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, 2016
|
|
|
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.
|
|
97,152,665
|
|
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,” “consolidated,” or "Ferrellgas" 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;
|
|
•
|
“propane sales volume” refers to the volume of propane sold to our retail sales and wholesale sales customers;
|
|
•
|
“water solutions revenues” refers to fees charged for the processing and disposal of salt water as well as the sale of skimming oil;
|
|
•
|
"crude oil logistics revenues" refers to fees charged for crude oil transportation and logistics services on behalf of producers and end-users of crude oil;
|
|
•
|
"crude oil sales" refers to crude oil purchased and sold in connection with crude oil transportation and logistics services on behalf of producers and end-users of crude oil;
|
|
•
|
"crude oil hauled" refers to the crude oil volume in barrels transported through our operation of a fleet of trucks and tank trailers and rail cars;
|
|
•
|
"Jamex" refers to Jamex Marketing, LLC;
|
|
•
|
“salt water volume” refers to the number of barrels of salt water processed at our disposal sites;
|
|
•
|
“skimming oil” refers to the oil collected from the process used at our salt water disposal wells through a combination of gravity and chemicals to separate crude oil that is dissolved in the salt water;
|
|
•
|
“Notes” refers to the notes of the consolidated financial statements of Ferrellgas Partners or the operating partnership, as applicable; and
|
|
•
|
"MBbls/d" refers to one thousand barrels per day.
|
|
•
|
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 maintenance 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.
|
|
•
|
the effect of weather conditions on the demand for propane;
|
|
•
|
the prices of wholesale propane, motor fuel and crude oil;
|
|
•
|
disruptions to the supply of propane;
|
|
•
|
competition from other industry participants and other energy sources;
|
|
•
|
energy efficiency and technology advances;
|
|
•
|
the termination or non-renewal of certain arrangements or agreements;
|
|
•
|
adverse changes in our relationships with our national propane customers;
|
|
•
|
significant delays in the collection of accounts or notes receivable;
|
|
•
|
changes in demand for, and production of, hydrocarbon products;
|
|
•
|
capacity overbuild of midstream energy infrastructure in our midstream operational areas;
|
|
•
|
disruptions to railroad operations on the railroads we use;
|
|
•
|
increased trucking and rail regulations;
|
|
•
|
cost increases that exceed contractual rate increases for our logistics services;
|
|
•
|
inherent operating and litigation risks in gathering, transporting, handling and storing propane and crude oil;
|
|
•
|
our inability to complete acquisitions or to successfully integrate acquired operations;
|
|
•
|
costs of complying with, or liabilities imposed under, environmental, health and safety laws;
|
|
•
|
economic and political instability, particularly in areas of the world tied to the energy industry; and
|
|
•
|
disruptions in the capital and credit markets.
|
|
•
|
the retail distribution of propane and related equipment sales, and
|
|
•
|
midstream operations - crude oil logistics.
|
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
||
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
||
|
October 31, 2016
|
|
5.50
|
|
|
6.05
|
|
|
January 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2017
|
|
5.50
|
|
|
5.95
|
|
|
July 31, 2017
|
|
5.50
|
|
|
6.05
|
|
|
October 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
January 31, 2018
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
|
5.50
|
|
|
Fiscal year ended
|
|
Propane sales volumes (in millions)
|
|
|
July 31, 2016
|
|
779
|
|
|
July 31, 2015
|
|
879
|
|
|
July 31, 2014
|
|
947
|
|
|
•
|
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.
|
|
•
|
the sale of refined fuels, and
|
|
•
|
common carrier services
|
|
•
|
Expand our operations through 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.
|
|
(1)
|
Jamex agreed to execute and deliver a secured promissory note in favor of Bridger in original principal amount of $49.5 million (the "Jamex Secured Promissory Note") in satisfaction of all obligations owed to Bridger under the
|
|
(2)
|
Mr. Ballengee and Bacchus Capital Trading, LLC, an entity controlled by Mr. Ballengee, executed and delivered a joint guarantee of the Jamex Secured Promissory Note obligations up to a maximum aggregate amount of $20.0 million;
|
|
(3)
|
The operating partnership agreed to provide Jamex with a $5.0 million revolving secured working capital facility evidenced by a revolving promissory note (the “Jamex Revolving Promissory Note” and, together with the Jamex Secured Promissory Note, the “Jamex Notes”);
|
|
(4)
|
The other Jamex entities agreed to execute and deliver a security agreement and a full guarantee of the obligations under the Jamex Notes;
|
|
(5)
|
Ferrellgas paid approximately $16.9 million to Jamex and in return received (and cancelled) 0.9 million of Ferrellgas Partners' common units;
|
|
(6)
|
The parties agreed to terminate the Jamex TLA and certain other commercial agreements and arrangements between them, and release any claims between or among them that may exist (other than those arising under the Jamex Termination Agreement or the other agreements entered into in connection with the Jamex Termination Agreement); and
|
|
(7)
|
Ferrellgas waived the remaining lockup provision applicable to Jamex under the Registration Rights Agreement dated June 24, 2015 to which Jamex is party.
|
|
•
|
the perception that another company can provide better service;
|
|
•
|
the availability of crude oil alternative supply points, or crude oil supply points located closer to the operations of its customers; and
|
|
•
|
a decision by its competitors to develop, acquire or construct crude oil midstream assets and provide gathering, transportation, terminalling or storage services in geographic areas, or to customers, served by Bridger's assets and services.
|
|
Propane field operations
|
3,340
|
|
|
Crude oil logistics operations
|
110
|
|
|
Other operations
|
36
|
|
|
Centralized corporate functions
|
422
|
|
|
Total
|
3,908
|
|
|
•
|
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.
|
|
•
|
the level of domestic production and consumer demand;
|
|
•
|
the availability of imported oil and actions taken by foreign oil producing nations;
|
|
•
|
the availability of alternative transportation systems with adequate capacity;
|
|
•
|
the availability of competitive fuels;
|
|
•
|
fluctuating demand for oil and other hydrocarbon products;
|
|
•
|
the impact of conservation efforts;
|
|
•
|
the level of excess production capacity;
|
|
•
|
the cost of exploring for, producing and delivering oil and gas;
|
|
•
|
weather conditions;
|
|
•
|
political uncertainty and sociopolitical unrest;
|
|
•
|
technological advances affecting energy consumption;
|
|
•
|
governmental regulation and taxation; and
|
|
•
|
prevailing economic conditions.
|
|
•
|
mechanical or structural failures with respect to our assets, at our facilities or with respect to third-party assets or facilities on which our operations are dependent;
|
|
•
|
damages to pipelines and facilities, related equipment and surrounding properties caused by earthquakes, floods, fires, severe weather, explosions and other natural disasters and acts of terrorism; and
|
|
•
|
the inability of third-party facilities on which our operations are dependent, to complete capital projects and to restart timely refining operations following a shutdown.
|
|
•
|
we had total indebtedness of approximately $2.1 billion;
|
|
•
|
Ferrellgas Partners had partners’ deficit of approximately $651.8 million;
|
|
•
|
we had total potential availability under our secured credit facility of approximately $219.3 million, although we would only be able to borrow $8.1 million as of July 31, 2016 under the existing covenants; and
|
|
•
|
we had aggregate future minimum rental commitments under non-cancelable operating leases of approximately $179.7 million; provided, however, if we elect to purchase the underlying assets at the end of the lease terms, such aggregate buyout would be $26.0 million.
|
|
•
|
$3.9 million
- 2017
|
|
•
|
$2.4 million
- 2018;
|
|
•
|
$294.9 million
- 2019;
|
|
•
|
$183.0 million
- 2020;
|
|
•
|
$500.8 million
- 2021; and
|
|
•
|
$975.2 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;
|
|
•
|
reduce or suspend Ferrellgas Partners' distributions;
|
|
•
|
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 reduction in the production of crude oil;
|
|
•
|
a significant delay in the collections of accounts and notes 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 result or settlement.
|
|
•
|
we will be able to acquire any of these candidates on economically acceptable terms, which may include the assumption of known or unknown liabilities such as environmental liabilities and indemnity limitations;
|
|
•
|
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;
|
|
•
|
we will not have unforeseen difficulties operating in new geographic areas or in new business segments;
|
|
•
|
management's and employees' attention will not be diverted from other business concerns'
|
|
•
|
we will not have customer or key employee loss from the acquired businesses;
|
|
•
|
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 secured 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.
|
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
||
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
||
|
October 31, 2016
|
|
5.50
|
|
|
6.05
|
|
|
January 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2017
|
|
5.50
|
|
|
5.95
|
|
|
July 31, 2017
|
|
5.50
|
|
|
6.05
|
|
|
October 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
January 31, 2018
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
|
5.50
|
|
|
•
|
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.
|
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
||
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
||
|
October 31, 2016
|
|
5.50
|
|
|
6.05
|
|
|
January 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2017
|
|
5.50
|
|
|
5.95
|
|
|
July 31, 2017
|
|
5.50
|
|
|
6.05
|
|
|
October 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
January 31, 2018
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
|
5.50
|
|
|
•
|
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, and these persons may also perform services for our general partner and its affiliates; however, 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 Interim Chief Executive Officer and President of our general partner; and 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 Interim Chief Executive Officer and President of our general partner; and 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
|
|
83
|
|
|
88
|
|
|
171
|
|
|
Propane transport trailers
|
|
269
|
|
|
1
|
|
|
270
|
|
|
Portable tank delivery trucks
|
|
204
|
|
|
327
|
|
|
531
|
|
|
Portable tank exchange delivery trailers
|
|
219
|
|
|
86
|
|
|
305
|
|
|
Bulk propane delivery trucks
|
|
738
|
|
|
734
|
|
|
1,472
|
|
|
Pickup and service trucks
|
|
642
|
|
|
407
|
|
|
1,049
|
|
|
Railroad tank cars
|
|
—
|
|
|
93
|
|
|
93
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
Owned
|
|
|
Leased
|
|
|
Total
|
|
|
Truck tractors
|
|
412
|
|
|
—
|
|
|
412
|
|
|
Propane transport trailers
|
|
8
|
|
|
—
|
|
|
8
|
|
|
Pickup and service trucks
|
|
51
|
|
|
5
|
|
|
56
|
|
|
Passenger vehicles
|
|
6
|
|
|
—
|
|
|
6
|
|
|
Water trailers
|
|
10
|
|
|
11
|
|
|
21
|
|
|
Crude oil trailers
|
|
683
|
|
|
—
|
|
|
683
|
|
|
Railroad tank cars
|
|
1,292
|
|
|
—
|
|
|
1,292
|
|
|
Pipeline injection terminals
|
|
19
|
|
|
—
|
|
|
19
|
|
|
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)
|
Eagle Ford shale
|
10,000
|
|
|
Gerold, Texas (A)
|
Eagle Ford shale
|
25,000
|
|
|
Mellenbruch, Texas (A)
|
Eagle Ford shale
|
20,000
|
|
|
Hirsch, Texas (A)
|
Eagle Ford shale
|
20,000
|
|
|
Asherton, Texas (B)
|
Eagle Ford shale
|
25,000
|
|
|
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
|
||||||
|
2015 Fiscal Year
|
|
|
|
|
|
|
||||||
|
First Quarter
|
|
$
|
28.68
|
|
|
$
|
24.87
|
|
|
$
|
0.50
|
|
|
Second Quarter
|
|
28.45
|
|
|
21.98
|
|
|
0.50
|
|
|||
|
Third Quarter
|
|
25.40
|
|
|
22.13
|
|
|
0.50
|
|
|||
|
Fourth Quarter
|
|
24.82
|
|
|
20.00
|
|
|
0.50
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
2016 Fiscal Year
|
|
|
|
|
|
|
||||||
|
First Quarter
|
|
$
|
22.64
|
|
|
$
|
19.54
|
|
|
$
|
0.5125
|
|
|
Second Quarter
|
|
20.98
|
|
|
14.36
|
|
|
0.5125
|
|
|||
|
Third Quarter
|
|
18.81
|
|
|
15.16
|
|
|
0.5125
|
|
|||
|
Fourth Quarter
|
|
20.68
|
|
|
16.48
|
|
|
0.5125
|
|
|||
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
||
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
||
|
October 31, 2016
|
|
5.50
|
|
|
6.05
|
|
|
January 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2017
|
|
5.50
|
|
|
5.95
|
|
|
July 31, 2017
|
|
5.50
|
|
|
6.05
|
|
|
October 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
January 31, 2018
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
|
5.50
|
|
|
|
|
Ferrellgas Partners, L.P.
|
||||||||||||||||||
|
|
|
Year Ended July 31,
|
||||||||||||||||||
|
(in thousands, except per unit data)
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
Income statement data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total revenues
|
|
$
|
2,039,367
|
|
|
$
|
2,024,390
|
|
|
$
|
2,405,860
|
|
|
$
|
1,975,467
|
|
|
$
|
2,339,092
|
|
|
Interest expense
|
|
137,937
|
|
|
100,396
|
|
|
86,502
|
|
|
89,145
|
|
|
93,254
|
|
|||||
|
Asset impairments
|
|
658,118
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Net earnings (loss) attributable to Ferrellgas Partners, L.P.
