|
$
|
33,211
|
|
|
Income tax expense
|
|
|
2,516
|
|
|
Interest expense
|
|
|
86,502
|
|
|
Depreciation and amortization expense
|
|
|
84,202
|
|
|
EBITDA
|
|
|
206,431
|
|
|
Loss on extinguishment of debt
|
|
|
21,202
|
|
|
Non-cash employee stock ownership plan compensation charge
|
|
|
21,789
|
|
|
Non-cash stock and unit-based compensation charge
|
|
|
24,508
|
|
|
Loss on disposal of assets
|
|
|
6,486
|
|
|
Other expense (income), net
|
|
|
479
|
|
|
Change in fair value of contingent consideration
|
|
|
5,000
|
|
|
Litigation accrual and related legal fees associated with a class action lawsuit
|
|
|
1,749
|
|
|
Net earnings attributable to noncontrolling interest
|
|
|
504
|
|
|
Adjusted EBITDA
|
|
$
|
288,148
|
|
|
|
|
July 31,
|
||
|
2014
|
||||
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
Propane and related equipment sales
|
|
$
|
1,400,603
|
|
|
Midstream operations
|
|
|
136,116
|
|
|
Corporate and unallocated
|
|
|
35,551
|
|
|
Total consolidated assets
|
|
$
|
1,572,270
|
|
|
|
|
Year Ended July 31, 2014
|
|||||||||||||||
|
|
|
Propane and related equipment sales
|
|
Midstream operations
|
|
Corporate and other
|
|
Total
|
|||||||||
|
|
|
|
|||||||||||||||
|
Maintenance
|
|
$
|
14,682
|
|
|
$
|
181
|
|
|
$
|
3,275
|
|
|
$
|
18,138
|
|
|
|
Growth
|
|
|
30,501
|
|
|
|
1,715
|
|
|
|
627
|
|
|
|
32,843
|
|
|
|
Total
|
|
$
|
45,183
|
|
|
$
|
1,896
|
|
|
$
|
3,902
|
|
|
$
|
50,981
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
For the year ended July 31, 2014
|
|
First quarter
|
|
Second quarter
|
|
Third quarter
|
|
Fourth quarter
|
||||||||
|
Revenues
|
|
$
|
415,030
|
|
|
$
|
869,683
|
|
|
$
|
722,117
|
|
|
$
|
399,030
|
|
|
Gross margin from propane and other gas liquids sales (a)
|
|
123,469
|
|
|
237,940
|
|
|
202,861
|
|
|
126,685
|
|
||||
|
Net earnings (loss)
|
|
(25,057
|
)
|
|
61,123
|
|
|
45,890
|
|
|
(48,241
|
)
|
||||
|
Net earnings (loss) attributable to Ferrellgas Partners, L.P.
|
|
(24,843
|
)
|
|
60,464
|
|
|
45,385
|
|
|
(47,795
|
)
|
||||
|
Common unitholders’ interest in net earnings (loss)
|
|
(24,595
|
)
|
|
59,860
|
|
|
44,931
|
|
|
(47,317
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic and diluted net earnings (loss) per common unitholders’ interest
|
|
$
|
(0.31
|
)
|
|
$
|
0.72
|
|
|
$
|
0.57
|
|
|
$
|
(0.58
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
For the year ended July 31, 2013
|
|
First quarter
|
|
Second quarter
|
|
Third quarter
|
|
Fourth quarter
|
||||||||
|
Revenues
|
|
$
|
362,909
|
|
|
$
|
658,865
|
|
|
$
|
603,020
|
|
|
$
|
350,673
|
|
|
Gross margin from propane and other gas liquids sales (a)
|
|
121,624
|
|
|
206,838
|
|
|
195,201
|
|
|
123,343
|
|
||||
|
Net earnings (loss)
|
|
(17,796
|
)
|
|
58,843
|
|
|
45,180
|
|
|
(29,060
|
)
|
||||
|
Net earnings (loss) attributable to Ferrellgas Partners, L.P.
|
|
(17,658
|
)
|
|
58,207
|
|
|
44,681
|
|
|
(28,804
|
)
|
||||
|
Common unitholders’ interest in net earnings (loss)
|
|
(17,481
|
)
|
|
55,069
|
|
|
44,234
|
|
|
(28,516
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic and diluted net earnings (loss) per common unitholders’ interest
|
|
$
|
(0.22
|
)
|
|
$
|
0.70
|
|
|
$
|
0.56
|
|
|
$
|
(0.36
|
)
|
|
(a)
|
Gross
margin from “Propane and other gas liquids sales” represents “Revenues - Propane and other gas liquids sales” less “Cost of product sold – propane and other gas liquids sales.”
|
|
FERRELLGAS PARTNERS FINANCE CORP.
|
|||||||
|
(a wholly-owned subsidiary of Ferrellgas Partners, L.P.)
|
|||||||
|
BALANCE SHEETS
|
|||||||
|
|
|
||||||
|
|
July 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
ASSETS
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Cash
|
$
|
969
|
|
|
$
|
969
|
|
|
Total assets
|
$
|
969
|
|
|
$
|
969
|
|
|
|
|
|
|
||||
|
Contingencies and commitments (Note B)
|
|
|
|
||||
|
|
|
|
|
||||
|
STOCKHOLDER'S EQUITY
|
|
|
|
||||
|
|
|
|
|
||||
|
Common stock, $1.00 par value; 2,000 shares authorized; 1,000 shares issued and outstanding
|
$
|
1,000
|
|
|
$
|
1,000
|
|
|
|
|
|
|
||||
|
Additional paid in capital
|
15,106
|
|
|
12,957
|
|
||
|
|
|
|
|
||||
|
Accumulated deficit
|
(15,137
|
)
|
|
(12,988
|
)
|
||
|
Total stockholder's equity
|
$
|
969
|
|
|
$
|
969
|
|
|
See notes to financial statements.
|
|||||||
|
FERRELLGAS PARTNERS FINANCE CORP.
|
|||||||||||
|
(a wholly-owned subsidiary of Ferrellgas Partners, L.P.)
|
|||||||||||
|
STATEMENTS OF EARNINGS
|
|||||||||||
|
|
|
||||||||||
|
|
For the year ended July 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
||||||
|
General and administrative expense
|
$
|
2,149
|
|
|
$
|
2,038
|
|
|
$
|
1,999
|
|
|
|
|
|
|
|
|
||||||
|
Net loss
|
$
|
(2,149
|
)
|
|
$
|
(2,038
|
)
|
|
$
|
(1,999
|
)
|
|
See notes to financial statements.
|
|||||||||||
|
FERRELLGAS PARTNERS FINANCE CORP.
|
|||||||||||||||||||
|
(a wholly-owned subsidiary of Ferrellgas Partners, L.P.)
|
|||||||||||||||||||
|
STATEMENTS OF STOCKHOLDER'S EQUITY
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
Additional
|
|
|
|
Total
|
|||||||||
|
|
|
Common stock
|
|
paid in
|
|
Accumulated
|
|
stockholder's
|
|||||||||||
|
|
|
Shares
|
|
Dollars
|
|
capital
|
|
deficit
|
|
equity
|
|||||||||
|
July 31, 2011
|
|
1,000
|
|
|
1,000
|
|
|
8,920
|
|
|
(8,951
|
)
|
|
969
|
|
||||
|
Capital contribution
|
|
—
|
|
|
—
|
|
|
1,999
|
|
|
—
|
|
|
1,999
|
|
||||
|
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,999
|
)
|
|
(1,999
|
)
|
||||
|
July 31, 2012
|
|
1,000
|
|
|
1,000
|
|
|
10,919
|
|
|
(10,950
|
)
|
|
969
|
|
||||
|
Capital contribution
|
|
—
|
|
|
—
|
|
|
2,038
|
|
|
—
|
|
|
2,038
|
|
||||
|
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,038
|
)
|
|
(2,038
|
)
|
||||
|
July 31, 2013
|
|
1,000
|
|
|
$
|
1,000
|
|
|
$
|
12,957
|
|
|
$
|
(12,988
|
)
|
|
$
|
969
|
|
|
Capital contribution
|
|
—
|
|
|
—
|
|
|
2,149
|
|
|
—
|
|
|
2,149
|
|
||||
|
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,149
|
)
|
|
(2,149
|
)
|
||||
|
July 31, 2014
|
|
1,000
|
|
|
$
|
1,000
|
|
|
$
|
15,106
|
|
|
$
|
(15,137
|
)
|
|
$
|
969
|
|
|
See notes to financial statements.
|
|||||||||||||||||||
|
FERRELLGAS PARTNERS FINANCE CORP.
|
|||||||||||
|
(a wholly-owned subsidiary of Ferrellgas Partners, L.P.)
|
|||||||||||
|
STATEMENTS OF CASH FLOWS
|
|||||||||||
|
|
|
||||||||||
|
|
For the year ended July 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net loss
|
$
|
(2,149
|
)
|
|
$
|
(2,038
|
)
|
|
$
|
(1,999
|
)
|
|
Cash used in operating activities
|
(2,149
|
)
|
|
(2,038
|
)
|
|
(1,999
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
||||||
|
Capital contribution
|
2,149
|
|
|
2,038
|
|
|
1,999
|
|
|||
|
Cash provided by financing activities
|
2,149
|
|
|
2,038
|
|
|
1,999
|
|
|||
|
|
|
|
|
|
|
||||||
|
Change in cash
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Cash - beginning of year
|
969
|
|
|
969
|
|
|
969
|
|
|||
|
Cash - end of year
|
$
|
969
|
|
|
$
|
969
|
|
|
$
|
969
|
|
|
See notes to financial statements.
|
|||||||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||
|
CONSOLIDATED BALANCE SHEETS
|
|||||||
|
(in thousands)
|
|||||||
|
|
July 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
ASSETS
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
8,283
|
|
|
$
|
6,307
|
|
|
Accounts and notes receivable (including $159,003 and $130,025 of accounts receivable
pledged as collateral at 2014 and 2013, respectively, and net of allowance for doubtful
accounts of $4,756 and $3,607 at 2014 and 2013, respectively)
|
178,602
|
|
|
131,791
|
|
||
|
Inventories
|
145,969
|
|
|
117,116
|
|
||
|
Prepaid expenses and other current assets
|
32,079
|
|
|
25,582
|
|
||
|
Total current assets
|
364,933
|
|
|
280,796
|
|
||
|
|
|
|
|
||||
|
Property, plant and equipment, net
|
611,787
|
|
|
589,727
|
|
||
|
Goodwill
|
273,210
|
|
|
253,362
|
|
||
|
Intangible assets, net
|
276,171
|
|
|
189,516
|
|
||
|
Other assets, net
|
43,732
|
|
|
39,531
|
|
||
|
Total assets
|
$
|
1,569,833
|
|
|
$
|
1,352,932
|
|
|
|
|
|
|
||||
|
LIABILITIES AND PARTNERS' CAPITAL
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
|
|
||
|
Accounts payable
|
$
|
69,360
|
|
|
$
|
49,128
|
|
|
Short-term borrowings
|
69,519
|
|
|
50,054
|
|
||
|
Collateralized note payable
|
91,000
|
|
|
82,000
|
|
||
|
Other current liabilities
|
123,153
|
|
|
118,903
|
|
||
|
Total current liabilities
|
353,032
|
|
|
300,085
|
|
||
|
|
|
|
|
||||
|
Long-term debt
|
1,110,214
|
|
|
924,940
|
|
||
|
Other liabilities
|
36,662
|
|
|
33,431
|
|
||
|
Contingencies and commitments (Note M)
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Partners' capital:
|
|
|
|
|
|
||
|
Limited partner
|
63,024
|
|
|
91,810
|
|
||
|
General partner
|
643
|
|
|
938
|
|
||
|
Accumulated other comprehensive income
|
6,258
|
|
|
1,728
|
|
||
|
Total partners' capital
|
69,925
|
|
|
94,476
|
|
||
|
Total liabilities and partners' capital
|
$
|
1,569,833
|
|
|
$
|
1,352,932
|
|
|
See notes to consolidated financial statements.
|
|||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||
|
CONSOLIDATED STATEMENTS OF EARNINGS
|
|||||||||||
|
(in thousands)
|
|||||||||||
|
|
For the year ended July 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
||||||
|
Revenues:
|
|
|
|
|
|
||||||
|
Propane and other gas liquids sales
|
$
|
2,147,343
|
|
|
$
|
1,739,267
|
|
|
$
|
2,160,945
|
|
|
Other
|
258,517
|
|
|
236,200
|
|
|
178,147
|
|
|||
|
Total revenues
|
2,405,860
|
|
|
1,975,467
|
|
|
2,339,092
|
|
|||
|
|
|
|
|
|
|
||||||
|
Costs and expenses:
|
|
|
|
|
|
||||||
|
Cost of product sold - propane and other gas liquids sales
|
1,456,388
|
|
|
1,092,261
|
|
|
1,601,886
|
|
|||
|
Cost of product sold - other
|
158,152
|
|
|
144,456
|
|
|
95,323
|
|
|||
|
Operating expense (includes $5.3 million, $2.4 million and $2.7 million for the
years ended July 31, 2014, 2013 and 2012, respectively, for non-cash stock
and unit-based compensation)
|
451,551
|
|
|
412,430
|
|
|
401,377
|
|
|||
|
Depreciation and amortization expense
|
84,202
|
|
|
83,344
|
|
|
83,841
|
|
|||
|
General and administrative expense (includes $19.2 million, $11.2 million and $6.1 million for the years ended July 31, 2014, 2013 and 2012, respectively, for non-cash stock and unit-based compensation)
|
65,156
|
|
|
53,181
|
|
|
43,212
|
|
|||
|
Equipment lease expense
|
17,745
|
|
|
15,983
|
|
|
14,648
|
|
|||
|
Non-cash employee stock ownership plan compensation charge
|
21,789
|
|
|
15,769
|
|
|
9,440
|
|
|||
|
Loss on disposal of assets
|
6,486
|
|
|
10,421
|
|
|
6,035
|
|
|||
|
|
|
|
|
|
|
||||||
|
Operating income
|
144,391
|
|
|
147,622
|
|
|
83,330
|
|
|||
|
|
|
|
|
|
|
||||||
|
Interest expense
|
(70,332
|
)
|
|
(72,974
|
)
|
|
(77,127
|
)
|
|||
|
Loss on extinguishment of debt
|
(21,202
|
)
|
|
—
|
|
|
—
|
|
|||
|
Other income (expense), net
|
(479
|
)
|
|
565
|
|
|
506
|
|
|||
|
|
|
|
|
|
|
||||||
|
Earnings before income taxes
|
52,378
|
|
|
75,213
|
|
|
6,709
|
|
|||
|
|
|
|
|
|
|
||||||
|
Income tax expense
|
2,471
|
|
|
1,838
|
|
|
1,120
|
|
|||
|
|
|
|
|
|
|
||||||
|
Net earnings
|
$
|
49,907
|
|
|
$
|
73,375
|
|
|
$
|
5,589
|
|
|
See notes to consolidated financial statements.
|
|||||||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
||||||||||||
|
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
|
||||||||||||
|
(in thousands)
|
||||||||||||
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Net earnings
|
|
$
|
49,907
|
|
|
$
|
73,375
|
|
|
$
|
5,589
|
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
||||||
|
Change in value on risk management derivatives
|
|
14,592
|
|
|
4,252
|
|
|
(25,068
|
)
|
|||
|
Reclassification of gains and losses of derivatives to earnings
|
|
(10,175
|
)
|
|
10,613
|
|
|
7,108
|
|
|||
|
Foreign currency translation adjustment
|
|
(145
|
)
|
|
(147
|
)
|
|
(52
|
)
|
|||
|
Pension liability adjustment
|
|
258
|
|
|
290
|
|
|
38
|
|
|||
|
Other comprehensive income (loss)
|
|
4,530
|
|
|
15,008
|
|
|
(17,974
|
)
|
|||
|
Comprehensive income (loss)
|
|
$
|
54,437
|
|
|
$
|
88,383
|
|
|
$
|
(12,385
|
)
|
|
See notes to consolidated financial statements.
|
||||||||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||||||
|
CONSOLIDATED STATEMENTS OF PARTNERS' CAPITAL
|
|||||||||||||||
|
(in thousands)
|
|||||||||||||||
|
|
|
|
|
|
Accumulated
|
|
|
||||||||
|
|
|
|
|
|
other
|
|
Total
|
||||||||
|
|
Limited
|
|
General
|
|
comprehensive
|
|
partners'
|
||||||||
|
|
partner
|
|
partner
|
|
income (loss)
|
|
capital
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Balance at July 31, 2011
|
$
|
261,323
|
|
|
$
|
2,669
|
|
|
$
|
4,694
|
|
|
$
|
268,686
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Contributions in connection with non-cash ESOP and stock and unit-based compensation charges
|
18,099
|
|
|
184
|
|
|
|
|
|
18,283
|
|
||||
|
Contributions in connection with acquisitions
|
1,300
|
|
|
13
|
|
|
|
|
|
1,313
|
|
||||
|
Cash contributed by Ferrellgas Partners and general partner
|
50,700
|
|
|
518
|
|
|
|
|
|
51,218
|
|
||||
|
Distributions
|
(172,218
|
)
|
|
(1,757
|
)
|
|
|
|
|
(173,975
|
)
|
||||
|
Net earnings
|
5,533
|
|
|
56
|
|
|
|
|
|
5,589
|
|
||||
|
Other comprehensive loss
|
|
|
|
|
(17,974
|
)
|
|
(17,974
|
)
|
||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Balance at July 31, 2012
|
164,737
|
|
|
1,683
|
|
|
(13,280
|
)
|
|
153,140
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Contributions in connection with non-cash ESOP and stock and unit-based compensation charges
|
29,019
|
|
|
295
|
|
|
|
|
|
29,314
|
|
||||
|
Cash contributed by Ferrellgas Partners and general partner
|
800
|
|
|
9
|
|
|
|
|
|
809
|
|
||||
|
Distributions
|
(175,380
|
)
|
|
(1,790
|
)
|
|
|
|
|
(177,170
|
)
|
||||
|
Net earnings
|
72,634
|
|
|
741
|
|
|
|
|
|
73,375
|
|
||||
|
Other comprehensive income
|
|
|
|
|
15,008
|
|
|
15,008
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Balance at July 31, 2013
|
91,810
|
|
|
938
|
|
|
1,728
|
|
|
94,476
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Contributions in connection with non-cash ESOP and stock and unit-based compensation charges
|
45,829
|
|
|
468
|
|
|
|
|
46,297
|
|
|||||
|
Contributions in connection with acquisitions
|
1,500
|
|
|
15
|
|
|
|
|
|
1,515
|
|
||||
|
Cash contributed by Ferrellgas Partners and general partner
|
51,105
|
|
|
521
|
|
|
|
|
|
51,626
|
|
||||
|
Distributions
|
(176,623
|
)
|
|
(1,803
|
)
|
|
|
|
(178,426
|
)
|
|||||
|
Net earnings
|
49,403
|
|
|
504
|
|
|
|
|
49,907
|
|
|||||
|
Other comprehensive income
|
|
|
|
|
4,530
|
|
|
4,530
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Balance at July 31, 2014
|
$
|
63,024
|
|
|
$
|
643
|
|
|
$
|
6,258
|
|
|
$
|
69,925
|
|
|
See notes to consolidated financial statements.