|
|
(665,415
|
)
|
|
29,620
|
|
|
33,211
|
|
|
56,426
|
|
|
(10,952
|
)
|
|||||
|
Basic and diluted net earnings (loss) per common unitholders’ interest
|
|
$
|
(6.68
|
)
|
|
$
|
0.35
|
|
|
$
|
0.41
|
|
|
$
|
0.71
|
|
|
$
|
(0.14
|
)
|
|
Cash distributions declared per common unit
|
|
$
|
2.05
|
|
|
$
|
2.00
|
|
|
$
|
2.00
|
|
|
$
|
2.00
|
|
|
$
|
2.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance sheet data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Working capital (1)
|
|
$
|
(77,062
|
)
|
|
$
|
(44,371
|
)
|
|
$
|
9,891
|
|
|
$
|
(21,305
|
)
|
|
$
|
(50,875
|
)
|
|
Total assets (2)
|
|
1,683,306
|
|
|
2,437,729
|
|
|
1,553,564
|
|
|
1,342,163
|
|
|
1,381,140
|
|
|||||
|
Long-term debt (2)
|
|
1,941,335
|
|
|
1,778,065
|
|
|
1,273,508
|
|
|
1,093,075
|
|
|
1,042,946
|
|
|||||
|
Partners' capital (deficit)
|
|
(651,780
|
)
|
|
207,709
|
|
|
(111,646
|
)
|
|
(86,627
|
)
|
|
(27,526
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating data (unaudited):
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Propane sales volumes (gallons)
|
|
778,892
|
|
|
878,846
|
|
|
946,570
|
|
|
901,370
|
|
|
878,130
|
|
|||||
|
Crude oil hauled (barrels)
|
|
79,411
|
|
|
10,447
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Crude oil sold (barrels)
|
|
6,860
|
|
|
702
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Capital expenditures:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Maintenance
|
|
$
|
16,877
|
|
|
$
|
19,449
|
|
|
$
|
18,138
|
|
|
$
|
15,248
|
|
|
$
|
15,864
|
|
|
Growth
|
|
96,058
|
|
|
50,388
|
|
|
32,843
|
|
|
25,916
|
|
|
32,865
|
|
|||||
|
Acquisition
|
|
28,245
|
|
|
901,612
|
|
|
169,430
|
|
|
31,919
|
|
|
14,034
|
|
|||||
|
Total
|
|
$
|
141,180
|
|
|
$
|
971,449
|
|
|
$
|
220,411
|
|
|
$
|
73,083
|
|
|
$
|
62,763
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Supplemental data (unaudited):
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjusted EBITDA (a)
|
|
$
|
344,730
|
|
|
$
|
300,184
|
|
|
$
|
288,148
|
|
|
$
|
272,249
|
|
|
$
|
193,086
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Ferrellgas Partners, L.P.
|
||||||||||||||||||
|
|
|
Year Ended July 31,
|
||||||||||||||||||
|
Reconciliation of Net Earnings (Loss) to EBITDA and Adjusted EBITDA and Distributable cash flow attributable to common unit holders:
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
Net earnings (loss) attributable to Ferrellgas Partners, L.P.
|
|
$
|
(665,415
|
)
|
|
$
|
29,620
|
|
|
$
|
33,211
|
|
|
$
|
56,426
|
|
|
$
|
(10,952
|
)
|
|
Income tax expense (benefit)
|
|
(36
|
)
|
|
(315
|
)
|
|
2,516
|
|
|
1,855
|
|
|
1,128
|
|
|||||
|
Interest expense
|
|
137,937
|
|
|
100,396
|
|
|
86,502
|
|
|
89,145
|
|
|
93,254
|
|
|||||
|
Depreciation and amortization expense
|
|
150,513
|
|
|
98,579
|
|
|
84,202
|
|
|
83,344
|
|
|
83,841
|
|
|||||
|
EBITDA
|
|
(377,001
|
)
|
|
228,280
|
|
|
206,431
|
|
|
230,770
|
|
|
167,271
|
|
|||||
|
Asset impairments
|
|
658,118
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Loss on extinguishment of debt
|
|
—
|
|
|
—
|
|
|
21,202
|
|
|
—
|
|
|
—
|
|
|||||
|
Non-cash employee stock ownership plan compensation charge
|
|
27,595
|
|
|
24,713
|
|
|
21,789
|
|
|
15,769
|
|
|
9,440
|
|
|||||
|
Non-cash stock and unit-based compensation charge
|
|
9,324
|
|
|
25,982
|
|
|
24,508
|
|
|
13,545
|
|
|
8,843
|
|
|||||
|
Loss on asset sales and disposals
|
|
30,835
|
|
|
7,099
|
|
|
6,486
|
|
|
10,421
|
|
|
6,035
|
|
|||||
|
Other (income) expense, net
|
|
(110
|
)
|
|
350
|
|
|
479
|
|
|
(565
|
)
|
|
(506
|
)
|
|||||
|
Severance charges
|
|
1,453
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,055
|
|
|||||
|
Change in fair value of contingent consideration
|
|
(100
|
)
|
|
(6,300
|
)
|
|
5,000
|
|
|
—
|
|
|
—
|
|
|||||
|
Litigation accrual and related legal fees associated with a class action lawsuit
|
|
—
|
|
|
806
|
|
|
1,749
|
|
|
1,568
|
|
|
892
|
|
|||||
|
Acquisitions and transition expenses
|
|
99
|
|
|
16,373
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Unrealized (non-cash) loss on changes in fair value of derivatives not designated as hedging instruments
|
|
1,137
|
|
|
2,412
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Net earnings (loss) attributable to noncontrolling interest
|
|
(6,620
|
)
|
|
469
|
|
|
504
|
|
|
741
|
|
|
56
|
|
|||||
|
Adjusted EBITDA (a)
|
|
344,730
|
|
|
300,184
|
|
|
288,148
|
|
|
272,249
|
|
|
193,086
|
|
|||||
|
Net cash interest (b)
|
|
(132,860
|
)
|
|
(96,150
|
)
|
|
(83,686
|
)
|
|
(83,495
|
)
|
|
(87,600
|
)
|
|||||
|
Maintenance capital expenditures (c)
|
|
(17,137
|
)
|
|
(19,612
|
)
|
|
(17,673
|
)
|
|
(15,070
|
)
|
|
(16,044
|
)
|
|||||
|
Cash paid for taxes
|
|
(777
|
)
|
|
(712
|
)
|
|
(816
|
)
|
|
(550
|
)
|
|
(764
|
)
|
|||||
|
Proceeds from asset sales
|
|
6,023
|
|
|
5,905
|
|
|
4,524
|
|
|
9,980
|
|
|
5,742
|
|
|||||
|
Distributable cash flow attributable to equity investors (d)
|
|
199,979
|
|
|
189,615
|
|
|
190,497
|
|
|
183,114
|
|
|
94,420
|
|
|||||
|
Less: Distributable cash flow attributable to general partner and non-controlling interest
|
|
(4,000
|
)
|
|
(3,792
|
)
|
|
(3,810
|
)
|
|
(3,663
|
)
|
|
(1,888
|
)
|
|||||
|
Distributable cash flow attributable to common unit holders (e)
|
|
195,979
|
|
|
185,823
|
|
|
186,687
|
|
|
179,451
|
|
|
92,532
|
|
|||||
|
Less: Distributions paid to common unitholders
|
|
(202,119
|
)
|
|
(165,433
|
)
|
|
(159,316
|
)
|
|
(158,087
|
)
|
|
(154,955
|
)
|
|||||
|
Distributable cash flow surplus/(shortage)
|
|
$
|
(6,140
|
)
|
|
$
|
20,390
|
|
|
$
|
27,371
|
|
|
$
|
21,364
|
|
|
$
|
(62,423
|
)
|
|
|
|
Ferrellgas, L.P.
|
||||||||||||||||||
|
|
|
Year Ended July 31,
|
||||||||||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
Income statement data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total revenues
|
|
$
|
2,039,367
|
|
|
$
|
2,024,390
|
|
|
$
|
2,405,860
|
|
|
$
|
1,975,467
|
|
|
$
|
2,339,092
|
|
|
Interest expense
|
|
121,818
|
|
|
84,227
|
|
|
70,332
|
|
|
72,974
|
|
|
77,127
|
|
|||||
|
Asset impairments
|
|
658,118
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Net earnings (loss)
|
|
(655,391
|
)
|
|
46,427
|
|
|
49,907
|
|
|
73,375
|
|
|
5,589
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance sheet data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Working capital (1)
|
|
$
|
(75,149
|
)
|
|
$
|
(41,986
|
)
|
|
$
|
11,901
|
|
|
$
|
(19,289
|
)
|
|
$
|
(48,843
|
)
|
|
Total assets (2)
|
|
1,683,213
|
|
|
2,435,603
|
|
|
1,553,516
|
|
|
1,341,878
|
|
|
1,380,756
|
|
|||||
|
Long-term debt (2)
|
|
1,760,881
|
|
|
1,598,033
|
|
|
1,093,897
|
|
|
913,886
|
|
|
864,179
|
|
|||||
|
Partners' capital (deficit)
|
|
(469,413
|
)
|
|
390,126
|
|
|
69,925
|
|
|
94,476
|
|
|
153,140
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating data (unaudited):
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Propane sales volumes (gallons)
|
|
778,892
|
|
|
878,846
|
|
|
946,570
|
|
|
901,370
|
|
|
878,130
|
|
|||||
|
Crude oil hauled (barrels)
|
|
79,411
|
|
|
10,447
|
|
|
|
|
|
|
|
||||||||
|
Crude oil sold (barrels)
|
|
6,860
|
|
|
702
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Capital expenditures:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Maintenance
|
|
$
|
16,877
|
|
|
$
|
19,449
|
|
|
$
|
18,138
|
|
|
$
|
15,248
|
|
|
$
|
15,864
|
|
|
Growth
|
|
96,058
|
|
|
50,388
|
|
|
32,843
|
|
|
25,916
|
|
|
32,865
|
|
|||||
|
Acquisition
|
|
28,245
|
|
|
901,612
|
|
|
169,430
|
|
|
31,919
|
|
|
14,034
|
|
|||||
|
Total
|
|
$
|
141,180
|
|
|
$
|
971,449
|
|
|
$
|
220,411
|
|
|
$
|
73,083
|
|
|
$
|
62,763
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Supplemental data (unaudited):
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjusted EBITDA (a)
|
|
$
|
345,250
|
|
|
$
|
300,288
|
|
|
$
|
288,125
|
|
|
$
|
272,269
|
|
|
$
|
193,436
|
|
|
|
|
Ferrellgas, L.P.
|
||||||||||||||||||
|
|
|
Year Ended July 31,
|
||||||||||||||||||
|
Reconciliation of Net Earnings (Loss) to EBITDA and Adjusted EBITDA :
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||
|
Net earnings (loss)
|
|
$
|
(655,391
|
)
|
|
$
|
46,427
|
|
|
$
|
49,907
|
|
|
$
|
73,375
|
|
|
$
|
5,589
|
|
|
Income tax expense (benefit)
|
|
(41
|
)
|
|
(384
|
)
|
|
2,471
|
|
|
1,838
|
|
|
1,120
|
|
|||||
|
Interest expense
|
|
121,818
|
|
|
84,227
|
|
|
70,332
|
|
|
72,974
|
|
|
77,127
|
|
|||||
|
Depreciation and amortization expense
|
|
150,513
|
|
|
98,579
|
|
|
84,202
|
|
|
83,344
|
|
|
83,841
|
|
|||||
|
EBITDA
|
|
(383,101
|
)
|
|
228,849
|
|
|
206,912
|
|
|
231,531
|
|
|
167,677
|
|
|||||
|
Asset impairments
|
|
658,118
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Loss on extinguishment of debt
|
|
—
|
|
|
—
|
|
|
21,202
|
|
|
—
|
|
|
—
|
|
|||||
|
Non-cash employee stock ownership plan compensation charge
|
|
27,595
|
|
|
24,713
|
|
|
21,789
|
|
|
15,769
|
|
|
9,440
|
|
|||||
|
Non-cash stock and unit-based compensation charge
|
|
9,324
|
|
|
25,982
|
|
|
24,508
|
|
|
13,545
|
|
|
8,843
|
|
|||||
|
Loss on asset sales and disposals
|
|
30,835
|
|
|
7,099
|
|
|
6,486
|
|
|
10,421
|
|
|
6,035
|
|
|||||
|
Other (income) expense, net
|
|
(110
|
)
|
|
354
|
|
|
479
|
|
|
(565
|
)
|
|
(506
|
)
|
|||||
|
Severance charges
|
|
1,453
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,055
|
|
|||||
|
Change in fair value of contingent consideration
|
|
(100
|
)
|
|
(6,300
|
)
|
|
5,000
|
|
|
—
|
|
|
—
|
|
|||||
|
Litigation accrual and related legal fees associated with a class action lawsuit
|
|
—
|
|
|
806
|
|
|
1,749
|
|
|
1,568
|
|
|
892
|
|
|||||
|
Acquisition and transition expenses
|
|
99
|
|
|
16,373
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Unrealized (non-cash) loss on changes in fair value of derivatives not designated as hedging instruments
|
|
1,137
|
|
|
2,412
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Adjusted EBITDA (a)
|
|
$
|
345,250
|
|
|
$
|
300,288
|
|
|
$
|
288,125
|
|
|
$
|
272,269
|
|
|
$
|
193,436
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
•
|
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 and 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 operations in their respective consolidated financial statements and Note I – Debt in the respective notes to their consolidated financial statements; and
|
|
•
|
Ferrellgas Partners issued common units during both fiscal 2015 and 2016 and repurchased common units during both fiscal 2016 and in the beginning of fiscal 2017.
|
|
(1)
|
Jamex agreed to execute and deliver a secured promissory note in favor of Bridger in original principal amount of $49.5 million (the "Jamex Secured Promissory Note") in satisfaction of all obligations owed to Bridger under the Jamex TLA;
|
|
(2)
|
Mr. Ballengee and Bacchus Capital Trading, LLC, an entity controlled by Mr. Ballengee, executed and delivered a joint guarantee of the Jamex Secured Promissory Note obligations up to a maximum aggregate amount of $20.0 million;
|
|
(3)
|
The operating partnership agreed to provide Jamex with a $5.0 million revolving secured working capital facility evidenced by a revolving promissory note (the “Jamex Revolving Promissory Note” and, together with the Jamex Secured Promissory Note, the “Jamex Notes”);
|
|
(4)
|
The other Jamex entities agreed to execute and deliver a security agreement and a full guarantee of the obligations under the Jamex Notes;
|
|
(5)
|
Ferrellgas paid approximately $16.9 million to Jamex and in return received (and cancelled) 0.9 million of Ferrellgas Partners' common units;
|
|
(6)
|
The parties agreed to terminate the Jamex TLA and certain other commercial agreements and arrangements between them, and release any claims between or among them that may exist (other than those arising under the Jamex Termination Agreement or the other agreements entered into in connection with the Jamex Termination Agreement); and
|
|
(7)
|
Ferrellgas waived the remaining lockup provision applicable to Jamex under the Registration Rights Agreement dated June 24, 2015 to which Jamex is party.
|
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
||
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
||
|
October 31, 2016
|
|
5.50
|
|
|
6.05
|
|
|
January 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2017
|
|
5.50
|
|
|
5.95
|
|
|
July 31, 2017
|
|
5.50
|
|
|
6.05
|
|
|
October 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
January 31, 2018
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
|
5.50
|
|
|
(amounts in thousands)
|
Year ended July 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Total revenues
|
$
|
2,039,367
|
|
|
$
|
2,024,390
|
|
|
$
|
2,405,860
|
|
|
Total cost of sales
|
1,161,904
|
|
|
1,224,511
|
|
|
1,614,540
|
|
|||
|
Operating expense
|
459,178
|
|
|
437,457
|
|
|
451,528
|
|
|||
|
Depreciation and amortization expense
|
150,513
|
|
|
98,579
|
|
|
84,202
|
|
|||
|
General and administrative expense
|
56,635
|
|
|
77,238
|
|
|
65,156
|
|
|||
|
Equipment lease expense
|
28,833
|
|
|
24,273
|
|
|
17,745
|
|
|||
|
Non-cash employment stock ownership plan compensation charge
|
27,595
|
|
|
24,713
|
|
|
21,789
|
|
|||
|
Asset impairments
|
658,118
|
|
|
—
|
|
|
—
|
|
|||
|
Loss on asset sales and disposal
|
30,835
|
|
|
7,099
|
|
|
6,486
|
|
|||
|
Operating income (loss)
|
(534,244
|
)
|
|
130,520
|
|
|
144,414
|
|
|||
|
Interest expense
|
(137,937
|
)
|
|
(100,396
|
)
|
|
(86,502
|
)
|
|||
|
Loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
(21,202
|
)
|
|||
|
Other income (expense), net
|
110
|
|
|
(350
|
)
|
|
(479
|
)
|
|||
|
Earnings (loss) before income taxes
|
(672,071
|
)
|
|
29,774
|
|
|
36,231
|
|
|||
|
Income tax expense (benefit)
|
(36
|
)
|
|
(315
|
)
|
|
2,516
|
|
|||
|
Net earnings (loss)
|
(672,035
|
)
|
|
30,089
|
|
|
33,715
|
|
|||
|
Net earnings (loss) attributable to noncontrolling interest
|
(6,620
|
)
|
|
469
|
|
|
504
|
|
|||
|
Net earnings (loss) attributable to Ferrellgas Partners, L.P.
|
(665,415
|
)
|
|
29,620
|
|
|
33,211
|
|
|||
|
Less: General partner's interest in net earnings (loss)
|
(6,654
|
)
|
|
296
|
|
|
332
|
|
|||
|
Common unitholders' interest in net earnings (loss)
|
$
|
(658,761
|
)
|
|
$
|
29,324
|
|
|
$
|
32,879
|
|
|
(amounts in thousands)
|
|
|
|
|
|
|
||||||
|
Fiscal year ended July 31
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Net earnings (loss) attributable to Ferrellgas Partners, L.P.
|
|
$
|
(665,415
|
)
|
|
$
|
29,620
|
|
|
$
|
33,211
|
|
|
Income tax expense (benefit)
|
|
(36
|
)
|
|
(315
|
)
|
|
2,516
|
|
|||
|
Interest expense
|
|
137,937
|
|
|
100,396
|
|
|
86,502
|
|
|||
|
Depreciation and amortization expense
|
|
150,513
|
|
|
98,579
|
|
|
84,202
|
|
|||
|
EBITDA
|
|
(377,001
|
)
|
|
228,280
|
|
|
206,431
|
|
|||
|
Loss on extinguishment of debt
|
|
—
|
|
|
—
|
|
|
21,202
|
|
|||
|
Non-cash employee stock ownership plan compensation charge
|
|
27,595
|
|
|
24,713
|
|
|
21,789
|
|
|||
|
Non-cash stock based compensation charge
|
|
9,324
|
|
|
25,982
|
|
|
24,508
|
|
|||
|
Asset impairments
|
|
658,118
|
|
|
—
|
|
|
—
|
|
|||
|
Loss on asset sales and disposal
|
|
30,835
|
|
|
7,099
|
|
|
6,486
|
|
|||
|
Other income (expense), net
|
|
(110
|
)
|
|
350
|
|
|
479
|
|
|||
|
Change in fair value of contingent consideration (included in operating expense)
|
|
(100
|
)
|
|
(6,300
|
)
|
|
5,000
|
|
|||
|
Severance costs
|
|
1,453
|
|
|
—
|
|
|
—
|
|
|||
|
Litigation accrual and related legal fees associated with a class action lawsuit
|
|
—
|
|
|
806
|
|
|
1,749
|
|
|||
|
Unrealized (non-cash) losses on changes in fair value of derivatives
|
|
1,137
|
|
|
2,412
|
|
|
—
|
|
|||
|
Acquisition and transition expenses
|
|
99
|
|
|
16,373
|
|
|
—
|
|
|||
|
Net earnings (loss) attributable to noncontrolling interest
|
|
(6,620
|
)
|
|
469
|
|
|
504
|
|
|||
|
Adjusted EBITDA
|
|
344,730
|
|
|
300,184
|
|
|
288,148
|
|
|||
|
Net cash interest expense (a)
|
|
(132,860
|
)
|
|
(96,150
|
)
|
|
(83,686
|
)
|
|||
|
Maintenance capital expenditures (b)
|
|
(17,137
|
)
|
|
(19,612
|
)
|
|
(17,673
|
)
|
|||
|
Cash paid for taxes
|
|
(777
|
)
|
|
(712
|
)
|
|
(816
|
)
|
|||
|
Proceeds from asset sales
|
|
6,023
|
|
|
5,905
|
|
|
4,524
|
|
|||
|
Distributable cash flow to equity investors
|
|
199,979
|
|
|
189,615
|
|
|
190,497
|
|
|||
|
Distributable cash flow attributable to general partner and non-controlling interest
|
|
(4,000
|
)
|
|
(3,792
|
)
|
|
(3,810
|
)
|
|||
|
Distributable cash flow attributable to common unitholders
|
|
195,979
|
|
|
185,823
|
|
|
186,687
|
|
|||
|
Distributions paid to common unitholders
|
|
(202,119
|
)
|
|
(165,433
|
)
|
|
(159,316
|
)
|
|||
|
Distributable cash flow excess/(shortage)
|
|
$
|
(6,140
|
)
|
|
$
|
20,390
|
|
|
$
|
27,371
|
|
|
(a)
|
Net cash interest expense is the sum of interest expense less non-cash interest expense and other income (expense), 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.
|
|
(amounts in thousands)
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
Favorable
|
||||||||
|
Fiscal year ended July 31,
|
2016
|
|
2015
|
|
(Unfavorable) Variance
|
||||||||
|
Propane sales volumes (gallons):
|
|
|
|
|
|
|
|||||||
|
Retail - Sales to End Users
|
552,771
|
|
|
608,781
|
|
|
(56,010
|
)
|
(9
|
)%
|
|||
|
Wholesale - Sales to Resellers
|
226,121
|
|
|
270,065
|
|
|
(43,944
|
)
|
(16
|
)%
|
|||
|
|
778,892
|
|
|
878,846
|
|
|
(99,954
|
)
|
(11
|
)%
|
|||
|
Revenues -
|
|
|
|
|
|
|
|||||||
|
Propane and other gas liquids sales:
|
|
|
|
|
|
|
|||||||
|
Retail - Sales to End Users
|
$
|
777,830
|
|
|
$
|
1,071,754
|
|
|
$
|
(293,924
|
)
|
(27
|
)%
|
|
Wholesale - Sales to Resellers
|
375,845
|
|
|
478,247
|
|
|
(102,402
|
)
|
(21
|
)%
|
|||
|
Other Gas Sales (a)
|
48,693
|
|
|
107,015
|
|
|
(58,322
|
)
|
(54
|
)%
|
|||
|
Other (b)
|
211,761
|
|
|
260,185
|
|
|
(48,424
|
)
|
(19
|
)%
|
|||
|
Propane and related equipment revenues
|
$
|
1,414,129
|
|
|
$
|
1,917,201
|
|
|
$
|
(503,072
|
)
|
(26
|
)%
|
|
|
|
|
|
|
|
|
|
||||||
|
Gross Margin -
|
|
|
|
|
|
|
|||||||
|
Propane and other gas liquids sales: (c)
|
|
|
|
|
|
|
|||||||
|
Retail - Sales to End Users (a)
|
$
|
448,255
|
|
|
$
|
493,407
|
|
|
$
|
(45,152
|
)
|
(9
|
)%
|
|
Wholesale - Sales to Resellers (a)
|
189,680
|
|
|
186,385
|
|
|
3,295
|
|
2
|
%
|
|||
|
Other (b)
|
85,524
|
|
|
89,488
|
|
|
(3,964
|
)
|
(4
|
)%
|
|||
|
Propane and related equipment gross margin
|
723,459
|
|
|
769,280
|
|
|
$
|
(45,821
|
)
|
(6
|
)%
|
||
|
Operating expense
|
414,103
|
|
|
423,129
|
|
|
9,026
|
|
2
|
%
|
|||
|
Equipment lease expense
|
25,481
|
|
|
22,766
|
|
|
(2,715
|
)
|
(12
|
)%
|
|||
|
|
|
|
|
|
|
|
|||||||
|
Operating income
|
204,910
|
|
|
239,263
|
|
|
(34,353
|
)
|
(14
|
)%
|
|||
|
Depreciation and amortization expense
|
69,785
|
|
|
76,217
|
|
|
6,432
|
|
8
|
%
|
|||
|
Loss on asset sales and disposals
|
9,180
|
|
|
7,099
|
|
|
(2,081
|
)
|
(29
|
)%
|
|||
|
Severance costs
|
1,287
|
|
|
—
|
|
|
(1,287
|
)
|
NM
|
|
|||
|
Litigation accrual and related legal fees associated with a class action lawsuit
|
—
|
|
|
806
|
|
|
806
|
|
NM
|
|
|||
|
Unrealized (non-cash) losses on changes in fair value of derivatives
|
1,585
|
|
|
2,412
|
|
|
827
|
|
34
|
%
|
|||
|
Adjusted EBITDA
|
$
|
286,747
|
|
|
$
|
325,797
|
|
|
$
|
(39,050
|
)
|
(12
|
)%
|
|
(amounts in thousands)
|
|
|
|
Favorable
|
|||||||
|
|
|
|
|
(Unfavorable)
|
|||||||
|
Fiscal year ended July 31,
|
2016
|
|
2015
|
|
Variance
|
||||||
|
Volumes (barrels):
|
|
|
|
|
|
||||||
|
Crude oil hauled
|
79,411
|
|
|
10,447
|
|
|
68,964
|
|
|||
|
Crude oil sold
|
6,757
|
|
|
496
|
|
|
6,261
|
|
|||
|
Revenues -
|
|
|
|
|
|
||||||
|
Crude oil logistics revenues
|
$
|
332,332
|
|
|
$
|
49,648
|
|
|
$
|
282,684
|
|
|
Crude oil sales
|
279,226
|
|
|
31,864
|
|
|
247,362
|
|
|||
|
|
|
|
|
|
|
||||||
|
Gross Margin (a)
|
146,989
|
|
|
13,737
|
|
|
133,252
|
|
|||
|
Operating, general and administrative expense (b)
|
37,934
|
|
|
5,151
|
|
|
(32,783
|
)
|
|||
|
Equipment lease expense
|
397
|
|
|
3
|
|
|
(394
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Operating income (loss)
|
(597,980
|
)
|
|
3,848
|
|
|
(601,828
|
)
|
|||
|
Depreciation and amortization expense
|
57,001
|
|
|
4,735
|
|
|
(52,266
|
)
|
|||
|
Asset impairments
|
628,802
|
|
|
—
|
|
|
(628,802
|
)
|
|||
|
Loss on asset sales and disposals
|
20,835
|
|
|
—
|
|
|
(20,835
|
)
|
|||
|
Severance costs
|
91
|
|
|
—
|
|
|
(91
|
)
|
|||
|
Unrealized (non-cash) losses on changes in fair value of derivatives
|
(448
|
)
|
|
—
|
|
|
448
|
|
|||
|
Adjusted EBITDA
|
$
|
108,301
|
|
|
$
|
8,583
|
|
|
$
|
99,718
|
|
|
(amounts in thousands)
|
|
|
|
|
Favorable
|
||||||||
|
Fiscal year ended
|
2016
|
|
2015
|
|
(Unfavorable) Variance
|
||||||||
|
Revenues (a)
|
$
|
13,680
|
|
|
$
|
25,677
|
|
|
$
|
(11,997
|
)
|
(47
|
)%
|
|
|
|
|
|
|
|
|
|||||||
|
Gross margin (a) (b)
|
7,015
|
|
|
16,862
|
|
|
(9,847
|
)
|
(58
|
)%
|
|||
|
Operating expense
|
11,389
|
|
|
4,986
|
|
|
(6,403
|
)
|
(128
|
)%
|
|||
|
General and administrative expense
|
43,063
|
|
|
54,641
|
|
|
11,578
|
|
21
|
%
|
|||
|
Equipment lease expense
|
2,955
|
|
|
1,504
|
|
|
(1,451
|
)
|
(96
|
)%
|
|||
|
|
|
|
|
|
|
|
|||||||
|
Operating loss
|
(141,174
|
)
|
|
(112,591
|
)
|
|
(28,583
|
)
|
(25
|
)%
|
|||
|
Depreciation and amortization expense
|
23,727
|
|
|
17,627
|
|
|
(6,100
|
)
|
(35
|
)%
|
|||
|
Non-cash employee stock ownership plan compensation charge
|
27,595
|
|
|
24,713
|
|
|
(2,882
|
)
|
(12
|
)%
|
|||
|
Non-cash stock based compensation charge
|
9,324
|
|
|
25,982
|
|
|
16,658
|
|
64
|
%
|
|||
|
Asset impairments
|
29,316
|
|
|
—
|
|
|
(29,316
|
)
|
NM
|
|
|||
|
Loss on asset sales and disposals
|
820
|
|
|
—
|
|
|
(820
|
)
|
NM
|
|
|||
|
Change in fair value of contingent consideration
|
(100
|
)
|
|
(6,300
|
)
|
|
(6,200
|
)
|
NM
|
|
|||
|
Severance costs
|
75
|
|
|
—
|
|
|
(75
|
)
|
NM
|
|
|||
|
Acquisition and transition expenses
|
99
|
|
|
16,373
|
|
|
16,274
|
|
NM
|
|
|||
|
Adjusted EBITDA
|
$
|
(50,318
|
)
|
|
$
|
(34,196
|
)
|
|
$
|
(16,122
|
)
|
(47
|
)%
|
|
(amounts in thousands)
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
Favorable
|
||||||||
|
Fiscal year ended July 31,
|
2015
|
|
2014
|
|
(Unfavorable) Variance