|
|||||||||||||||
|
|
||||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|||||||||||
|
(in thousands)
|
|||||||||||
|
|
|
||||||||||
|
|
For the year ended July 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net earnings
|
$
|
49,907
|
|
|
$
|
73,375
|
|
|
$
|
5,589
|
|
|
Reconciliation of net earnings to net cash provided by operating activities:
|
|
|
|
|
|
||||||
|
Depreciation and amortization expense
|
84,202
|
|
|
83,344
|
|
|
83,841
|
|
|||
|
Non-cash employee stock ownership plan compensation charge
|
21,789
|
|
|
15,769
|
|
|
9,440
|
|
|||
|
Non-cash stock and unit-based compensation charge
|
24,508
|
|
|
13,545
|
|
|
8,843
|
|
|||
|
Loss on disposal of assets
|
6,486
|
|
|
10,421
|
|
|
6,035
|
|
|||
|
Loss on extinguishment of debt
|
6,526
|
|
|
—
|
|
|
—
|
|
|||
|
Change in fair value of contingent consideration
|
5,000
|
|
|
—
|
|
|
—
|
|
|||
|
Provision for doubtful accounts
|
3,419
|
|
|
2,066
|
|
|
4,822
|
|
|||
|
Deferred tax expense
|
88
|
|
|
133
|
|
|
913
|
|
|||
|
Other
|
4,898
|
|
|
4,067
|
|
|
1,902
|
|
|||
|
Changes in operating assets and liabilities, net of effects from business acquisitions:
|
|
|
|
|
|
||||||
|
Accounts and notes receivable, net of securitization
|
(48,087
|
)
|
|
(5,901
|
)
|
|
30,497
|
|
|||
|
Inventories
|
(28,738
|
)
|
|
15,869
|
|
|
8,541
|
|
|||
|
Prepaid expenses and other current assets
|
(3,994
|
)
|
|
6,143
|
|
|
(8,485
|
)
|
|||
|
Accounts payable
|
16,279
|
|
|
508
|
|
|
(19,143
|
)
|
|||
|
Accrued interest expense
|
(7,611
|
)
|
|
(151
|
)
|
|
165
|
|
|||
|
Other current liabilities
|
8,674
|
|
|
6,454
|
|
|
7,988
|
|
|||
|
Other liabilities
|
(1,896
|
)
|
|
303
|
|
|
(445
|
)
|
|||
|
Net cash provided by operating activities
|
141,450
|
|
|
225,945
|
|
|
140,503
|
|
|||
|
|
|
|
|
|
|
||||||
|
Cash flows from investing activities:
|
|
|
|
|
|
||||||
|
Business acquisitions, net of cash acquired
|
(162,019
|
)
|
|
(37,186
|
)
|
|
(10,400
|
)
|
|||
|
Capital expenditures
|
(52,572
|
)
|
|
(40,910
|
)
|
|
(49,303
|
)
|
|||
|
Proceeds from sale of assets
|
4,524
|
|
|
9,980
|
|
|
5,742
|
|
|||
|
Other
|
(23
|
)
|
|
—
|
|
|
—
|
|
|||
|
Net cash used in investing activities
|
(210,090
|
)
|
|
(68,116
|
)
|
|
(53,961
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
||||||
|
Distributions
|
(178,426
|
)
|
|
(177,170
|
)
|
|
(173,975
|
)
|
|||
|
Contributions from partners
|
51,626
|
|
|
809
|
|
|
51,218
|
|
|||
|
Proceeds from increase in long-term debt
|
750,351
|
|
|
58,356
|
|
|
49,697
|
|
|||
|
Payments on long-term debt
|
(569,841
|
)
|
|
(3,912
|
)
|
|
(52,885
|
)
|
|||
|
Net additions to (reductions in) short-term borrowings
|
19,465
|
|
|
(45,676
|
)
|
|
30,803
|
|
|||
|
Net additions to collateralized short-term borrowings
|
9,000
|
|
|
8,000
|
|
|
13,000
|
|
|||
|
Cash paid for financing costs
|
(11,414
|
)
|
|
—
|
|
|
(3,472
|
)
|
|||
|
Net cash provided by (used in) financing activities
|
70,761
|
|
|
(159,593
|
)
|
|
(85,614
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Effect of exchange rate changes on cash
|
(145
|
)
|
|
(147
|
)
|
|
(52
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Increase (decrease) in cash and cash equivalents
|
1,976
|
|
|
(1,911
|
)
|
|
876
|
|
|||
|
Cash and cash equivalents - beginning of year
|
6,307
|
|
|
8,218
|
|
|
7,342
|
|
|||
|
Cash and cash equivalents - end of year
|
$
|
8,283
|
|
|
$
|
6,307
|
|
|
$
|
8,218
|
|
|
See notes to consolidated financial statements.
|
|||||||||||
|
•
|
Propane and related equipment sales consists of the distribution of propane and related equipment and supplies. The propane distribution market is seasonal because propane is used primarily for heating in residential and commercial buildings. Ferrellgas serves residential, industrial/commercial, portable tank exchange, agricultural, wholesale and other customers in all
50
states, the District of Columbia, and Puerto Rico.
|
|
•
|
Midstream operations consists of
eight
salt water disposal wells in the Eagle Ford shale region of south Texas. Salt water disposal wells are a critical component of the oil and natural gas well drilling industry. Oil and natural gas wells generate significant volumes of salt water that is transported by truck to our disposal wells.
|
|
|
For the year ended July 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
CASH PAID FOR:
|
|
|
|
|
|
||||||
|
Interest
|
$
|
75,121
|
|
|
$
|
68,334
|
|
|
$
|
72,999
|
|
|
Income taxes
|
$
|
771
|
|
|
$
|
534
|
|
|
$
|
756
|
|
|
NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Assets contributed from Ferrellgas Partners in connection with acquisitions
|
$
|
1,500
|
|
|
$
|
—
|
|
|
$
|
1,300
|
|
|
Liabilities incurred in connection with acquisitions
|
$
|
4,312
|
|
|
$
|
2,035
|
|
|
$
|
2,321
|
|
|
Change in accruals for property, plant and equipment additions
|
$
|
978
|
|
|
$
|
533
|
|
|
$
|
233
|
|
|
•
|
Level 1: Quoted prices in active markets for identical assets or liabilities.
|
|
•
|
Level 2: Quoted prices in active markets for similar assets or liabilities; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations in which all significant inputs are observable in active markets.
|
|
•
|
Level 3: Valuations derived from valuation techniques in which one or more significant inputs are unobservable.
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Current expense
|
|
$
|
2,383
|
|
|
$
|
1,705
|
|
|
$
|
207
|
|
|
Deferred expense
|
|
88
|
|
|
133
|
|
|
913
|
|
|||
|
Income tax expense
|
|
$
|
2,471
|
|
|
$
|
1,838
|
|
|
$
|
1,120
|
|
|
|
|
July 31,
|
||||||
|
|
|
2014
|
|
2013
|
||||
|
Deferred tax assets
|
|
$
|
1,152
|
|
|
$
|
1,367
|
|
|
Deferred tax liabilities
|
|
(4,313
|
)
|
|
(4,602
|
)
|
||
|
Net deferred tax liability
|
|
$
|
(3,161
|
)
|
|
$
|
(3,235
|
)
|
|
•
|
KanGas, based in Kansas, acquired November 2013;
|
|
•
|
Motor Propane, based in Wisconsin, acquired December 2013;
|
|
•
|
Country Boys Propane, based in Georgia, acquired March 2014;
|
|
•
|
Viking Propane, based in California, acquired May 2014;
|
|
•
|
Kaw Valley Propane, based in Kansas, acquired June 2014;
|
|
•
|
Wise Choice Propane, based in Ohio, acquired July 2014; and
|
|
•
|
Sharp Propane, based in Texas, acquired July 2014.
|
|
•
|
Capitol City Propane, based in California, acquired September 2012;
|
|
•
|
Flores Gas, based in Texas, acquired October 2012;
|
|
•
|
IGS Propane, based in Connecticut, acquired December 2012;
|
|
•
|
Mr. Bar-B-Q, based in New York, acquired March 2013; and
|
|
•
|
Western Petroleum, based in Utah, acquired April 2013.
|
|
•
|
Economy Propane, based in California, acquired September 2011;
|
|
•
|
Federal Petroleum Company, based in Texas, acquired October 2011;
|
|
•
|
Polar Gas Company, based in Wisconsin, acquired November 2011;
|
|
•
|
Welch Propane, based in Texas, acquired November 2011; and
|
|
•
|
Rio Grande Valley Gas, based in Texas, acquired January 2012.