|
||||||||
|
Propane sales volumes (gallons):
|
|
|
|
|
|
|
|||||||
|
Retail - Sales to End Users
|
608,781
|
|
|
651,358
|
|
|
(42,577
|
)
|
(7
|
)%
|
|||
|
Wholesale - Sales to Resellers
|
270,065
|
|
|
295,212
|
|
|
(25,147
|
)
|
(9
|
)%
|
|||
|
|
878,846
|
|
|
946,570
|
|
|
(67,724
|
)
|
(7
|
)%
|
|||
|
Revenues -
|
|
|
|
|
|
|
|||||||
|
Propane and other gas liquids sales:
|
|
|
|
|
|
|
|||||||
|
Retail - Sales to End Users
|
$
|
1,071,754
|
|
|
$
|
1,392,526
|
|
|
$
|
(320,772
|
)
|
(23
|
)%
|
|
Wholesale - Sales to Resellers
|
478,247
|
|
|
619,710
|
|
|
(141,463
|
)
|
(23
|
)%
|
|||
|
Other Gas Sales (a)
|
107,015
|
|
|
135,107
|
|
|
(28,092
|
)
|
(21
|
)%
|
|||
|
Other (b)
|
260,185
|
|
|
251,082
|
|
|
9,103
|
|
4
|
%
|
|||
|
Propane and related equipment revenues
|
1,917,201
|
|
|
$
|
2,398,425
|
|
|
$
|
(481,224
|
)
|
(20
|
)%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gross Margin -
|
|
|
|
|
|
|
|||||||
|
Propane and other gas liquids sales: (c)
|
|
|
|
|
|
|
|||||||
|
Retail - Sales to End Users (a)
|
493,407
|
|
|
497,508
|
|
|
(4,101
|
)
|
(1
|
)%
|
|||
|
Wholesale - Sales to Resellers (a)
|
186,385
|
|
|
193,447
|
|
|
(7,062
|
)
|
(4
|
)%
|
|||
|
Other (b)
|
89,488
|
|
|
94,900
|
|
|
(5,412
|
)
|
(6
|
)%
|
|||
|
Propane and related equipment gross margin
|
769,280
|
|
|
785,855
|
|
|
$
|
(16,575
|
)
|
(2
|
)%
|
||
|
Operating expense
|
423,129
|
|
|
439,166
|
|
|
16,037
|
|
4
|
%
|
|||
|
Equipment lease expense
|
22,766
|
|
|
15,397
|
|
|
(7,369
|
)
|
(48
|
)%
|
|||
|
|
|
|
|
|
|
|
|||||||
|
Operating income
|
239,263
|
|
|
242,741
|
|
|
(3,478
|
)
|
(1
|
)%
|
|||
|
Depreciation and amortization expense
|
76,217
|
|
|
80,413
|
|
|
4,196
|
|
5
|
%
|
|||
|
Loss on asset sales and disposals
|
7,099
|
|
|
6,486
|
|
|
(613
|
)
|
(9
|
)%
|
|||
|
Severance costs
|
—
|
|
|
—
|
|
|
—
|
|
NM
|
|
|||
|
Litigation accrual and related legal fees associated with a class action lawsuit
|
806
|
|
|
1,652
|
|
|
846
|
|
NM
|
|
|||
|
Unrealized (non-cash) losses on changes in fair value of derivatives
|
2,412
|
|
|
—
|
|
|
(2,412
|
)
|
NM
|
|
|||
|
Adjusted EBITDA
|
$
|
325,797
|
|
|
$
|
331,292
|
|
|
$
|
(5,495
|
)
|
(2
|
)%
|
|
(amounts in thousands)
|
|
|
|
Favorable
|
|||||||
|
|
|
|
|
(Unfavorable)
|
|||||||
|
Fiscal year ended July 31,
|
2015
|
|
2014
|
|
Variance
|
||||||
|
Volumes (barrels):
|
|
|
|
|
|
|
|
||||
|
Crude oil hauled
|
10,447
|
|
|
—
|
|
|
10,447
|
|
|||
|
Crude oil sold
|
496
|
|
|
—
|
|
|
496
|
|
|||
|
Revenues -
|
|
|
|
|
|
||||||
|
Crude oil logistics revenues
|
$
|
49,648
|
|
|
$
|
—
|
|
|
$
|
49,648
|
|
|
Crude oil sales
|
31,864
|
|
|
—
|
|
|
31,864
|
|
|||
|
|
|
|
|
|
|
||||||
|
Gross Margin (a)
|
13,737
|
|
|
—
|
|
|
13,737
|
|
|||
|
Operating, general and administrative expense
|
5,151
|
|
|
—
|
|
|
(5,151
|
)
|
|||
|
Equipment lease expense
|
3
|
|
|
—
|
|
|
(3
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Operating income
|
3,848
|
|
|
—
|
|
|
3,848
|
|
|||
|
Depreciation and amortization expense
|
4,735
|
|
|
—
|
|
|
(4,735
|
)
|
|||
|
Adjusted EBITDA
|
$
|
8,583
|
|
|
$
|
—
|
|
|
$
|
8,583
|
|
|
(amounts in thousands)
|
|
|
|
|
Favorable
|
||||||||
|
Fiscal year ended
|
2015
|
|
2014
|
|
(Unfavorable) Variance
|
||||||||
|
Revenues
|
$
|
25,677
|
|
|
$
|
7,435
|
|
|
$
|
18,242
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Gross margin (a)
|
16,862
|
|
|
5,465
|
|
|
11,397
|
|
NM
|
|
|||
|
Operating expense
|
4,986
|
|
|
7,027
|
|
|
2,041
|
|
29
|
%
|
|||
|
General and administrative expense
|
54,641
|
|
|
44,331
|
|
|
(10,310
|
)
|
(23
|
)%
|
|||
|
Equipment lease expense
|
1,504
|
|
|
2,348
|
|
|
844
|
|
36
|
%
|
|||
|
|
|
|
|
|
|
|
|||||||
|
Operating loss
|
(112,591
|
)
|
|
(98,327
|
)
|
|
(14,264
|
)
|
(15
|
)%
|
|||
|
Depreciation and amortization expense
|
17,627
|
|
|
3,789
|
|
|
(13,838
|
)
|
NM
|
|
|||
|
Non-cash employee stock ownership plan compensation charge
|
24,713
|
|
|
21,789
|
|
|
(2,924
|
)
|
(13
|
)%
|
|||
|
Non-cash stock based compensation charge
|
25,982
|
|
|
24,508
|
|
|
(1,474
|
)
|
(6
|
)%
|
|||
|
Change in fair value of contingent consideration
|
(6,300
|
)
|
|
5,000
|
|
|
11,300
|
|
NM
|
|
|||
|
Litigation accrual and related legal fees associated with a class action lawsuit
|
—
|
|
|
97
|
|
|
97
|
|
NM
|
|
|||
|
Acquisition and transition expenses
|
16,373
|
|
|
—
|
|
|
(16,373
|
)
|
NM
|
|
|||
|
Adjusted EBITDA
|
$
|
(34,196
|
)
|
|
$
|
(43,144
|
)
|
|
$
|
8,948
|
|
21
|
%
|
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
||
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
||
|
October 31, 2016
|
|
5.50
|
|
|
6.05
|
|
|
January 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2017
|
|
5.50
|
|
|
5.95
|
|
|
July 31, 2017
|
|
5.50
|
|
|
6.05
|
|
|
October 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
January 31, 2018
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
|
5.50
|
|
|
|
Distributable Cash Flow to equity investors
|
Cash reserves (deficiency) approved by our General Partner
|
Cash distributions paid to equity investors
|
DCF ratio
|
|||||||
|
Year ended July 31, 2016
|
$
|
199,979
|
|
$
|
(6,427
|
)
|
$
|
206,406
|
|
0.97
|
|
|
Year ended July 31, 2015
|
189,615
|
|
20,646
|
|
168,969
|
|
1.12
|
|
|||
|
Increase (decrease)
|
$
|
10,364
|
|
$
|
(27,073
|
)
|
$
|
37,437
|
|
(0.15
|
)
|
|
•
|
significantly warmer than normal temperatures during the winter heating season;
|
|
•
|
a more volatile energy commodity cost environment;
|
|
•
|
an unexpected downturn in business operations;
|
|
•
|
a significant delay in the collections of accounts or notes receivable;
|
|
•
|
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 common units for general business purposes, which among other things, may include the following: repayment of outstanding indebtedness; the redemption of any senior notes or other securities (other than common units) previously issued; working capital; capital expenditures; acquisitions, or other general business purposes. As of August 31, 2016, Ferrellgas Partners has issued 6.3 million common units from 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 August 31, 2016, 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; and
|
|
•
|
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.
|
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
||
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
||
|
October 31, 2016
|
|
5.50
|
|
|
6.05
|
|
|
January 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2017
|
|
5.50
|
|
|
5.95
|
|
|
July 31, 2017
|
|
5.50
|
|
|
6.05
|
|
|
October 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
January 31, 2018
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
|
5.50
|
|
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
||
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
||
|
October 31, 2016
|
|
5.50
|
|
|
6.05
|
|
|
January 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2017
|
|
5.50
|
|
|
5.95
|
|
|
July 31, 2017
|
|
5.50
|
|
|
6.05
|
|
|
October 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
January 31, 2018
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
|
5.50
|
|
|
•
|
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%
.
|
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
||
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
||
|
October 31, 2016
|
|
5.50
|
|
|
6.05
|
|
|
January 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2017
|
|
5.50
|
|
|
5.95
|
|
|
July 31, 2017
|
|
5.50
|
|
|
6.05
|
|
|
October 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
January 31, 2018
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
|
5.50
|
|
|
•
|
a significant increase in the wholesale cost of propane;
|
|
•
|
a significant reduction in the production of crude oil;
|
|
•
|
a significant delay in the collections of accounts or notes 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.
|
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
||
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
||
|
October 31, 2016
|
|
5.50
|
|
|
6.05
|
|
|
January 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2017
|
|
5.50
|
|
|
5.95
|
|
|
July 31, 2017
|
|
5.50
|
|
|
6.05
|
|
|
October 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
January 31, 2018
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
|
5.50
|
|
|
|
|
Common unit ownership at
|
|
Distributions paid during the year ended (in thousands)
|
|||
|
|
|
July 31, 2016
|
|
July 31, 2016
|
|||
|
Ferrell Companies (1)
|
|
22,529,361
|
|
|
$
|
46,184
|
|
|
FCI Trading Corp. (2)
|
|
195,686
|
|
|
400
|
|
|
|
Ferrell Propane, Inc. (3)
|
|
51,204
|
|
|
104
|
|
|
|
James E. Ferrell (4) (6)
|
|
4,763,475
|
|
|
9,764
|
|
|
|
James H. Ballengee (5) (6)
|
|
4,771,447
|
|
|
13,449
|
|
|
|
(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 Interim Chief Executive Officer and President of our general partner; and is the Chairman of the Board of Directors of our general partner. JEF Capital Management owns 4,758,859 of these common units and is wholly-owned by the James E. Ferrell Revocable Trust Two for which James E. Ferrell is the trustee and sole beneficiary. The remaining 4,616 common units are held by Ferrell Resources Holdings, Inc., which is wholly-owned by the James E. Ferrell Revocable Trust One, for which James E. Ferrell is the trustee and sole beneficiary.
|
|
(5)
|
James H. Ballengee is the owner of Jamex Marketing, LLC, which is the record holder of these units. Prior to April 30, 2016, Jamex Marketing, LLC owned more than 5% of the outstanding common units. As of July 31, 2016, Jamex Marketing, LLC owned less than 5% of the outstanding common units. Refer to above discussion in this Item 7. "Management's Discussion & Analysis" for a description of a group of agreements executed with Jamex on September 1, 2016, including the purchase by Ferrellgas Partners of 0.9 million of Ferrellgas Partners' common units for approximately $16.9 million, as well as a description of the restrictions on the remaining Ferrellgas Partners common units owned by Jamex, and any cash distributions and proceeds received by Jamex in respect thereof.
|
|
(6)
|
Beneficially owned limited partner units are based on the most recent Schedule 13G, Schedule 13D or Section 16 SEC filing, or information provided by the beneficial owner.
|
|
|
|
Payment or settlement due by fiscal year
|
||||||||||||||||||||||||||
|
(in thousands)
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Long-term debt, including current portion (1)
|
|
$
|
3,921
|
|
|
$
|
2,379
|
|
|
$
|
294,914
|
|
|
$
|
182,960
|
|
|
$
|
500,810
|
|
|
$
|
975,175
|
|
|
$
|
1,960,159
|
|
|
Fixed rate interest obligations (2)
|
|
114,010
|
|
|
114,010
|
|
|
114,010
|
|
|
114,010
|
|
|
98,313
|
|
|
83,531
|
|
|
637,884
|
|
|||||||
|
Operating lease obligations (3)
|
|
54,842
|
|
|
36,789
|
|
|
28,260
|
|
|
21,603
|
|
|
16,689
|
|
|
21,471
|
|
|
179,654
|
|
|||||||
|
Operating lease buyouts (4)
|
|
3,197
|
|
|
3,444
|
|
|
3,521
|
|
|
2,693
|
|
|
3,326
|
|
|
9,818
|
|
|
25,999
|
|
|||||||
|
Purchase obligations: (5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Product purchase commitments: (6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Estimated payment obligations
|
|
57,664
|
|
|
13,658
|
|
|
4,648
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
75,970
|
|
|||||||
|
Total
|
|
$
|
233,634
|
|
|
$
|
170,280
|
|
|
$
|
445,353
|
|
|
$
|
321,266
|
|
|
$
|
619,138
|
|
|
$
|
1,089,995
|
|
|
$
|
2,879,666
|
|
|
Underlying product purchase volume commitments (in gallons)
|
|
121,535
|
|
|
27,825
|
|
|
9,030
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
158,390
|
|
|||||||
|
(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, 2016
, variable rate interest on our outstanding balance of long-term variable rate debt of $293.1 million would be $9.4 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, 2016
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.
|
|
|
|
Payment or settlement due by fiscal year
|
||||||||||||||||||||||||||
|
(in thousands)
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Long-term debt, including current portion (1)
|
|
$
|
3,921
|
|
|
$
|
2,379
|
|
|
$
|
294,914
|
|
|
$
|
960
|
|
|
$
|
500,810
|
|
|
$
|
975,175
|
|
|
$
|
1,778,159
|
|
|
Fixed rate interest obligations (2)
|
|
$
|
98,313
|
|
|
$
|
98,313
|
|
|
$
|
98,313
|
|
|
$
|
98,312
|
|
|
$
|
98,312
|
|
|
$
|
83,531
|
|
|
$
|
575,094
|
|
|
(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, 2016
, variable rate interest on our outstanding balance of long-term variable rate debt of $293.1 million would be $9.4 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, 2017
|
|
Accounting Standard Update No. 2015-02, "
Consolidation: Amendments to the Consolidation Analysis
"
|
|
Fiscal years, and interim reporting periods within those years, beginning after December 15, 2015
|
|
Accounting Standard Update No. 2015-06, "
Business Combinations (Topic 805) - Simplifying the Accounting for Measurement-Period Adjustments
"
|
|
Fiscal years, and interim reporting periods within those years, beginning after December 15, 2015
|
|
Accounting Standard Update No. 2015-11, "
Inventory (Topic 330) - Simplifying the Measurement of Inventory
"
|
|
Fiscal years, and interim reporting periods within those years, beginning after December 15, 2016
|
|
Accounting Standard Update No. 2016-02, "
Leases (Topic 842)
"
|
|
Fiscal years, and interim reporting periods within those years, beginning after December 15, 2018
|
|
Accounting Standard Update No. 2016-13, "
Financial Instruments - Credit Losses (Topic 326)
"
|
|
Fiscal years, and interim reporting periods within those years, beginning after December 15, 2019
|
|
•
|
Our stock-based awards plans grant 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-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-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 stock-based awards that is significantly different from their actual terms, which could result in a significant difference in the fair value assigned to the awards at each balance sheet date.
|
|
•
|
Our method for computing the expected forfeiture rates of our stock-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-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
|
|
$175,000 and decreasing to $100,000 in August 2017
|
|
Pay a fixed rate of 1.95% and receive a floating rate
|
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
||
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
||
|
October 31, 2016
|
|
5.50
|
|
|
6.05
|
|
|
January 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2017
|
|
5.50
|
|
|
5.95
|
|
|
July 31, 2017
|
|
5.50
|
|
|
6.05
|
|
|
October 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
January 31, 2018
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
|
5.50
|
|
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
||
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
||
|
October 31, 2016
|
|
5.50
|
|
|
6.05
|
|
|
January 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2017
|
|
5.50
|
|
|
5.95
|
|
|
July 31, 2017
|
|
5.50
|
|
|
6.05
|
|
|
October 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
January 31, 2018
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
|
5.50
|
|
|
Name
|
|
Age
|
|
Director Since
|
|
Executive Officer Since
|
|
Position
|
|
|
James E. Ferrell
|
|
76
|
|
|
1984
|
|
2016
|
|
Interim Chief Executive Officer and President; Chairman of the Board of Directors
|
|
|
|
|
|
|
|
|
|
|
|
|
Alan C. Heitmann
|
|
58
|
|
|
N/A
|
|
2015
|
|
Executive Vice President and Chief Financial Officer; Treasurer
|
|
|
|
|
|
|
|
|
|
|
|
|
Tod D. Brown
|
|
53
|
|
|
N/A
|
|
2006
|
|
Executive Vice President, Ferrellgas, Inc. and Chief Executive Officer, Blue Rhino
|
|
|
|
|
|
|
|
|
|
|
|
|
Thomas M. Van Buren
|
|
43
|
|
|
N/A
|
|
2015
|
|
Executive Vice President, Ferrell North America and Midstream
|
|
|
|
|
|
|
|
|
|
|
|
|
Julio E. Rios II
|
|
45
|
|
|
N/A
|
|
2015
|
|
Executive Vice President, Ferrellgas, Inc. and President and Chief Executive Officer, Bridger Logistics, LLC
|
|
|
|
|
|
|
|
|
|
|
|
|
Jeremy H. Gamboa
|
|
40
|
|
|
N/A
|
|
2015
|
|
Executive Vice President, Ferrellgas, Inc. and Chief Operating Officer, Bridger Logistics, LLC
|
|
|
|
|
|
|
|
|
|
|
|
|
Pamela A. Breuckmann
|
|
40
|
|
|
2013
|
|
N/A
|
|
Director
|
|
|
|
|
|
|
|
|
|
|
|
|
A. Andrew Levison
|
|
60
|
|
|
1994
|
|
N/A
|
|
Director
|
|
|
|
|
|
|
|
|
|
|
|
|
John R. Lowden
|
|
59
|
|
|
2003
|
|
N/A
|
|
Director
|
|
|
|
|
|
|
|
|
|
|
|
|
Michael F. Morrissey
|
|
74
|
|
|
1999
|
|
N/A
|
|
Director
|
|
|
|
|
|
|
|
|
|
|
|
|
David L. Starling
|
|
67
|
|
|
2014
|
|
N/A
|
|
Director
|
|
|
|
|
|
|
|
|
|
|
|
|
Stephen M. Clifford
|
|
56
|
|
|
2015
|
|
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.
|
|
Named Executive Officers |
|
Stephen L. Wambold, Chief Executive Officer and President (1)
|
|
Alan C. Heitmann, Executive Vice President and Chief Financial Officer, Treasurer
|
|
Thomas M. Van Buren, Executive Vice President, Ferrell North America and Midstream
|
|
Julio E. Rios II, Executive Vice President, Ferrellgas and Chief Executive Officer Bridger Logistics, LLC
|
|
Jeremy H. Gamboa, Executive Vice President, Ferrellgas and Chief Operating Officer Bridger Logistics, LLC
|
|
•
|
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.
|
|
•
|
New Jersey Resources Corp.
|
|
•
|
Amerigas Partners, L.P.
|
|
•
|
Alliance Resource Partners, L.P.
|
|
•
|
Copano Energy LLC
|
|
•
|
base salary;
|
|
•
|
non-equity incentive plan;
|
|
•
|
discretionary bonus;
|
|
•
|
equity-based and incentive compensation 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
|
2016 Annual Base Salary (1)
|
||
|
Stephen L. Wambold (2)
|
$
|
700,000
|
|
|
Alan C. Heitmann (3)
|
375,000
|
|
|
|
Thomas M. Van Buren
|
335,000
|
|
|
|
Julio E. Rios II
|
500,000
|
|
|
|
Jeremy H. Gamboa
|
400,000
|
|
|
|
Named Executive Officer
|
% of Salary Incentive Target
|
|
|
Stephen L. Wambold (1)
|
100
|
%
|
|
Alan C. Heitmann
|
100
|
%
|
|
Thomas M. Van Buren
|
100
|
%
|
|
Julio E. Rios II
|
100
|
%
|
|
Jeremy H. Gamboa
|
100
|
%
|
|
Percent of Planned Incentive
DCF Achieved
|
Incentive Target Potential
|
|
100%
|
100%
|
|
105%
|
125%
|
|
110% and above
|
150%
|
|
|
(in thousands)
|
||
|
Net loss attributable to Ferrellgas Partners, L.P.
|
$
|
(665,415
|
)
|
|
Add (subtract):
|
|
||
|
Income tax benefit
|
(36
|
)
|
|
|
Interest expense
|
137,937
|
|
|
|
Depreciation and amortization expense
|
150,513
|
|
|
|
Asset impairments
|
658,118
|
|
|
|
Non-cash employee stock ownership plan compensation charge
|
27,595
|
|
|
|
Non-cash stock-based compensation charge
|
9,324
|
|
|
|
Loss on asset sales and disposal
|
30,835
|
|
|
|
Other income, net
|
(110
|
)
|
|
|
Change in fair value of contingent consideration
|
(100
|
)
|
|
|
Severance
|
1,453
|
|
|
|
Unrealized (non-cash) loss on changes in fair value of derivatives not designated as hedging instruments
|
1,137
|
|
|
|
Acquisition and transition expenses
|
99
|
|
|
|
Net loss attributable to noncontrolling interest
|
(6,620
|
)
|
|
|
Maintenance capital expenditures
|
(17,137
|
)
|
|
|
Incentive DCF
|
$
|
327,593
|
|
|
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)
|
|
(3)
|
|
||||||
|
Name and Principal Position
|
Year
|
($)
|
|
($)
|
($)
|
($)
|
($)
|
($)
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||
|
Stephen L. Wambold (2)
|
2016
|
700,000
|
|
|
—
|
|
632,566
|
|
—
|
|
29,180
|
|
1,361,746
|
|
|
Chief Executive Officer and President
|
2015
|
700,000
|
|
|
—
|
|
1,778,450
|
|
—
|
|
28,498
|
|
2,506,948
|
|
|
|
2014
|
700,000
|
|
|
300,000
|
|
1,998,240
|
|
875,000
|
|
27,989
|
|
3,901,229
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Alan C. Heitmann
|
2016
|
375,000
|
|
|
—
|
|
651,388
|
|
—
|
|
30,531
|
|
1,056,919
|
|
|
Executive Vice President and Chief Financial Officer; Treasurer
|
2015
|
298,593
|
|
|
250,000
|
|
671,820
|
|
—
|
|
33,230
|
|
1,253,643
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Thomas M. Van Buren
|
2016
|
335,000
|
|
|
—
|
|
277,095
|
|
—
|
|
334,005
|
|
946,100
|
|
|
Executive Vice President, Ferrell North America and Midstream
|
2015
|
303,793
|
|
|
—
|
|
785,034
|
|
—
|
|
56,451
|
|
1,145,278
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Julio E. Rios II
|
2016
|
500,000
|
|
|
—
|
|
932,000
|
|
—
|
|
16,629
|
|
1,448,629
|
|
|
Executive Vice President, Ferrellgas and Chief Executive Officer, Bridger Logistics LLC
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||
|
Jeremy H. Gamboa
|
2016
|
400,000
|
|
|
—
|
|
932,000
|
|
—
|
|
15,302
|
|
1,347,302
|
|
|
Executive Vice President, Ferrellgas and Chief Operating Officer, Bridger Logistics LLC
|
|
|
|
|
|
|
|
|
||||||
|
(1)
|
See Note B – Summary of significant accounting policies (16) Stock-based 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
Compensation - Stock Compensation
.
|
|
(2)
|
On September 27, 2016, Mr. Wambold resigned as Chief Executive Officer, President and Director of Ferrellgas, Inc.
|
|
(3)
|
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 (4)
|
2016
|
18,553
|
|
5,254
|
|
5,373
|
|
—
|
|
|
29,180
|
|
|
|
2015
|
16,890
|
|
6,702
|
|
4,906
|
|
—
|
|
|
28,498
|
|
|
|
2014
|
16,324
|
|
3,535
|
|
8,130
|
|
—
|
|
|
27,989
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Alan C. Heitmann
|
2016
|
18,553
|
|
1,969
|
|
10,009
|
|
—
|
|
|
30,531
|
|
|
|
2015
|
16,890
|
|
11,336
|
|
5,004
|
|
—
|
|
|
33,230
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thomas M. Van Buren
|
2016
|
18,553
|
|
5,707
|
|
6,820
|
|
302,925
|
|
(5)
|
334,005
|
|
|
|
2015
|
16,890
|
|
6,261
|
|
5,164
|
|
28,136
|
|
(6)
|
56,451
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Julio E. Rios II
|
2016
|
9,994
|
|
6,635
|
|
—
|
|
—
|
|
|
16,629
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Jeremy H. Gamboa
|
2016
|
9,994
|
|
5,308
|
|
—
|
|
—
|
|
|
15,302
|
|
|
|
|
|
|
|
|
|
|
|||||
|
(4)
|
On September 27, 2016, Mr. Wambold resigned as Chief Executive Officer, President and Director of Ferrellgas, Inc.