|
|
|
|
For the year ended July 31,
|
|||||||||||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
|||||||||||||||
|
|
|
Propane and related equipment sales
|
Midstream operations
|
|
Propane and related equipment sales
|
Midstream operations
|
|
Propane and related equipment sales
|
Midstream operations
|
||||||||||||
|
Cash payments, net of cash acquired
|
|
$
|
34,234
|
|
$
|
127,785
|
|
|
$
|
37,186
|
|
$
|
—
|
|
|
$
|
10,400
|
|
$
|
—
|
|
|
Issuance of liabilities and other costs and considerations
|
|
2,927
|
|
2,555
|
|
|
2,035
|
|
—
|
|
|
2,334
|
|
—
|
|
||||||
|
Contribution of net assets from Ferrellgas Partners
|
|
1,500
|
|
—
|
|
|
—
|
|
—
|
|
|
1,300
|
|
—
|
|
||||||
|
Aggregate fair value of transactions
|
|
$
|
38,661
|
|
$
|
130,340
|
|
|
$
|
39,221
|
|
$
|
—
|
|
|
$
|
14,034
|
|
$
|
—
|
|
|
|
|
For the year ended July 31,
|
|||||||||||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
|||||||||||||||
|
|
|
Propane and related equipment sales
|
Midstream operations
|
|
Propane and related equipment sales
|
Midstream operations
|
|
Propane and related equipment sales
|
Midstream operations
|
||||||||||||
|
Working capital
|
|
$
|
(919
|
)
|
$
|
490
|
|
|
$
|
7,302
|
|
$
|
—
|
|
|
$
|
—
|
|
$
|
—
|
|
|
Customer tanks, buildings, land and other
|
|
14,519
|
|
622
|
|
|
5,155
|
|
—
|
|
|
7,454
|
|
—
|
|
||||||
|
Salt water disposal wells
|
|
—
|
|
24,288
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
||||||
|
Goodwill
|
|
2,922
|
|
16,957
|
|
|
4,640
|
|
—
|
|
|
—
|
|
—
|
|
||||||
|
Customer lists
|
|
19,480
|
|
64,000
|
|
|
12,211
|
|
—
|
|
|
5,574
|
|
—
|
|
||||||
|
Non-compete agreements
|
|
2,659
|
|
13,300
|
|
|
944
|
|
—
|
|
|
1,006
|
|
—
|
|
||||||
|
Permits and favorable lease arrangements
|
|
—
|
|
10,683
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
||||||
|
Other intangibles
|
|
—
|
|
—
|
|
|
5,678
|
|
—
|
|
|
—
|
|
—
|
|
||||||
|
Trade names & trademarks
|
|
—
|
|
—
|
|
|
3,291
|
|
—
|
|
|
—
|
|
—
|
|
||||||
|
Aggregate fair value of transactions
|
|
$
|
38,661
|
|
$
|
130,340
|
|
|
$
|
39,221
|
|
$
|
—
|
|
|
$
|
14,034
|
|
$
|
—
|
|
|
|
|
2014
|
|
2013
|
||||
|
Propane gas and related products
|
|
$
|
121,111
|
|
|
$
|
94,946
|
|
|
Appliances, parts and supplies
|
|
24,858
|
|
|
22,170
|
|
||
|
Inventories
|
|
$
|
145,969
|
|
|
$
|
117,116
|
|
|
|
Estimated useful lives
|
|
2014
|
|
2013
|
||||
|
Land
|
Indefinite
|
|
$
|
31,890
|
|
|
$
|
30,978
|
|
|
Land improvements
|
2-20
|
|
12,812
|
|
|
12,021
|
|
||
|
Buildings and improvements
|
20
|
|
68,492
|
|
|
67,050
|
|
||
|
Vehicles, including transport trailers
|
8-20
|
|
95,701
|
|
|
101,224
|
|
||
|
Bulk equipment and district facilities
|
5-30
|
|
109,739
|
|
|
107,835
|
|
||
|
Tanks, cylinders and customer equipment
|
2-30
|
|
772,402
|
|
|
767,365
|
|
||
|
Salt water disposal wells and related equipment
|
2-23
|
|
24,288
|
|
|
—
|
|
||
|
Computer and office equipment
|
2-5
|
|
116,265
|
|
|
117,718
|
|
||
|
Construction in progress
|
n/a
|
|
7,029
|
|
|
3,077
|
|
||
|
|
|
|
1,238,618
|
|
|
1,207,268
|
|
||
|
Less: accumulated depreciation
|
|
|
626,831
|
|
|
617,541
|
|
||
|
Property, plant and equipment, net
|
|
|
$
|
611,787
|
|
|
$
|
589,727
|
|
|
|
|
2014
|
|
2013
|
||||
|
Accrued interest
|
|
$
|
10,176
|
|
|
$
|
17,787
|
|
|
Accrued payroll
|
|
37,120
|
|
|
30,295
|
|
||
|
Customer deposits and advances
|
|
25,412
|
|
|
20,420
|
|
||
|
Other
|
|
50,445
|
|
|
50,401
|
|
||
|
Other current liabilities
|
|
$
|
123,153
|
|
|
$
|
118,903
|
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Operating expense
|
|
$
|
190,999
|
|
|
$
|
181,932
|
|
|
$
|
177,903
|
|
|
Depreciation and amortization expense
|
|
5,829
|
|
|
5,744
|
|
|
6,545
|
|
|||
|
Equipment lease expense
|
|
15,807
|
|
|
14,028
|
|
|
12,841
|
|
|||
|
|
|
$
|
212,635
|
|
|
$
|
201,704
|
|
|
$
|
197,289
|
|
|
|
2014
|
|
2013
|
||||
|
Accounts receivable pledged as collateral
|
$
|
159,003
|
|
|
$
|
130,025
|
|
|
Accounts receivable
|
24,108
|
|
|
4,867
|
|
||
|
Other
|
247
|
|
|
506
|
|
||
|
Less: Allowance for doubtful accounts
|
(4,756
|
)
|
|
(3,607
|
)
|
||
|
Accounts and notes receivable, net
|
$
|
178,602
|
|
|
$
|
131,791
|
|
|
|
|
July 31, 2014
|
|
July 31, 2013
|
||||||||||||||||||||
|
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net
|
||||||||||||
|
Goodwill, net
|
|
$
|
273,210
|
|
|
$
|
—
|
|
|
$
|
273,210
|
|
|
$
|
253,362
|
|
|
$
|
—
|
|
|
$
|
253,362
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Intangible assets, net
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Amortized intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Customer related
|
|
$
|
500,100
|
|
|
$
|
(322,277
|
)
|
|
$
|
177,823
|
|
|
$
|
416,620
|
|
|
$
|
(302,179
|
)
|
|
$
|
114,441
|
|
|
Non-compete agreements
|
|
63,933
|
|
|
(43,120
|
)
|
|
20,813
|
|
|
47,974
|
|
|
(40,994
|
)
|
|
6,980
|
|
||||||
|
Permits and favorable lease arrangements
|
|
10,683
|
|
|
(119
|
)
|
|
10,564
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Other
|
|
9,177
|
|
|
(4,592
|
)
|
|
4,585
|
|
|
9,172
|
|
|
(3,445
|
)
|
|
5,727
|
|
||||||
|
|
|
583,893
|
|
|
(370,108
|
)
|
|
213,785
|
|
|
473,766
|
|
|
(346,618
|
)
|
|
127,148
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Unamortized intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Trade names & trademarks
|
|
62,386
|
|
|
|
|
|
62,386
|
|
|
62,368
|
|
|
|
|
|
62,368
|
|
||||||
|
Total intangible assets, net
|
|
$
|
646,279
|
|
|
$
|
(370,108
|
)
|
|
$
|
276,171
|
|
|
$
|
536,134
|
|
|
$
|
(346,618
|
)
|
|
$
|
189,516
|
|
|
|
Propane and related equipment sales
|
Midstream operations
|
Total
|
||||||
|
Balance July 31, 2012
|
$
|
248,944
|
|
$
|
—
|
|
$
|
248,944
|
|
|
Acquisitions
|
4,640
|
|
—
|
|
4,640
|
|
|||
|
Other
|
(222
|
)
|
—
|
|
(222
|
)
|
|||
|
Balance July 31, 2013
|
253,362
|
|
—
|
|
253,362
|
|
|||
|
Acquisitions
|
2,922
|
|
16,957
|
|
19,879
|
|
|||
|
Other
|
(31
|
)
|
—
|
|
(31
|
)
|
|||
|
Balance July 31, 2014
|
$
|
256,253
|
|
$
|
16,957
|
|
$
|
273,210
|
|
|
Aggregate amortization expense related to intangible assets, net:
|
|||
|
For the year ended July 31,
|
|
||
|
2014
|
$
|
23,490
|
|
|
2013
|
21,725
|
|
|
|
2012
|
21,604
|
|
|
|
Estimated amortization expense:
|
|||
|
For the year ended July 31,
|
|||
|
2015
|
$
|
27,950
|
|
|
2016
|
26,164
|
|
|
|
2017
|
25,589
|
|
|
|
2018
|
23,034
|
|
|
|
2019
|
17,247
|
|
|
|
|
|
2014
|
|
2013
|
||||
|
Senior notes
|
|
|
|
|
||||
|
Fixed rate, 6.50%, due 2021 (1)
|
|
$
|
500,000
|
|
|
$
|
500,000
|
|
|
Fixed rate, 6.75%, due 2022, net of unamortized premium of $5,863 (2)
|
|
480,863
|
|
|
—
|
|
||
|
Fixed rate, 9.125%, due 2017, net of unamortized discount of $2,556 at July 31, 2013
|
|
—
|
|
|
297,444
|
|
||
|
Fair value adjustments related to interest rate swaps
|
|
(2,534
|
)
|
|
(1,657
|
)
|
||
|
|
|
|
|
|
||||
|
Secured credit facility
|
|
|
|
|
||||
|
Variable interest rate, expiring October 2018 (net of $69.5 million and $50.1 million classified as short-term borrowings at July 31, 2014 and 2013, respectively)
|
|
123,781
|
|
|
121,346
|
|
||
|
|
|
|
|
|
||||
|
Notes payable
|
|
|
|
|
||||
|
8.8% and 9.1% weighted average interest rate at July 31, 2014 and 2013, respectively, due 2014 to 2022, net of unamortized discount of $2,239 and $2,392 at July 31, 2014 and 2013, respectively
|
|
11,727
|
|
|
10,898
|
|
||
|
|
|
1,113,837
|
|
|
928,031
|
|
||
|
Less: current portion, included in other current liabilities on the consolidated balance sheets
|
|
3,623
|
|
|
3,091
|
|
||
|
Long-term debt
|
|
$
|
1,110,214
|
|
|
$
|
924,940
|
|
|
(1)
|
During
November 2010
, Ferrellgas L.P. issued
$500.0 million
in aggregate principal amount of new
6.50%
senior notes due 2021 at an offering price equal to par. These notes are general unsecured senior obligations of Ferrellgas L.P. and are effectively junior to all future senior secured indebtedness of Ferrellgas L. P., to the extent of the value of the assets securing the debt, and are structurally subordinated to all existing and future indebtedness and obligations of Ferrellgas L.P. The senior notes
|
|
(2)
|
During
November 2013
, Ferrellgas L.P. issued
$325.0 million
in aggregate principal amount of
6.75%
senior notes due
2022
at an offering price equal to par. Ferrellgas L.P. received
$319.3 million
of net proceeds after deducting underwriters' fees. Ferrellgas L.P. used the net proceeds to redeem all of its
$300.0 million
9.125%
fixed rate senior notes due
October 1, 2017
. Ferrellgas L.P. used the remaining proceeds to pay the related
$14.7 million
make whole and consent payments,
$3.3 million
in interest payments and to reduce outstanding indebtedness under the secured credit facility. This redemption also resulted in
$6.0 million
of non-cash write-offs of unamortized debt discount and related capitalized debt costs. The make whole and consent payments and the non-cash write-offs of unamortized debt discount and related capitalized debt costs are classified as loss on extinguishment of debt. During
June 2014
, Ferrellgas L.P. issued an additional
$150.0 million
in aggregate principal amount of
6.75%
senior notes due
2022
at an offering price equal to
104%
of par. Ferrellgas, L.P. used the net proceeds for general corporate purposes, including to repay indebtedness under its secured credit facility and to pay related transaction fees and expenses.
|
|
•
|
for Base Rate Loans or Swing Line Loans, the Base Rate, which is defined as the higher of i) the federal funds rate plus
0.50%
, ii) Bank of America’s prime rate; or iii) the Eurodollar Rate plus
1.00%
; plus a margin varying from
0.75%
to
1.75%
(as of
July 31, 2014
and
2013
, the margin was
1.25%
and
1.75%
, respectively); or
|
|
•
|
for Eurodollar Rate Loans, the Eurodollar Rate, which is defined as the LIBOR Rate plus a margin varying from
1.75%
to
2.75%
(as of
July 31, 2014
and
2013
, the margin was
2.25%
and
2.75%
, respectively).