|
|
(5)
|
This amount primarily includes $296,250 for relocation costs and $3,653 for payment of personal financial, tax or legal advice.
|
|
(6)
|
This amount primarily includes $22,472 for relocation costs and $5,204 for payment of personal financial, tax or legal advice.
|
|
|
|
|
All Other Option Awards: Number of Securities Underlying Options
|
Exercise or Base Price of Option Awards
|
Grant Date Fair Value of Award
|
|||
|
Name
|
|
Grant Date
|
(#)
|
($/Share)
|
($)
|
|||
|
Stephen L. Wambold (4)
|
(2
|
)
|
10/31/2015
|
88,004
|
|
31.45
|
176,008
|
|
|
|
(3
|
)
|
10/31/2015
|
181,174
|
|
31.45
|
456,558
|
|
|
|
|
|
|
|
|
|||
|
Alan C. Heitmann
|
(1
|
)
|
10/31/2015
|
250,000
|
|
31.45
|
242,500
|
|
|
|
(1
|
)
|
7/31/2016
|
180,000
|
|
27.40
|
228,600
|
|
|
|
(3
|
)
|
7/31/2016
|
62,600
|
|
27.40
|
180,288
|
|
|
|
|
|
|
|
|
|||
|
Thomas M. Van Buren
|
(1
|
)
|
10/31/2015
|
250,000
|
|
31.45
|
242,500
|
|
|
|
(3
|
)
|
10/31/2015
|
13,728
|
|
31.45
|
34,595
|
|
|
|
|
|
|
|
|
|||
|
Julio E. Rios II
|
(2
|
)
|
6/17/2016
|
400,000
|
|
27.40
|
932,000
|
|
|
|
|
|
|
|
|
|||
|
Jeremy H. Gamboa
|
(2
|
)
|
6/17/2016
|
400,000
|
|
27.40
|
932,000
|
|
|
|
|
|
|
|
|
|||
|
(1)
|
Grant vested immediately and expires in ten years.
|
|
(2)
|
Grant vests ratably over three years and expires in ten years.
|
|
(3)
|
Grant vests ratably over five years and expires in ten years.
|
|
(4)
|
On September 27, 2016, Mr. Wambold resigned as Chief Executive Officer, President and Director of Ferrellgas, Inc.
|
|
Ferrell Companies Incentive Compensation Plan
|
||||||||
|
Option Awards
|
||||||||
|
|
Number of Securities Underlying Unexercised Options
|
Number of Securities Underlying Unexercised Options
|
|
Option Exercise Price
|
Option
|
|||
|
Name
|
(#) Exercisable
|
(#) Unexercisable
|
|
($)
|
Expiration Date
|
|||
|
Stephen L. Wambold (22)
|
7,875
|
|
—
|
|
(3)
|
11.78
|
|
5/1/2019
|
|
|
37,275
|
|
—
|
|
(4)
|
23.95
|
|
7/19/2021
|
|
|
—
|
|
57,760
|
|
(6)
|
22.14
|
|
10/1/2021
|
|
|
—
|
|
30,320
|
|
(7)
|
22.14
|
|
10/31/2021
|
|
|
120
|
|
120
|
|
(9)
|
22.14
|
|
1/31/2022
|
|
|
—
|
|
44,480
|
|
(11)
|
21.92
|
|
10/31/2022
|
|
|
100
|
|
200
|
|
(12)
|
21.92
|
|
1/31/2023
|
|
|
1
|
|
90,671
|
|
(8)
|
24.65
|
|
10/31/2023
|
|
|
—
|
|
212,562
|
|
(14)
|
24.65
|
|
10/31/2023
|
|
|
14,376
|
|
14,810
|
|
(10)
|
28.70
|
|
4/30/2024
|
|
|
144
|
|
432
|
|
(15)
|
28.70
|
|
4/30/2024
|
|
|
446,250
|
|
—
|
|
(1)
|
31.65
|
|
10/31/2024
|
|
|
43,852
|
|
89,032
|
|
(11)
|
31.65
|
|
10/31/2024
|
|
|
56,930
|
|
227,719
|
|
(17)
|
31.65
|
|
10/31/2024
|
|
|
19,554
|
|
39,700
|
|
(13)
|
31.15
|
|
4/30/2025
|
|
|
223
|
|
891
|
|
(18)
|
31.15
|
|
4/30/2025
|
|
|
20,815
|
|
83,260
|
|
(19)
|
31.15
|
|
7/31/2025
|
|
|
—
|
|
88,004
|
|
(14)
|
31.45
|
|
10/31/2025
|
|
|
—
|
|
181,174
|
|
(20)
|
31.45
|
|
10/31/2025
|
|
|
|
|
|
|
|
|||
|
Alan C. Heitmann
|
1,975
|
|
—
|
|
(4)
|
23.95
|
|
7/19/2021
|
|
|
—
|
|
1,200
|
|
(6)
|
22.14
|
|
10/1/2021
|
|
|
—
|
|
2,725
|
|
(9)
|
22.14
|
|
1/31/2022
|
|
|
101,500
|
|
—
|
|
(1)
|
31.65
|
|
10/31/2024
|
|
|
250,000
|
|
—
|
|
(2)
|
31.45
|
|
10/31/2025
|
|
|
180,000
|
|
—
|
|
(5)
|
27.40
|
|
7/31/2026
|
|
|
—
|
|
62,600
|
|
(21)
|
27.40
|
|
7/31/2026
|
|
|
|
|
|
|
|
|||
|
Thomas M. Van Buren
|
—
|
|
1,200
|
|
(6)
|
22.14
|
|
10/1/2021
|
|
|
—
|
|
5,120
|
|
(7)
|
22.14
|
|
10/31/2021
|
|
|
—
|
|
19,224
|
|
(14)
|
24.65
|
|
10/31/2023
|
|
|
75,000
|
|
—
|
|
(1)
|
31.65
|
|
10/31/2024
|
|
|
7,400
|
|
29,600
|
|
(17)
|
31.65
|
|
10/31/2024
|
|
|
3,746
|
|
14,982
|
|
(17)
|
31.65
|
|
10/31/2024
|
|
|
250,000
|
|
—
|
|
(2)
|
31.45
|
|
10/31/2025
|
|
|
—
|
|
13,728
|
|
(20)
|
31.45
|
|
10/31/2025
|
|
|
|
|
|
|
|
|||
|
Julio E. Rios II
|
—
|
|
400,000
|
|
(16)
|
27.40
|
|
6/17/2026
|
|
|
|
|
|
|
|
|||
|
Jeremy H. Gamboa
|
—
|
|
400,000
|
|
(16)
|
27.40
|
|
6/17/2026
|
|
(1)
|
These options were fully vested on 10/31/2014.
|
|
(2)
|
These options were fully vested on 10/31/2015.
|
|
(3)
|
These options were fully vested on 4/28/2016.
|
|
(4)
|
These options were fully vested on 7/17/2016.
|
|
(5)
|
These options were fully vested on 7/31/2016.
|
|
(6)
|
These options will be fully vested on 9/29/2016.
|
|
(7)
|
These options will be fully vested on 10/29/2016.
|
|
(8)
|
These options will be fully vested on 10/30/2016.
|
|
(9)
|
These options will be fully vested on 1/29/2017.
|
|
(10)
|
These options will be fully vested on 4/29/2017.
|
|
(11)
|
These options will be fully vested on 10/30/2017.
|
|
(12)
|
These options will be fully vested on 1/30/2018.
|
|
(13)
|
These options will be fully vested on 4/29/2018.
|
|
(14)
|
These options will be fully vested on 10/30/2018.
|
|
(15)
|
These options will be fully vested on 4/29/2019.
|
|
(16)
|
These options will be fully vested on 6/17/2019.
|
|
(17)
|
These options will be fully vested on 10/30/2019.
|
|
(18)
|
These options will be fully vested on 4/28/2020.
|
|
(19)
|
These options will be fully vested on 7/29/2020.
|
|
(20)
|
These options will be fully vested on 10/29/2020.
|
|
(21)
|
These options will be fully vested on 7/30/2021.
|
|
(22)
|
On September 27, 2016, Mr. Wambold resigned as Chief Executive Officer, President and Director of Ferrellgas, Inc.
|
|
Ferrell Companies Incentive Compensation Plan
|
||||
|
Option Awards
|
||||
|
|
Number of Equity Based Awards Exercised
|
Value Realized on Exercise
|
||
|
Name
|
(#)
|
($)
|
||
|
Steven L. Wambold (1)
|
269,178
|
|
2,112,206
|
|
|
Alan C. Heitmann
|
312,600
|
|
798,227
|
|
|
Thomas M. Van Buren
|
263,728
|
|
188,984
|
|
|
Julio E. Rios II
|
—
|
|
—
|
|
|
Jeremy H. Gamboa
|
—
|
|
—
|
|
|
Ferrell Companies Unit Option Plan
|
||||
|
Option Awards
|
||||
|
|
Number of Equity Based Awards Exercised
|
Value Realized on Exercise
|
||
|
Name
|
(#)
|
($)
|
||
|
Thomas M. Van Buren
|
5,800
|
|
24,070
|
|
|
|
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 (3)
|
33,654
|
|
5,373
|
|
9,674
|
|
—
|
|
522,498
|
|
|
Alan C. Heitmann
|
54,087
|
|
10,009
|
|
6,193
|
|
—
|
|
489,556
|
|
|
Thomas M. Van Buren
|
12,885
|
|
6,820
|
|
4,542
|
|
—
|
|
108,587
|
|
|
Julio E. Rios II
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
Jeremy H. Gamboa
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
(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.
|
|
(3)
|
On September 27, 2016, Mr. Wambold resigned as Chief Executive Officer, President and Director of Ferrellgas, Inc.
|
|
(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 ($)
|
||
|
Stephen L. Wambold (1)
|
1,400,000
|
|
1,400,000
|
|
|
Alan C. Heitmann (2)
|
800,250
|
|
800,250
|
|
|
Thomas M. Van Buren
|
670,000
|
|
670,000
|
|
|
Julio E. Rios II
|
1,000,000
|
|
1,000,000
|
|
|
Jeremy H. Gamboa
|
800,000
|
|
800,000
|
|
|
NEO
|
SAR payout at July 31, 2016 upon a change in control ($)
|
|
|
Stephen L. Wambold (1)
|
2,228,793
|
|
|
Alan C. Heitmann
|
251,109
|
|
|
Thomas M. Van Buren
|
109,099
|
|
|
Julio E. Rios II
|
360,000
|
|
|
Jeremy H. Gamboa
|
360,000
|
|
|
|
|
Fees Paid in Cash
|
Option Awards (6)
|
All Other Compensation
|
Total
|
||||
|
Name
|
|
($)
|
($)
|
($)
|
($)
|
||||
|
James E. Ferrell
|
(1)
|
200,000
|
|
—
|
|
—
|
|
200,000
|
|
|
David L. Starling
|
(2)
|
62,500
|
|
—
|
|
—
|
|
62,500
|
|
|
A. Andrew Levison
|
(3)
|
62,500
|
|
21,788
|
|
—
|
|
84,288
|
|
|
John R. Lowden
|
(3)
|
78,750
|
|
18,750
|
|
—
|
|
97,500
|
|
|
Michael F. Morrissey
|
(4)
|
80,000
|
|
21,270
|
|
—
|
|
101,270
|
|
|
Pamela A. Breuckmann
|
(2)
|
62,500
|
|
33,000
|
|
—
|
|
95,500
|
|
|
Stephen M. Clifford
|
(2)
|
40,625
|
|
116,500
|
|
—
|
|
157,125
|
|
|
Daniel G. Kaye
|
(5)
|
33,125
|
|
44,890
|
|
—
|
|
78,015
|
|
|
(1)
|
At
July 31, 2016
, this director had 324,740 SAR awards outstanding.
|
|
(2)
|
At
July 31, 2016
, this director had 50,000 SAR awards outstanding.
|
|
(3)
|
At
July 31, 2016
, this director had 95,000 SAR awards outstanding.
|
|
(4)
|
At
July 31, 2016
, this director had 115,000 SAR awards outstanding.
|
|
(5)
|
At
July 31, 2016
, this former director had 7,241 SAR awards outstanding
|
|
(6)
|
See Note B – Summary of significant accounting policies (16) Stock based 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
Compensation - Stock Compensation
.
|
|
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
|
|
23.4
|
|
|
|
|
|
|
||
|
|
James E. Ferrell
7500 College Blvd. Suite 1000 Overland Park, KS 66210 |
4,763,475
|
|
4.9
|
|
|
|
Stephen L. Wambold
|
150,000
|
|
*
|
|
|
|
Alan C. Heitmann
|
15,960
|
|
*
|
|
|
|
Thomas M. Van Buren
|
11,000
|
|
*
|
|
|
|
Julio E. Rios II
|
1,104,737
|
|
1.1
|
|
|
|
A. Andrew Levison
|
21,800
|
|
*
|
|
|
|
John R. Lowden
|
5,000
|
|
*
|
|
|
|
Michael F. Morrissey
|
6,000
|
|
*
|
|
|
|
Stephen M. Clifford
|
3,000
|
|
*
|
|
|
|
Pamela A. Breuckmann
|
14,955
|
|
*
|
|
|
|
David L. Starling
|
4,000
|
|
*
|
|
|
|
Jeremy H. Gamboa
|
552,368
|
|
*
|
|
|
|
|
|
|
||
|
|
All Directors and Executive Officers as a Group
|
6,702,295
|
|
6.9
|
|
|
ITEM 13.
|
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE.