|
|
For the year ending July 31,
|
|
Scheduled annual principal payments
|
|
|
|
2015
|
|
$
|
3,623
|
|
|
2016
|
|
3,523
|
|
|
|
2017
|
|
3,186
|
|
|
|
2018
|
|
1,704
|
|
|
|
2019
|
|
124,855
|
|
|
|
Thereafter
|
|
975,856
|
|
|
|
Total
|
|
$
|
1,112,747
|
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Ferrellgas Partners
|
|
$
|
176,623
|
|
|
$
|
175,380
|
|
|
$
|
172,218
|
|
|
General partner
|
|
1,803
|
|
|
1,790
|
|
|
1,757
|
|
|||
|
|
|
Asset (Liability)
|
||||||||||||||
|
|
|
Quoted Prices in Active Markets for Identical Assets and Liabilities (Level 1)
|
|
Significant Other Observable Inputs
(Level 2) |
|
Unobservable Inputs (Level 3)
|
|
Total
|
||||||||
|
July 31, 2014:
|
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
2,101
|
|
|
$
|
—
|
|
|
$
|
2,101
|
|
|
Commodity derivatives propane swaps
|
|
$
|
—
|
|
|
$
|
7,006
|
|
|
$
|
—
|
|
|
$
|
7,006
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
(5,075
|
)
|
|
$
|
—
|
|
|
$
|
(5,075
|
)
|
|
Commodity derivatives propane swaps
|
|
$
|
—
|
|
|
$
|
(83
|
)
|
|
$
|
—
|
|
|
$
|
(83
|
)
|
|
Contingent consideration
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(6,400
|
)
|
|
$
|
(6,400
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
July 31, 2013:
|
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
3,783
|
|
|
$
|
—
|
|
|
$
|
3,783
|
|
|
Commodity derivatives propane swaps
|
|
$
|
—
|
|
|
$
|
2,532
|
|
|
$
|
—
|
|
|
$
|
2,532
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
(4,998
|
)
|
|
$
|
—
|
|
|
$
|
(4,998
|
)
|
|
Commodity derivatives propane swaps
|
|
$
|
—
|
|
|
$
|
(907
|
)
|
|
$
|
—
|
|
|
$
|
(907
|
)
|
|
|
|
Contingent consideration liability
|
||
|
Balance at July 31, 2013
|
|
$
|
—
|
|
|
Estimated value at acquisition
|
|
1,400
|
|
|
|
Increase in fair value related to accretion
|
|
110
|
|
|
|
Change in fair value included in earnings
|
|
4,890
|
|
|
|
Balance at July 31, 2014
|
|
$
|
6,400
|
|
|
|
|
Fair value at July 31, 2014
|
|
Valuation technique
|
|
Unobservable input
|
|
Range
|
Weighted Average
|
|||
|
Contingent consideration liability
|
|
$
|
6,400
|
|
|
Discounted cash flow
|
A.
|
Weighted average cost of capital (WACC)
|
|
N/A
|
20
|
%
|
|
|
|
|
|
|
|
B.
|
Probability of forecast
|
|
10% - 70%
|
N/A
|
|
|
|
|
|
Increase/(decrease)
|
||||||||||||||
|
|
|
5% increase in WACC
|
|
5% decrease in WACC
|
|
10% increase in best earnings forecast probability
|
|
10% decrease in best earnings forecast probability
|
||||||||
|
Change in the fair value of contingent consideration
|
|
$
|
(470
|
)
|
|
$
|
400
|
|
|
$
|
840
|
|
|
$
|
(1,010
|
)
|
|
|
|
July 31, 2014
|
||||||||||
|
|
|
Asset Derivatives
|
|
Liability Derivatives
|
||||||||
|
Derivative Instrument
|
|
Location
|
|
Fair value
|
|
Location
|
|
Fair value
|
||||
|
Propane commodity derivatives
|
|
Prepaid expenses and other current assets
|
|
$
|
5,301
|
|
|
Other current liabilities
|
|
$
|
83
|
|
|
Propane commodity derivatives
|
|
Other assets, net
|
|
1,705
|
|
|
Other liabilities
|
|
—
|
|
||
|
Interest rate swap agreements, current portion
|
|
Prepaid expenses and other current assets
|
|
2,101
|
|
|
Other current liabilities
|
|
—
|
|
||
|
Interest rate swap agreements, noncurrent portion
|
|
Other assets, net
|
|
—
|
|
|
Other liabilities
|
|
5,075
|
|
||
|
|
|
Total
|
|
$
|
9,107
|
|
|
Total
|
|
$
|
5,158
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
July 31, 2013
|
||||||||||
|
|
|
Asset Derivatives
|
|
Liability Derivatives
|
||||||||
|
Derivative Instrument
|
|
Location
|
|
Fair value
|
|
Location
|
|
Fair value
|
||||
|
Propane commodity derivatives
|
|
Prepaid expenses and other current assets
|
|
$
|
1,400
|
|
|
Other current liabilities
|
|
$
|
569
|
|
|
Propane commodity derivatives
|
|
Other assets, net
|
|
1,132
|
|
|
Other liabilities
|
|
338
|
|
||
|
Interest rate swap agreements, current portion
|
|
Prepaid expenses and other current assets
|
|
3,341
|
|
|
Other current liabilities
|
|
—
|
|
||
|
Interest rate swap agreements, noncurrent portion
|
|
Other assets, net
|
|
442
|
|
|
Other liabilities
|
|
4,998
|
|
||
|
|
|
Total
|
|
$
|
6,315
|
|
|
Total
|
|
$
|
5,905
|
|
|
|
|
|
|
Amount of Gain Recognized on Derivative
|
|
Amount of Interest Expense Recognized on Fixed-Rated Debt (Related Hedged Item)
|
||||||||||||
|
Derivative Instrument
|
|
Location of Gain Recognized on Derivative
|
|
For the year ended July 31,
|
|
For the year ended July 31,
|
||||||||||||
|
|
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Interest rate swap agreements
|
|
Interest expense
|
|
$
|
2,520
|
|
|
$
|
3,205
|
|
|
$
|
(11,985
|
)
|
|
$
|
(21,875
|
)
|
|
|
|
For the year ended July 31, 2014
|
||||||||
|
Derivative Instrument
|
|
Amount of Gain (Loss) Recognized in AOCI on Derivative
|
|
Location of Gain (Loss) Reclassified from AOCI into Income
|
|
Amount of Gain (Loss) Reclassified from AOCI into Income
|
||||
|
Commodity derivatives propane swaps
|
|
$
|
15,473
|
|
|
Cost of product sold- propane and other gas liquids sales
|
|
$
|
10,175
|
|
|
Interest rate swap agreements
|
|
(881
|
)
|
|
Interest expense
|
|
—
|
|
||
|
|
|
$
|
14,592
|
|
|
|
|
$
|
10,175
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
|
|
|
For the year ended July 31, 2013
|
||||||||
|
Derivative Instrument
|
|
Amount of Gain (Loss) Recognized in AOCI on Derivative
|
|
Location of Gain (Loss) Reclassified from AOCI into Income
|
|
Amount of Gain (Loss) Reclassified from AOCI into Income
|
||||
|
Commodity derivatives propane swaps
|
|
$
|
2,032
|
|
|
Cost of product sold- propane and other gas liquids sales
|
|
$
|
(10,613
|
)
|
|
Interest rate swap agreements
|
|
2,220
|
|
|
Interest expense
|
|
—
|
|
||
|
|
|
$
|
4,252
|
|
|
|
|
$
|
(10,613
|
)
|
|
|
|
For the year ended July 31,
|
||||||||||
|
Gains and losses on derivatives included in AOCI
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Beginning balance
|
|
$
|
2,066
|
|
|
$
|
(12,799
|
)
|
|
$
|
5,161
|
|
|
Change in value on risk management commodity derivatives
|
|
15,473
|
|
|
2,032
|
|
|
(23,290
|
)
|
|||
|
Reclassification of gains and losses of commodity hedges to cost of product sold - propane and other gas liquids sales
|
|
(10,175
|
)
|
|
10,613
|
|
|
7,108
|
|
|||
|
Change in value on risk management interest rate derivatives
|
|
(881
|
)
|
|
2,220
|
|
|
(1,778
|
)
|
|||
|
Ending balance
|
|
$
|
6,483
|
|
|
$
|
2,066
|
|
|
$
|
(12,799
|
)
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Operating expense
|
|
$
|
216,657
|
|
|
$
|
203,859
|
|
|
$
|
198,576
|
|
|
|
|
|
|
|
|
|
||||||
|
General and administrative expense
|
|
$
|
32,119
|
|
|
$
|
30,053
|
|
|
$
|
26,213
|
|
|
|
|
Future minimum rental and buyout amounts by fiscal year
|
||||||||||||||||||||||
|
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
Thereafter
|
||||||||||||
|
Operating lease obligations
|
|
$
|
31,635
|
|
|
$
|
26,182
|
|
|
$
|
21,120
|
|
|
$
|
16,456
|
|
|
$
|
11,798
|
|
|
$
|
11,884
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating lease buyouts
|
|
$
|
1,448
|
|
|
$
|
2,054
|
|
|
$
|
1,509
|
|
|
$
|
2,746
|
|
|
$
|
2,893
|
|
|
$
|
6,649
|
|
|
|
|
Year Ended July 31, 2014
|
|||||||||||||||
|
|
|
Propane and related equipment sales
|
|
Midstream operations
|
|
Corporate and other
|
|
Total
|
|||||||||
|
|
|
|
|||||||||||||||
|
Segment revenues
|
|
$
|
2,398,425
|
|
|
$
|
7,435
|
|
|
$
|
—
|
|
|
$
|
2,405,860
|
|
|
|
Direct costs (1)
|
|
|
2,067,156
|
|
|
|
3,997
|
|
|
|
46,582
|
|
|
|
2,117,735
|
|
|
|
Adjusted EBITDA
|
|
$
|
331,269
|
|
|
$
|
3,438
|
|
|
$
|
(46,582
|
)
|
|
$
|
288,125
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
Year Ended July 31,
|
||
|
|
|
2014
|
||
|
|
|
|
|
|
|
Net earnings
|
|
$
|
49,907
|
|
|
Income tax expense
|
|
|
2,471
|
|
|
Interest expense
|
|
|
70,332
|
|
|
Depreciation and amortization expense
|
|
|
84,202
|
|
|
EBITDA
|
|
|
206,912
|
|
|
Loss on extinguishment of debt
|
|
|
21,202
|
|
|
Non-cash employee stock ownership plan compensation charge
|
|
|
21,789
|
|
|
Non-cash stock and unit-based compensation charge
|
|
|
24,508
|
|
|
Loss on disposal of assets
|
|
|
6,486
|
|
|
Other expense (income), net
|
|
|
479
|
|
|
Change in fair value of contingent consideration
|
|
|
5,000
|
|
|
Litigation accrual and related legal fees associated with a class action lawsuit
|
|
|
1,749
|
|
|
Adjusted EBITDA
|
|
$
|
288,125
|
|
|
|
|
July 31,
|
||
|
2014
|
||||
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
Propane and related equipment sales
|
|
$
|
1,400,603
|
|
|
Midstream operations
|
|
|
136,116
|
|
|
Corporate and unallocated
|
|
|
33,114
|
|
|
Total consolidated assets
|
|
$
|
1,569,833
|
|
|
|
|
Year Ended July 31, 2014
|
|||||||||||||||
|
|
|
Propane and related equipment sales
|
|
Midstream operations
|
|
Corporate and other
|
|
Total
|
|||||||||
|
|
|
|
|||||||||||||||
|
Maintenance
|
|
$
|
14,682
|
|
|
$
|
181
|
|
|
$
|
3,275
|
|
|
$
|
18,138
|
|
|
|
Growth
|
|
|
30,501
|
|
|
|
1,715
|
|
|
|
627
|
|
|
|
32,843
|
|
|
|
Total
|
|
$
|
45,183
|
|
|
$
|
1,896
|
|
|
$
|
3,902
|
|
|
$
|
50,981
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
For the year ended July 31, 2014
|
|
First quarter
|
|
Second quarter
|
|
Third quarter
|
|
Fourth quarter
|
||||||||
|
Revenues
|
|
$
|
415,030
|
|
|
$
|
869,683
|
|
|
$
|
722,117
|
|
|
$
|
399,030
|
|
|
Gross margin from propane and other gas liquids sales (a)
|
|
123,469
|
|
|
237,940
|
|
|
202,861
|
|
|
126,685
|
|
||||
|
Net earnings (loss)
|
|
$
|
(21,138
|
)
|
|
$
|
65,171
|
|
|
$
|
50,053
|
|
|
$
|
(44,179
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
For the year ended July 31, 2013
|
|
First quarter
|
|
Second quarter
|
|
Third quarter
|
|
Fourth quarter
|
||||||||
|
Revenues
|
|
$
|
362,909
|
|
|
$
|
658,865
|
|
|
$
|
603,020
|
|
|
$
|
350,673
|
|
|
Gross margin from propane and other gas liquids sales (a)
|
|
121,624
|
|
|
206,838
|
|
|
195,201
|
|
|
123,343
|
|
||||
|
Net earnings (loss)
|
|
$
|
(13,692
|
)
|
|
$
|
62,953
|
|
|
$
|
49,396
|
|
|
$
|
(25,282
|
)
|
|
(a)
|
Gross margin from “Propane and other gas liquids sales” represents “Revenues - Propane and other gas liquids sales” less “Cost of product sold – propane and other gas liquids sales.”
|
|
FERRELLGAS FINANCE CORP.
|
|||||||
|
(a wholly-owned subsidiary of Ferrellgas, L.P.)
|
|||||||
|
BALANCE SHEETS
|
|||||||
|
|
July 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
ASSETS
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Cash
|
$
|
1,100
|
|
|
$
|
1,100
|
|
|
Total assets
|
$
|
1,100
|
|
|
$
|
1,100
|
|
|
|
|
|
|
||||
|
Contingencies and commitments (Note B)
|
|
|
|
||||
|
|
|
|
|
||||
|
STOCKHOLDER'S EQUITY
|
|
|
|
||||
|
|
|
|
|
||||
|
Common stock, $1.00 par value; 2,000 shares authorized; 1,000 shares issued and outstanding
|
$
|
1,000
|
|
|
$
|
1,000
|
|
|
|
|
|
|
||||
|
Additional paid in capital
|
49,159
|
|
|
43,870
|
|
||
|
|
|
|
|
||||
|
Accumulated deficit
|
(49,059
|
)
|
|
(43,770
|
)
|
||
|
Total stockholder's equity
|
$
|
1,100
|
|
|
$
|
1,100
|
|
|
See notes to financial statements.
|
|||||||
|
FERRELLGAS FINANCE CORP.
|
|||||||||||
|
(a wholly-owned subsidiary of Ferrellgas, L.P.)
|
|||||||||||
|
STATEMENTS OF EARNINGS
|
|||||||||||
|
|
For the year ended July 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
|
|
|
|
|
|
||||||
|
General and administrative expense
|
$
|
5,289
|
|
|
$
|
4,999
|
|
|
$
|
3,489
|
|
|
|
|
|
|
|
|
||||||
|
Net loss
|
$
|
(5,289
|
)
|
|
$
|
(4,999
|
)
|
|
$
|
(3,489
|
)
|
|
See notes to financial statements.
|
|||||||||||
|
FERRELLGAS FINANCE CORP.
|
||||||||||||||||||
|
(a wholly-owned subsidiary of Ferrellgas, L.P.)
|
||||||||||||||||||
|
STATEMENTS OF STOCKHOLDER'S EQUITY
|
||||||||||||||||||
|
|
|
|
|
|
Additional
|
|
|
|
Total
|
|||||||||
|
|
Common stock
|
|
paid in
|
|
Accumulated
|
|
stockholder's
|
|||||||||||
|
|
Shares
|
|
Dollars
|
|
capital
|
|
deficit
|
|
equity
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
July 31, 2011
|
1,000
|
|
|
$
|
1,000
|
|
|
$
|
35,382
|
|
|
$
|
(35,282
|
)
|
|
$
|
1,100
|
|
|
Capital contribution
|
—
|
|
|
—
|
|
|
3,489
|
|
|
—
|
|
|
3,489
|
|
||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,489
|
)
|
|
(3,489
|
)
|
||||
|
July 31, 2012
|
1,000
|
|
|
1,000
|
|
|
38,871
|
|
|
(38,771
|
)
|
|
1,100
|
|
||||
|
Capital contribution
|
—
|
|
|
—
|
|
|
4,999
|
|
|
—
|
|
|
4,999
|
|
||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,999
|
)
|
|
(4,999
|
)
|
||||
|
July 31, 2013
|
1,000
|
|
|
1,000
|
|
|
43,870
|
|
|
(43,770
|
)
|
|
1,100
|
|
||||
|
Capital contribution
|
—
|
|
|
—
|
|
|
5,289
|
|
|
—
|
|
|
5,289
|
|
||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,289
|
)
|
|
(5,289
|
)
|
||||
|
July 31, 2014
|
1,000
|
|
|
$
|
1,000
|
|
|
$
|
49,159
|
|
|
$
|
(49,059
|
)
|
|
$
|
1,100
|
|
|
See notes to financial statements.
|
||||||||||||||||||
|
FERRELLGAS FINANCE CORP.
|
|||||||||||
|
(a wholly-owned subsidiary of Ferrellgas, L.P.)
|
|||||||||||
|
STATEMENTS OF CASH FLOWS
|
|||||||||||
|
|
For the year ended July 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net loss
|
$
|
(5,289
|
)
|
|
$
|
(4,999
|
)
|
|
$
|
(3,489
|
)
|
|
Cash used in operating activities
|
(5,289
|
)
|
|
(4,999
|
)
|
|
(3,489
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
||||||
|
Capital contribution
|
5,289
|
|
|
4,999
|
|
|
3,489
|
|
|||
|
Cash provided by financing activities
|
5,289
|
|
|
4,999
|
|
|
3,489
|
|
|||
|
|
|
|
|
|
|
||||||
|
Change in cash
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Cash - beginning of year
|
1,100
|
|
|
1,100
|
|
|
1,100
|
|
|||
|
Cash - end of year
|
$
|
1,100
|
|
|
$
|
1,100
|
|
|
$
|
1,100
|
|
|
|
|
|
|
|
Page
|
|
|
Ferrellgas Partners, L.P. and Subsidiaries
|
|
|
|
|
|
|
|
Ferrellgas, L.P. and Subsidiaries
|
|
|
|
|
|
|
|
Schedule 1
|
||||
|
FERRELLGAS PARTNERS, L.P.
|
||||||||
|
PARENT ONLY
|
||||||||
|
BALANCE SHEETS
|
||||||||
|
(in thousands, except unit data)
|
||||||||
|
|
|
July 31,
|
||||||
|
|
|
2014
|
|
2013
|
||||
|
ASSETS
|
|
|
|
|
||||
|
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
6
|
|
|
$
|
157
|
|
|
Prepaid expenses and other current assets
|
|
—
|
|
|
26
|
|
||
|
Investment in Ferrellgas, L.P.
|
|
69,205
|
|
|
93,507
|
|
||
|
Other assets, net
|
|
2,439
|
|
|
2,913
|
|
||
|
Total assets
|
|
$
|
71,650
|
|
|
$
|
96,603
|
|
|
|
|
|
|
|
||||
|
LIABILITIES AND PARTNERS' DEFICIT
|
|
|
|
|
||||
|
|
|
|
|
|
||||
|
Other current liabilities
|
|
$
|
2,016
|
|
|
$
|
2,199
|
|
|
Long-term debt
|
|
182,000
|
|
|
182,000
|
|
||
|
|
|
|
|
|
||||
|
Partners' deficit
|
|
|
|
|
||||
|
Common unitholders (81,228,237 and 79,072,819 units outstanding at 2014 and 2013, respectively)
|
|
(57,893
|
)
|
|
(28,931
|
)
|
||
|
General partner (820,487 and 798,715 units outstanding at 2014 and 2013, respectively)
|
|
(60,654
|
)
|
|
(60,362
|
)
|
||
|
Accumulated other comprehensive income
|
|
6,181
|
|
|
1,697
|
|
||
|
Total Ferrellgas Partners, L.P. partners' deficit
|
|
(112,366
|
)
|
|
(87,596
|
)
|
||
|
Total liabilities and partners' deficit
|
|
$
|
71,650
|
|
|
$
|
96,603
|
|
|
FERRELLGAS PARTNERS, L.P.