|
|
|
Common unit ownership at July 31, 2016
|
Distributions paid during the year ended July 31, 2016 (in thousands)
|
|||
|
Ferrell Companies (1)
|
22,529,361
|
|
$
|
46,184
|
|
|
James E. Ferrell (2) (6)
|
4,763,475
|
|
9,764
|
|
|
|
FCI Trading Corp. (3)
|
195,686
|
|
400
|
|
|
|
Ferrell Propane, Inc. (4)
|
51,204
|
|
104
|
|
|
|
James H. Ballengee (5) (6)
|
4,771,447
|
|
13,449
|
|
|
|
(1)
|
Ferrell Companies is the sole shareholder of our general partner.
|
|
(2)
|
James E. Ferrell is the Interim Chief Executive Officer and President of our general partner; and is the Chairman of the Board of Directors of our general partner. JEF Capital Management owns 4,758,859 of these common units and is wholly-owned by the James E. Ferrell Revocable Trust Two for which James E. Ferrell is the trustee and sole beneficiary. The remaining 4,616 common units are held by Ferrell Resources Holdings, Inc., which is wholly-owned by the James E. Ferrell Revocable Trust One, for which James E. Ferrell is the trustee and sole beneficiary.
|
|
(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.
|
|
(5)
|
James H. Ballengee is the owner of Jamex Marketing, LLC, which is the record holder of these units. Prior to April 30, 2016, Jamex Marketing, LLC owned more than 5% of the outstanding common units. As of July 31, 2016, Jamex Marketing, LLC owned less than 5% of the outstanding common units. Refer to Item 1. "Business" for a description of a group of agreements executed with Jamex on September 1, 2016, including the purchase by Ferrellgas Partners of 0.9 million of Ferrellgas Partners' common units for approximately $16.9 million, as well as a description of the restrictions on the remaining Ferrellgas Partners common units owned by Jamex, and any cash distributions and proceeds received by Jamex in respect thereof.
|
|
(6)
|
Beneficially owned limited partner units are based on the most recent Schedule 13G, Schedule 13D or Section 16 SEC filing, or information provided by the beneficial owner.
|
|
ITEM 14.
|
PRINCIPAL ACCOUNTING FEES AND SERVICES.
|
|
(in thousands)
|
2016
|
|
2015
|
||||
|
Audit fees (1)
|
$
|
1,580
|
|
|
$
|
1,119
|
|
|
Audit-related fees (2)
|
20
|
|
|
403
|
|
||
|
Tax fees (3)
|
—
|
|
|
—
|
|
||
|
All other fees (4)
|
—
|
|
|
173
|
|
||
|
Total
|
$
|
1,600
|
|
|
$
|
1,695
|
|
|
(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.
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date:
|
September 28, 2016
|
|
By
|
/s/ James E. Ferrell
|
|
|
|
|
|
James E. Ferrell
|
|
|
|
|
|
Interim Chief Executive Officer and President; Chairman of the Board of Directors
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ James E. Ferrell
|
|
Interim Chief Executive Officer and President; Chairman of the Board of Directors
|
|
9/28/2016
|
|
James E. Ferrell
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Pamela A. Breuckmann
|
|
Director
|
|
9/28/2016
|
|
Pamela A. Breuckmann
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Stephen M. Clifford
|
|
Director
|
|
9/28/2016
|
|
Stephen M. Clifford
|
|
|
|
|
|
|
|
|
|
|
|
/s/ A. Andrew Levison
|
|
Director
|
|
9/28/2016
|
|
A. Andrew Levison
|
|
|
|
|
|
|
|
|
|
|
|
/s/ John R. Lowden
|
|
Director
|
|
9/28/2016
|
|
John R. Lowden
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Michael F. Morrissey
|
|
Director
|
|
9/28/2016
|
|
Michael F. Morrissey
|
|
|
|
|
|
|
|
|
|
|
|
/s/ David L. Starling
|
|
Director
|
|
9/28/2016
|
|
David L. Starling
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Alan C. Heitmann
|
|
Executive Vice President and Chief Financial Officer; Treasurer (Principal Financial and Accounting Officer)
|
|
9/28/2016
|
|
Alan C. Heitmann
|
|
|
|
|
|
|
|
|
FERRELLGAS PARTNERS FINANCE CORP.
|
|
|
|
|
|
|
|
|
Date:
|
September 28, 2016
|
|
By
|
/s/ James E. Ferrell
|
|
|
|
|
|
James E. Ferrell
|
|
|
|
|
|
Interim Chief Executive Officer and President; Chairman of the Board of Directors
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ James E. Ferrell
|
|
Interim Chief Executive Officer and President (Principal Executive Officer); Chairman of the Board of Directors
|
|
9/28/2016
|
|
James E. Ferrell
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Alan C. Heitmann
|
|
Executive Vice President and Chief Financial Officer; Treasurer (Principal Financial and Accounting Officer)
|
|
9/28/2016
|
|
Alan C. Heitmann
|
|
|
|
|
|
|
|
|
FERRELLGAS, L.P.
|
|
|
|
|
|
|
|
|
|
|
|
By Ferrellgas, Inc. (General Partner)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date:
|
September 28, 2016
|
|
By
|
/s/ James E. Ferrell
|
|
|
|
|
|
James E. Ferrell
|
|
|
|
|
|
Interim Chief Executive Officer and President; Chairman of the Board of Directors
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ James E. Ferrell
|
|
Interim Chief Executive Officer and President; Chairman of the Board of Directors
|
|
9/28/2016
|
|
James E. Ferrell
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Pamela A. Breuckmann
|
|
Director
|
|
9/28/2016
|
|
Pamela A. Breuckmann
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Stephen M. Clifford
|
|
Director
|
|
9/28/2016
|
|
Stephen M. Clifford
|
|
|
|
|
|
|
|
|
|
|
|
/s/ A. Andrew Levison
|
|
Director
|
|
9/28/2016
|
|
A. Andrew Levison
|
|
|
|
|
|
|
|
|
|
|
|
/s/ John R. Lowden
|
|
Director
|
|
9/28/2016
|
|
John R. Lowden
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Michael F. Morrissey
|
|
Director
|
|
9/28/2016
|
|
Michael F. Morrissey
|
|
|
|
|
|
|
|
|
|
|
|
/s/ David L. Starling
|
|
Director
|
|
9/28/2016
|
|
David L. Starling
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Alan C. Heitmann
|
|
Executive Vice President and Chief Financial Officer; Treasurer (Principal Financial and Accounting Officer)
|
|
9/28/2016
|
|
Alan C. Heitmann
|
|
|
|
|
|
|
|
|
FERRELLGAS FINANCE CORP.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date:
|
September 28, 2016
|
|
By
|
/s/ James E. Ferrell
|
|
|
|
|
|
James E. Ferrell
|
|
|
|
|
|
Interim Chief Executive Officer and President; Chairman of the Board of Directors
|
|
|
|
|
|
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ James E. Ferrell
|
|
Interim Chief Executive Officer and President (Principal Executive Officer); Chairman of the Board of Directors
|
|
9/28/2016
|
|
James E. Ferrell
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Alan C. Heitmann
|
|
Executive Vice President and Chief Financial Officer; Treasurer (Principal Financial and Accounting Officer)
|
|
9/28/2016
|
|
Alan C. Heitmann
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
2016
|
|
2015
|
||||
|
Current assets:
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
4,965
|
|
|
$
|
7,652
|
|
|
Accounts and notes receivable (including $106,464 and $123,791 of accounts receivable pledged as collateral at 2016 and 2015, respectively, and net of allowance for doubtful accounts of $5,067 and $4,816 at 2016 and 2015, respectively)
|
|
149,583
|
|
|
196,918
|
|
||
|
Inventories
|
|
90,594
|
|
|
96,754
|
|
||
|
Prepaid expenses and other current assets
|
|
39,973
|
|
|
64,285
|
|
||
|
Total current assets
|
|
285,115
|
|
|
365,609
|
|
||
|
|
|
|
|
|
||||
|
Property, plant and equipment, net
|
|
774,680
|
|
|
965,217
|
|
||
|
Goodwill
|
|
256,103
|
|
|
478,747
|
|
||
|
Intangible assets, net
|
|
280,185
|
|
|
580,043
|
|
||
|
Assets held for sale
|
|
780
|
|
|
—
|
|
||
|
Other assets, net
|
|
86,443
|
|
|
48,113
|
|
||
|
Total assets
|
|
$
|
1,683,306
|
|
|
$
|
2,437,729
|
|
|
|
|
|
|
|
||||
|
LIABILITIES AND PARTNERS' CAPITAL (DEFICIT)
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
|
|
|
||
|
Accounts payable
|
|
$
|
67,928
|
|
|
$
|
83,974
|
|
|
Short-term borrowings
|
|
101,291
|
|
|
75,319
|
|
||
|
Collateralized note payable
|
|
64,000
|
|
|
70,000
|
|
||
|
Other current liabilities
|
|
128,958
|
|
|
180,687
|
|
||
|
Total current liabilities
|
|
362,177
|
|
|
409,980
|
|
||
|
|
|
|
|
|
||||
|
Long-term debt
|
|
1,941,335
|
|
|
1,778,065
|
|
||
|
Other liabilities
|
|
31,574
|
|
|
41,975
|
|
||
|
Contingencies and commitments (Note M)
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||||
|
Partners' capital (deficit):
|
|
|
|
|
|
|
||
|
Common unitholders (98,002,665 and 100,376,789 units outstanding at 2016 and 2015, respectively)
|
|
(570,754
|
)
|
|
299,730
|
|
||
|
General partner unitholder (989,926 and 1,013,907 units outstanding at 2016 and 2015, respectively)
|
|
(65,835
|
)
|
|
(57,042
|
)
|
||
|
Accumulated other comprehensive loss
|
|
(10,468
|
)
|
|
(38,934
|
)
|
||
|
Total Ferrellgas Partners, L.P. partners' capital (deficit)
|
|
(647,057
|
)
|
|
203,754
|
|
||
|
Noncontrolling interest
|
|
(4,723
|
)
|
|
3,955
|
|
||
|
Total partners' capital (deficit)
|
|
(651,780
|
)
|
|
207,709
|
|
||
|
Total liabilities and partners' capital
|
|
$
|
1,683,306
|
|
|
$
|
2,437,729
|
|
|
See notes to consolidated financial statements.
|
||||||||
|
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
|
||||||||||||
|
|
||||||||||||
|
(in thousands, except per unit data)
|
||||||||||||
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Revenues:
|
|
|
|
|
|
|
||||||
|
Propane and other gas liquids sales
|
|
$
|
1,202,368
|
|
|
$
|
1,657,016
|
|
|
$
|
2,147,343
|
|
|
Midstream operations
|
|
625,238
|
|
|
107,189
|
|
|
7,435
|
|
|||
|
Other
|
|
211,761
|
|
|
260,185
|
|
|
251,082
|
|
|||
|
Total revenues
|
|
2,039,367
|
|
|
2,024,390
|
|
|
2,405,860
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Costs and expenses:
|
|
|
|
|
|
|
||||||
|
Cost of sales - propane and other gas liquids sales
|
|
564,433
|
|
|
977,224
|
|
|
1,456,388
|
|
|||
|
Cost of sales - midstream operations
|
|
471,234
|
|
|
76,590
|
|
|
1,970
|
|
|||
|
Cost of sales - other
|
|
126,237
|
|
|
170,697
|
|
|
156,182
|
|
|||
|
Operating expense
|
|
459,178
|
|
|
437,457
|
|
|
451,528
|
|
|||
|
Depreciation and amortization expense
|
|
150,513
|
|
|
98,579
|
|
|
84,202
|
|
|||
|
General and administrative expense
|
|
56,635
|
|
|
77,238
|
|
|
65,156
|
|
|||
|
Equipment lease expense
|
|
28,833
|
|
|
24,273
|
|
|
17,745
|
|
|||
|
Non-cash employee stock ownership plan compensation charge
|
|
27,595
|
|
|
24,713
|
|
|
21,789
|
|
|||
|
Asset impairments
|
|
658,118
|
|
|
—
|
|
|
—
|
|
|||
|
Loss on asset sales and disposal
|
|
30,835
|
|
|
7,099
|
|
|
6,486
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Operating income (loss)
|
|
(534,244
|
)
|
|
130,520
|
|
|
144,414
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Interest expense
|
|
(137,937
|
)
|
|
(100,396
|
)
|
|
(86,502
|
)
|
|||
|
Loss on extinguishment of debt
|
|
—
|
|
|
—
|
|
|
(21,202
|
)
|
|||
|
Other income (expense), net
|
|
110
|
|
|
(350
|
)
|
|
(479
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Earnings (loss) before income taxes
|
|
(672,071
|
)
|
|
29,774
|
|
|
36,231
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Income tax expense (benefit)
|
|
(36
|
)
|
|
(315
|
)
|
|
2,516
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net earnings (loss)
|
|
(672,035
|
)
|
|
30,089
|
|
|
33,715
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net earnings (loss) attributable to noncontrolling interest
|
|
(6,620
|
)
|
|
469
|
|
|
504
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net earnings (loss) attributable to Ferrellgas Partners, L.P.
|
|
(665,415
|
)
|
|
29,620
|
|
|
33,211
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Less: General partner's interest in net earnings (loss)
|
|
(6,654
|
)
|
|
296
|
|
|
332
|
|
|||
|
Common unitholders' interest in net earnings (loss)
|
|
$
|
(658,761
|
)
|
|
$
|
29,324
|
|
|
$
|
32,879
|
|
|
|
|
|
|
|
|
|
||||||
|
Basic and diluted net earnings (loss) per common unitholders' interest
|
|
$
|
(6.68
|
)
|
|
$
|
0.35
|
|
|
$
|
0.41
|
|
|
|
|
|
|
|
|
|
||||||
|
Cash distributions declared per common unit
|
|
$
|
2.05
|
|
|
$
|
2.00
|
|
|
$
|
2.00
|
|
|
See notes to consolidated financial statements.