|
||||||||||||
|
PARENT ONLY
|
||||||||||||
|
STATEMENTS OF EARNINGS
|
||||||||||||
|
(in thousands)
|
||||||||||||
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Equity in earnings of Ferrellgas, L.P.
|
|
$
|
49,403
|
|
|
$
|
72,634
|
|
|
$
|
5,533
|
|
|
Operating expense
|
|
23
|
|
|
(20
|
)
|
|
(350
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Operating income
|
|
49,426
|
|
|
72,614
|
|
|
5,183
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Interest expense
|
|
(16,170
|
)
|
|
(16,171
|
)
|
|
(16,127
|
)
|
|||
|
Income tax expense
|
|
(45
|
)
|
|
(17
|
)
|
|
(8
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net earnings (loss)
|
|
$
|
33,211
|
|
|
$
|
56,426
|
|
|
$
|
(10,952
|
)
|
|
FERRELLGAS PARTNERS, L.P.
|
||||||||||||
|
PARENT ONLY
|
||||||||||||
|
STATEMENTS OF CASH FLOWS
|
||||||||||||
|
(in thousands)
|
||||||||||||
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2014
|
|
2013
|
|
2012
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
|
||||||
|
Net earnings (loss)
|
|
$
|
33,211
|
|
|
$
|
56,426
|
|
|
$
|
(10,952
|
)
|
|
Reconciliation of net earnings (loss) to net cash used in operating activities:
|
|
|
|
|
|
|
||||||
|
Other
|
|
426
|
|
|
383
|
|
|
398
|
|
|||
|
Equity in earnings of Ferrellgas, L.P.
|
|
(49,403
|
)
|
|
(72,634
|
)
|
|
(5,533
|
)
|
|||
|
Net cash used in operating activities
|
|
(15,766
|
)
|
|
(15,825
|
)
|
|
(16,087
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
||||||
|
Distributions received from Ferrellgas, L.P.
|
|
176,623
|
|
|
175,380
|
|
|
172,218
|
|
|||
|
Cash contributed to Ferrellgas, L.P.
|
|
(51,105
|
)
|
|
(800
|
)
|
|
(50,700
|
)
|
|||
|
Net cash provided by investing activities
|
|
125,518
|
|
|
174,580
|
|
|
121,518
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
||||||
|
Distributions
|
|
(160,925
|
)
|
|
(159,682
|
)
|
|
(156,520
|
)
|
|||
|
Cash paid for financing costs
|
|
(94
|
)
|
|
—
|
|
|
(135
|
)
|
|||
|
Issuance of common units (net of issuance costs of $0, $0, and $62 for the years ended July 31, 2014, 2013 and 2012
|
|
50,000
|
|
|
—
|
|
|
49,938
|
|
|||
|
Proceeds from exercise of common unit options
|
|
605
|
|
|
864
|
|
|
891
|
|
|||
|
Cash contribution from general partners in connection with common unit issuances
|
|
511
|
|
|
9
|
|
|
511
|
|
|||
|
Net cash used in financing activities
|
|
(109,903
|
)
|
|
(158,809
|
)
|
|
(105,315
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Increase (decrease) in cash and cash equivalents
|
|
(151
|
)
|
|
(54
|
)
|
|
116
|
|
|||
|
Cash and cash equivalents - beginning of year
|
|
157
|
|
|
211
|
|
|
95
|
|
|||
|
Cash and cash equivalents - end of year
|
|
$
|
6
|
|
|
$
|
157
|
|
|
$
|
211
|
|
|
|
|
|
|
|
|
|
|
|
|
Schedule II
|
||||||||
|
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
|
||||||||||||||||||
|
VALUATION AND QUALIFYING ACCOUNTS
|
||||||||||||||||||
|
(in thousands)
|
||||||||||||||||||
|
|
|
Balance at
|
|
Charged to
|
|
|
|
|
|
Balance
|
||||||||
|
|
|
beginning
|
|
cost and
|
|
|
|
|
|
at end
|
||||||||
|
Description
|
|
of period
|
|
expenses
|
|
Other
|
|
|
|
of period
|
||||||||
|
Year ended July 31, 2014
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Allowance for doubtful accounts
|
|
$
|
3,607
|
|
|
$
|
3,419
|
|
|
$
|
(2,270
|
)
|
|
(1)
|
|
$
|
4,756
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Year ended July 31, 2013
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Allowance for doubtful accounts
|
|
$
|
3,812
|
|
|
$
|
2,066
|
|
|
$
|
(2,271
|
)
|
|
(1)
|
|
$
|
3,607
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Year ended July 31, 2012
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Allowance for doubtful accounts
|
|
$
|
4,310
|
|
|
$
|
4,822
|
|
|
$
|
(5,320
|
)
|
|
(1)
|
|
$
|
3,812
|
|
|
(1)
|
Uncollectible accounts written off, net of recoveries.
|
|
|
|
|
|
|
|
|
|
|
|
Schedule II
|
||||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
||||||||||||||||||
|
VALUATION AND QUALIFYING ACCOUNTS
|
||||||||||||||||||
|
(in thousands)
|
||||||||||||||||||
|
|
|
Balance at
|
|
Charged to
|
|
|
|
|
|
Balance
|
||||||||
|
|
|
beginning
|
|
cost and
|
|
|
|
|
|
at end
|
||||||||
|
Description
|
|
of period
|
|
expenses
|
|
Other
|
|
|
|
of period
|
||||||||
|
Year ended July 31, 2014
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Allowance for doubtful accounts
|
|
$
|
3,607
|
|
|
$
|
3,419
|
|
|
$
|
(2,270
|
)
|
|
(1)
|
|
$
|
4,756
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Year ended July 31, 2013
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Allowance for doubtful accounts
|
|
$
|
3,812
|
|
|
$
|
2,066
|
|
|
$
|
(2,271
|
)
|
|
(1)
|
|
$
|
3,607
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Year ended July 31, 2012
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Allowance for doubtful accounts
|
|
$
|
4,310
|
|
|
$
|
4,822
|
|
|
$
|
(5,320
|
)
|
|
(1)
|
|
$
|
3,812
|
|
|
(1)
|
Uncollectible accounts written off, net of recoveries.
|
|
|
|
Exhibit
Number
|
|
Description
|
|
|
|
3.1
|
|
Fourth Amended and Restated Agreement of Limited Partnership of Ferrellgas Partners, L.P. dated as of February 18, 2003. Incorporated by reference to Exhibit 3.1 to our registration statement on Form S-3 filed March 6, 2009.
|
|
|
|
3.2
|
|
First Amendment to Fourth Amended and Restated Agreement of Limited Partnership of Ferrellgas Partners, L.P. dated as of March 8, 2005. Incorporated by reference to Exhibit 3.2 to our registration statement on Form S-3 filed March 6, 2009.
|
|
|
|
3.3
|
|
Second Amendment to Fourth Amended and Restated Agreement of Limited Partnership of Ferrellgas Partners, L.P. dated as of June 29, 2005. Incorporated by reference to Exhibit 3.3 to our registration statement on Form S-3 filed March 6, 2009.
|
|
|
|
3.4
|
|
Third Amendment to Fourth Amended and Restated Agreement of Limited Partnership of Ferrellgas Partners, L.P. dated as of October 11, 2006. Incorporated by reference to Exhibit 3.4 to our registration statement on Form S-3 filed March 6, 2009.
|
|
|
|
3.5
|
|
Certificate of Incorporation of Ferrellgas Partners Finance Corp. filed with the Delaware Division of Corporations on March 28, 1996. Incorporated by reference to Exhibit 3.6 to our registration statement on Form S-3 filed March 6, 2009.
|
|
|
|
3.6
|
|
Bylaws of Ferrellgas Partners Finance Corp. adopted as of April 1, 1996. Incorporated by reference to Exhibit 3.7 to our registration statement on Form S-3 filed March 6, 2009.
|
|
|
|
3.7
|
|
Third Amended and Restated Agreement of Limited Partnership of Ferrellgas, L.P. dated as of April 7, 2004. Incorporated by reference to Exhibit 3.5 to our registration statement on Form S-3 filed March 6, 2009.
|
|
|
|
3.8
|
|
Certificate of Incorporation of Ferrellgas Finance Corp. filed with the Delaware Division of Corporations on January 16, 2003. Incorporated by reference to Exhibit 3.8 to our registration statement on Form S-3 filed March 6, 2009.
|
|
|
|
3.9
|
|
Bylaws of Ferrellgas Finance Corp. adopted as of January 16, 2003. Incorporated by reference to Exhibit 3.9 to our registration statement on Form S-3 filed March 6, 2009.
|
|
|
|
4.1
|
|
Specimen Certificate evidencing Common Units representing Limited Partner Interests. Incorporated by reference to Exhibit A of Exhibit 3.1 to our registration statement on Form S-3 filed March 6, 2009.
|
|
|
|
4.2
|
|
Indenture dated as of November 4, 2013 with form of Note attached, among Ferrellgas, L.P., Ferrellgas Finance Corp. and U.S. Bank National Association, as trustee, relating to $475 million aggregate amount of the Registrant’s 6 3/4% Senior Notes due 2022. Incorporated by reference to Exhibit 4.1 to our Current Report on Form 8-K filed November 5, 2013.
|
|
|
|
4.3
|
|
Indenture dated as of April 13, 2010, among Ferrellgas Partners, L.P., Ferrellgas Partners Finance Corp. and U.S. Bank National Association, as trustee, relating to $280 million aggregate amount of the Registrant’s 8 5/8% Senior Notes due 2020. Incorporated by reference to Exhibit 4.1 to our Current Report on Form 8-K filed April 13, 2010.
|
|
|
|
4.4
|
|
First Supplemental Indenture dated as of April 13, 2010, with form of Note attached, among Ferrellgas Partners, L.P., Ferrellgas Partners Finance Corp. and U.S. Bank National Association, as trustee, relating to $280 million aggregate amount of the Registrant’s 8 5/8% Senior Notes due 2020. Incorporated by reference to Exhibit 4.2 to our Current Report on Form 8-K filed April 13, 2010.
|
|
|
|
4.5
|
|
Indenture dated as of November 24, 2010, among Ferrellgas, L.P., Ferrellgas Finance Corp. and U.S. Bank National Association, as trustee, relating to $500 million aggregate amount of the Registrant’s 6 1/2% Senior Notes due 2021. Incorporated by reference to Exhibit 4.1 to our Current Report on Form 8-K filed November 30, 2010.
|
|
*
|
|
4.6
|
|
Registration Rights Agreement dated as of December 17, 1999, by and between Ferrellgas Partners, L.P. and Williams Natural Gas Liquids, Inc.
|
|
*
|
|
4.7
|
|
First Amendment to Registration Rights Agreement dated as of March 14, 2000, by and between Ferrellgas Partners, L.P. and Williams Natural Gas Liquids, Inc.
|
|
*
|
|
4.8
|
|
Second Amendment to Registration Rights Agreement dated as of April 6, 2001, by and between Ferrellgas Partners, L.P. and The Williams Companies, Inc.
|
|
|
|
4.9
|
|
Third Amendment to Registration Rights Agreement dated as of June 29, 2005, by and between Ferrellgas Partners, L.P. and JEF Capital Management, Inc. Incorporated by reference to Exhibit 4.13 to our Quarterly Report on Form 10-Q filed June 9, 2010.
|
|
*
|
|
10.1
|
|
Credit Agreement dated as of November 2, 2009, among Ferrellgas, L.P. as the borrower, Ferrellgas, Inc. as the general partner of the borrower, Bank of America, N.A. as administrative agent, swing line lender and L/C issuer, and the lenders party hereto.
|
|
|
|
10.2
|
|
First Amendment to Credit Agreement dated as of September 23, 2011, among Ferrellgas, L.P. as the borrower, Ferrellgas, Inc. as the general partner of the borrower, Bank of America, N.A. as administrative agent, swing line lender and L/C issuer, and the lenders party hereto. Incorporated by reference to Exhibit 10.2 to our Annual Report on Form 10-K filed September 26, 2011.
|
|
|
|
10.3
|
|
Second Amendment to Credit Agreement dated as of October 21, 2013, among Ferrellgas, L.P. as the borrower, Ferrellgas, Inc. as the general partner of the borrower, Bank of America, N.A. as administrative agent, swing line lender and L/C issuer, and the lenders party hereto. Incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed October 23, 2013.
|
|
|
|
10.4
|
|
Third Amendment to Credit Agreement dated as of June 6, 2014, among Ferrellgas, L.P. as the borrower, Ferrellgas, Inc. as the general partner of the borrower, Bank of America, N.A. as administrative agent, swing line lender and L/C issuer, and the lenders party hereto. Incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed June 9, 2014.
|
|
|
|
10.5
|
|
Amended and Restated Receivable Sale Agreement dated as of January 19, 2012, between Ferrellgas, L.P. and Blue Rhino Global Sourcing, Inc., as originators, and Ferrellgas Receivables, LLC, as buyer. Incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed January 20, 2012.
|
|
|
|
10.6
|
|
Receivables Purchase Agreement dated as of January 19, 2012, among Ferrellgas Receivables, LLC, as seller, Ferrellgas, L.P., as servicer, the purchasers from time to time party hereto, Fifth Third Bank and SunTrust Bank, as co-agents, and Wells Fargo Bank, N.A., as administrative agent. Incorporated by reference to Exhibit 10.2 to our Current Report on Form 8-K filed January 20, 2012.
|
|
|
|
10.7
|
|
First Amendment to Receivables Purchase Agreement dated as of April 30, 2012, among Ferrellgas Receivables, LLC, as seller, Ferrellgas, L.P., as servicer, the purchasers from time to time party hereto, Fifth Third Bank and SunTrust Bank, as co-agents, and Wells Fargo Bank, N.A., as administrative agent. Incorporated by reference to Exhibit 10.5 to our Quarterly Report on Form 10-Q filed June 8, 2012.
|
|
|
#
|
10.8
|
|
Ferrell Companies, Inc. Supplemental Savings Plan, as amended and restated effective January 1, 2010. Incorporated by reference to Exhibit 10.14 to our Quarterly Report on Form 10-Q filed March 10, 2010.
|
|
*
|
#
|
10.9
|
|
Ferrell Companies, Inc. 1998 Incentive Compensation Plan, as amended and restated effective October 11, 2004.
|
|
|
#
|
10.10
|
|
Amendment to Ferrell Companies, Inc. 1998 Incentive Compensation Plan, dated as of March 7, 2010. Incorporated by reference to Exhibit 10.7 to our Quarterly Report on Form 10-Q filed June 9, 2010.
|
|
*
|
#
|
10.11
|
|
Employment, Confidentiality, and Noncompete Agreement dated as of July 17, 1998 by and among Ferrell Companies, Inc. as the company, Ferrellgas, Inc. as the company, James E. Ferrell as the executive and LaSalle National Bank as trustee of the Ferrell Companies, Inc. Employee Stock Ownership Trust.
|
|
|
#
|
10.12
|
|
Change In Control Agreement dated as of October 9, 2006 by and between Ferrellgas, Inc. as the company and James E. Ferrell as the executive. Incorporated by reference to Exhibit 10.10 to our Quarterly Report on Form 10-Q filed December 9, 2011.
|
|
*
|
#
|
10.13
|
|
Employment Agreement dated as of August 10, 2009 by and between Ferrellgas, Inc. as the company and Stephen L. Wambold as the executive.
|
|
*
|
#
|
10.14
|
|
Employment Agreement dated as of August 10, 2009 by and between Ferrellgas, Inc. as the company and James R. VanWinkle as the executive.
|
|
*
|
#
|
10.15
|
|
Employment Agreement dated as of August 10, 2009 by and between Ferrellgas, Inc. as the company and Tod Brown as the executive.
|
|
*
|
#
|
10.16
|
|
Employment Agreement dated as of August 10, 2009 by and between Ferrellgas, Inc. as the company and George L. Koloroutis as the executive.
|
|
|
#
|
10.17
|
|
Agreement and Release dated as of January 19, 2012 by and between Ferrellgas, Inc. as the company and George L. Koloroutis as the executive. Incorporated by reference to Exhibit 10.3 to our Current Report on Form 8-K filed January 20, 2012.
|
|
|
#
|
10.18
|
|
Employment Agreement dated as of September 25, 2013 by and between Ferrell Companies, Inc. as the company and Boyd H. McGathey as the executive. Incorporated by reference to Exhibit 10.17 to our Annual Report on Form 10-K filed September 26, 2013.
|
|
|
|
10.19
|
|
ISDA 2002 Master Agreement and Schedule to the 2002 ISDA Master Agreement both dated as of May 3, 2012 together with three Confirmation of Swap Transaction documents each dated as of May 8, 2012, all between SunTrust Bank and Ferrellgas, L.P. Incorporated by reference to Exhibit 10.17 to our Quarterly Report on Form 10-Q filed June 8, 2012.
|
|
|
#
|
10.20
|
|
Form of Director/Officer Indemnification Agreement, by and between Ferrellgas, Inc. and each director and executive officer. Incorporated by reference to Exhibit 10.16 to our Quarterly Report on Form 10-Q filed March 9, 2012.
|
|
|
|
10.21
|
|
Membership interest purchase agreement dated May 1, 2014, among Ferrellgas, L.P. and the former members of Sable Environmental LLC and Sable SWD 2 LLC. Incorporated by reference to Exhibit 2.1 to our Current Report on Form 8-K filed May 1, 2014.
|
|
|
|
16.1
|
|
Deloitte & Touche LLP letter regarding change in certifying accountant. Incorporated by reference to Exhibit 16.1 to our Current
Report on Form 8-K filed September 7, 2012.
|
|
*
|
|
21.1
|
|
List of subsidiaries
|
|
*
|
|
23.1
|
|
Consent of Deloitte & Touche, LLP, independent registered public accounting firm, for the certain use of its report appearing in the Annual Report on Form 10-K of Ferrellgas Partners, L.P. for the year ended July 31, 2014.
|
|
*
|
|
23.2
|
|
Consent of Deloitte & Touche, LLP, independent registered public accounting firm, for the certain use of its report appearing in the Annual Report on Form 10-K of Ferrellgas Partners Finance Corp. for the year ended July 31, 2014.
|
|
*
|
|
23.3
|
|
Consent of Grant Thornton LLP, independent registered public accounting firm, for the certain use of its report appearing in the Annual Report on Form 10-K of Ferrellgas Partners, L.P. for the year ended July 31, 2014.
|
|
*
|
|
23.4
|
|
Consent of Grant Thornton LLP, independent registered public accounting firm, for the certain use of its report appearing in the Annual Report on Form 10-K of Ferrellgas Partners Finance Corp. for the year ended July 31, 2014.
|
|
*
|
|
31.1
|
|
Certification of Ferrellgas Partners, L.P. pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Exchange Act.
|
|
*
|
|
31.2
|
|
Certification of Ferrellgas Partners Finance Corp. pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Exchange Act.
|
|
*
|
|
31.3
|
|
Certification of Ferrellgas, L.P. pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Exchange Act.
|
|
*
|
|
31.4
|
|
Certification of Ferrellgas Finance Corp. pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Exchange Act.
|
|
*
|
|
32.1
|
|
Certification of Ferrellgas Partners, L.P. pursuant to 18 U.S.C. Section 1350.
|
|
*
|
|
32.2
|
|
Certification of Ferrellgas Partners Finance Corp. pursuant to 18 U.S.C. Section 1350.
|
|
*
|
|
32.3
|
|
Certification of Ferrellgas, L.P. pursuant to 18 U.S.C. Section 1350.
|
|
*
|
|
32.4
|
|
Certification of Ferrellgas Finance Corp. pursuant to 18 U.S.C. Section 1350.
|
|
*
|
|
101.INS
|
|
XBRL Instance Document.
|
|
*
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document.
|
|
*
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
|
*
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
|
*
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document.
|
|
*
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
|
|
|
|
|
|
|
|
|
*
|
|
Filed herewith
|
|
|
|
#
|
|
Management contracts or compensatory plans.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|