|
||||||||||||
|
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
|
||||||||||||
|
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
|
||||||||||||
|
(in thousands)
|
||||||||||||
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Net earnings (loss)
|
|
$
|
(672,035
|
)
|
|
$
|
30,089
|
|
|
$
|
33,715
|
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
||||||
|
Change in value on risk management derivatives
|
|
1,789
|
|
|
(73,647
|
)
|
|
14,592
|
|
|||
|
Reclassification of gains and losses of derivatives to earnings
|
|
27,302
|
|
|
28,258
|
|
|
(10,175
|
)
|
|||
|
Foreign currency translation adjustment
|
|
—
|
|
|
(2
|
)
|
|
(145
|
)
|
|||
|
Pension liability adjustment
|
|
(333
|
)
|
|
(185
|
)
|
|
258
|
|
|||
|
Other comprehensive income (loss)
|
|
28,758
|
|
|
(45,576
|
)
|
|
4,530
|
|
|||
|
Comprehensive income (loss)
|
|
(643,277
|
)
|
|
(15,487
|
)
|
|
38,245
|
|
|||
|
Less: comprehensive income (loss) attributable to noncontrolling interest
|
|
6,328
|
|
|
(8
|
)
|
|
(550
|
)
|
|||
|
Comprehensive income (loss) attributable to Ferrellgas Partners, LP
|
|
$
|
(636,949
|
)
|
|
$
|
(15,495
|
)
|
|
$
|
37,695
|
|
|
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, 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
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Contributions in connection with non-cash ESOP and stock and unit-based compensation charges
|
—
|
|
|
—
|
|
|
49,681
|
|
|
502
|
|
|
|
|
|
50,183
|
|
|
512
|
|
|
50,695
|
|
||||||
|
Distributions
|
—
|
|
|
—
|
|
|
(165,433
|
)
|
|
(1,672
|
)
|
|
|
|
|
(167,105
|
)
|
|
(6,139
|
)
|
|
(173,244
|
)
|
||||||
|
Common units issued in connection with acquisitions
|
11,334.2
|
|
|
114.5
|
|
|
262,952
|
|
|
2,656
|
|
|
|
|
|
265,608
|
|
|
31
|
|
|
265,639
|
|
||||||
|
Exercise of common unit options
|
5.8
|
|
|
0.1
|
|
|
91
|
|
|
1
|
|
|
|
|
|
92
|
|
|
—
|
|
|
92
|
|
||||||
|
Common units issued in offering, net of issuance costs
|
7,808.6
|
|
|
78.9
|
|
|
181,008
|
|
|
1,829
|
|
|
|
|
|
182,837
|
|
|
8,823
|
|
|
191,660
|
|
||||||
|
Net earnings
|
|
|
|
|
|
|
29,324
|
|
|
296
|
|
|
|
|
|
29,620
|
|
|
469
|
|
|
30,089
|
|
||||||
|
Other comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
(45,115
|
)
|
|
(45,115
|
)
|
|
(461
|
)
|
|
(45,576
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Balance at July 31, 2015
|
100,376.8
|
|
|
1,014.0
|
|
|
299,730
|
|
|
(57,042
|
)
|
|
(38,934
|
)
|
|
203,754
|
|
|
3,955
|
|
|
207,709
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Contributions in connection with non-cash ESOP and stock and unit-based compensation charges
|
—
|
|
|
—
|
|
|
36,181
|
|
|
365
|
|
|
|
|
|
36,546
|
|
|
373
|
|
|
36,919
|
|
||||||
|
Distributions
|
—
|
|
|
—
|
|
|
(202,118
|
)
|
|
(2,042
|
)
|
|
|
|
|
(204,160
|
)
|
|
(2,723
|
)
|
|
(206,883
|
)
|
||||||
|
Common unit repurchases
|
(2,385.7
|
)
|
|
(24.2
|
)
|
|
(45,968
|
)
|
|
(464
|
)
|
|
|
|
|
(46,432
|
)
|
|
—
|
|
|
(46,432
|
)
|
||||||
|
Exercise of common unit options
|
11.6
|
|
|
0.1
|
|
|
182
|
|
|
2
|
|
|
|
|
|
184
|
|
|
—
|
|
|
184
|
|
||||||
|
Net loss
|
|
|
|
|
|
|
(658,761
|
)
|
|
(6,654
|
)
|
|
|
|
|
(665,415
|
)
|
|
(6,620
|
)
|
|
(672,035
|
)
|
||||||
|
Other comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
28,466
|
|
|
28,466
|
|
|
292
|
|
|
28,758
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Balance at July 31, 2016
|
98,002.7
|
|
|
989.9
|
|
|
$
|
(570,754
|
)
|
|
$
|
(65,835
|
)
|
|
$
|
(10,468
|
)
|
|
$
|
(647,057
|
)
|
|
$
|
(4,723
|
)
|
|
$
|
(651,780
|
)
|
|
See notes to consolidated financial statements.
|
|||||||||||||||||||||||||||||
|
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
|
|||||||||||
|
|
|||||||||||
|
(in thousands)
|
|||||||||||
|
|
For the year ended July 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net earnings (loss)
|
$
|
(672,035
|
)
|
|
$
|
30,089
|
|
|
$
|
33,715
|
|
|
Reconciliation of net earnings (loss) to net cash provided by operating activities:
|
|
|
|
|
|
||||||
|
Depreciation and amortization expense
|
150,513
|
|
|
98,579
|
|
|
84,202
|
|
|||
|
Non-cash employee stock ownership plan compensation charge
|
27,595
|
|
|
24,713
|
|
|
21,789
|
|
|||
|
Non-cash stock and unit-based compensation charge
|
9,324
|
|
|
25,982
|
|
|
24,508
|
|
|||
|
Asset impairments
|
658,118
|
|
|
—
|
|
|
—
|
|
|||
|
Loss on asset sales and disposal
|
30,835
|
|
|
7,099
|
|
|
6,486
|
|
|||
|
Loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
6,526
|
|
|||
|
Change in fair value of contingent consideration
|
(100
|
)
|
|
(6,300
|
)
|
|
5,000
|
|
|||
|
Provision for doubtful accounts
|
1,703
|
|
|
3,419
|
|
|
3,419
|
|
|||
|
Deferred tax expense (benefit)
|
(504
|
)
|
|
270
|
|
|
88
|
|
|||
|
Other
|
4,967
|
|
|
3,361
|
|
|
5,372
|
|
|||
|
Changes in operating assets and liabilities, net of effects from business acquisitions:
|
|
|
|
|
|
||||||
|
Accounts and notes receivable, net of securitization
|
6,812
|
|
|
(1,739
|
)
|
|
(48,087
|
)
|
|||
|
Inventories
|
5,788
|
|
|
49,050
|
|
|
(28,738
|
)
|
|||
|
Prepaid expenses and other current assets
|
17,961
|
|
|
(24,956
|
)
|
|
(3,960
|
)
|
|||
|
Accounts payable
|
(14,924
|
)
|
|
(1,547
|
)
|
|
16,279
|
|
|||
|
Accrued interest expense
|
(658
|
)
|
|
5,099
|
|
|
(7,613
|
)
|
|||
|
Other current liabilities
|
(40,252
|
)
|
|
10,754
|
|
|
8,579
|
|
|||
|
Other assets and liabilities
|
9,184
|
|
|
(20,801
|
)
|
|
(1,896
|
)
|
|||
|
Net cash provided by operating activities
|
194,327
|
|
|
203,072
|
|
|
125,669
|
|
|||
|
|
|
|
|
|
|
||||||
|
Cash flows from investing activities:
|
|
|
|
|
|
||||||
|
Business acquisitions, net of cash acquired
|
(15,144
|
)
|
|
(641,427
|
)
|
|
(162,004
|
)
|
|||
|
Capital expenditures
|
(117,518
|
)
|
|
(72,481
|
)
|
|
(52,572
|
)
|
|||
|
Proceeds from sale of assets
|
17,089
|
|
|
5,905
|
|
|
4,524
|
|
|||
|
Other
|
(286
|
)
|
|
(14
|
)
|
|
(23
|
)
|
|||
|
Net cash used in investing activities
|
(115,859
|
)
|
|
(708,017
|
)
|
|
(210,075
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
||||||
|
Distributions
|
(204,160
|
)
|
|
(167,105
|
)
|
|
(160,925
|
)
|
|||
|
Proceeds from increase in long-term debt
|
168,117
|
|
|
628,134
|
|
|
750,351
|
|
|||
|
Payments on long-term debt
|
(14,959
|
)
|
|
(119,457
|
)
|
|
(569,841
|
)
|
|||
|
Net additions to short-term borrowings
|
25,972
|
|
|
5,800
|
|
|
19,465
|
|
|||
|
Net additions to (reductions in) collateralized short-term borrowings
|
(6,000
|
)
|
|
(21,000
|
)
|
|
9,000
|
|
|||
|
Cash paid for financing costs
|
(1,214
|
)
|
|
(10,301
|
)
|
|
(11,508
|
)
|
|||
|
Noncontrolling interest activity
|
(2,693
|
)
|
|
2,684
|
|
|
(1,282
|
)
|
|||
|
Repurchase of common units (including fees of $34 for the year ended July 31, 2016)
|
(46,432
|
)
|
|
—
|
|
|
—
|
|
|||
|
Proceeds from exercise of common unit options
|
182
|
|
|
91
|
|
|
605
|
|
|||
|
Proceeds from equity offering, net of issuance costs of $648 and $0 for the years ended July 31, 2015 and 2014, respectively
|
—
|
|
|
181,008
|
|
|
50,000
|
|
|||
|
Cash contribution from general partner in connection with common unit issuances
|
32
|
|
|
4,456
|
|
|
511
|
|
|||
|
Net cash provided by (used in) financing activities
|
(81,155
|
)
|
|
504,310
|
|
|
86,376
|
|
|||
|
|
|
|
|
|
|
||||||
|
Effect of exchange rate changes on cash
|
—
|
|
|
(2
|
)
|
|
(145
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Increase (decrease) in cash and cash equivalents
|
(2,687
|
)
|
|
(637
|
)
|
|
1,825
|
|
|||
|
Cash and cash equivalents - beginning of year
|
7,652
|
|
|
8,289
|
|
|
6,464
|
|
|||
|
Cash and cash equivalents - end of year
|
$
|
4,965
|
|
|
$
|
7,652
|
|
|
$
|
8,289
|
|
|
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 one reportable operating segment: crude oil logistics. The crude oil logistics segment ("Bridger") generates income by providing crude oil transportation and logistics services on behalf of producers and end-users of crude oil. Bridger's services include transportation through its operation of a fleet of trucks and tank trailers and railcars primarily servicing Texas, Louisiana, North Dakota, Pennsylvania, Colorado and Wyoming; pipeline services in North Dakota, Montana, Wyoming, New Mexico, Mississippi, Oklahoma and Texas; and crude oil purchase and sale in connection with pipeline management services.
|
|
|
For the year ended July 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
CASH PAID FOR:
|
|
|
|
|
|
||||||
|
Interest
|
$
|
133,629
|
|
|
$
|
91,783
|
|
|
$
|
90,820
|
|
|
Income taxes
|
$
|
777
|
|
|
$
|
712
|
|
|
$
|
816
|
|
|
NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Issuance of common units in connection with acquisitions
|
$
|
—
|
|
|
$
|
262,952
|
|
|
$
|
1,500
|
|
|
Liabilities incurred in connection with acquisitions
|
$
|
2,126
|
|
|
$
|
481
|
|
|
$
|
4,312
|
|
|
Change in accruals for property, plant and equipment additions
|
$
|
(1,122
|
)
|
|
$
|
498
|
|
|
$
|
978
|
|
|
•
|
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,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Current expense (benefit)
|
|
$
|
468
|
|
|
$
|
(585
|
)
|
|
$
|
2,428
|
|
|
Deferred expense (benefit)
|
|
(504
|
)
|
|
270
|
|
|
88
|
|
|||
|
Income tax expense (benefit)
|
|
$
|
(36
|
)
|
|
$
|
(315
|
)
|
|
$
|
2,516
|
|
|
|
|
July 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Deferred tax assets
|
|
$
|
1,156
|
|
|
$
|
724
|
|
|
Deferred tax liabilities
|
|
(4,085
|
)
|
|
(4,157
|
)
|
||
|
Net deferred tax liability
|
|
$
|
(2,929
|
)
|
|
$
|
(3,433
|
)
|
|
|
|
July 31,
|
||||||||
|
|
|
2016
|
|
2015
|
||||||
|
|
|
Current Standard
|
Previous Standard
|
|
Current Standard
|
Previous Standard
|
||||
|
Other assets
|
|
86,443
|
|
109,618
|
|
|
48,113
|
|
74,440
|
|
|
Long-term debt
|
|
1,941,335
|
|
1,964,510
|
|
|
1,778,065
|
|
1,804,392
|
|
|
•
|
Gasco Energy Supply, LLC., based in Missouri, acquired December 2015;
|
|
•
|
Warren Energy Supply, Inc. based in Utah, acquired February 2016; and
|
|
•
|
Selphs Propane, Inc., based in Colorado, acquired June 2016.
|
|
•
|
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.
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Cash payments, net of cash acquired
|
|
$
|
4,476
|
|
|
$
|
4,250
|
|
|
$
|
34,219
|
|
|
Issuance of liabilities and other costs and considerations
|
|
2,126
|
|
|
481
|
|
|
2,942
|
|
|||
|
Common units, net of issuance costs
|
|
—
|
|
|
3,000
|
|
|
1,500
|
|
|||
|
Aggregate fair value of transactions
|
|
$
|
6,602
|
|
|
$
|
7,731
|
|
|
$
|
38,661
|
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Working capital
|
|
$
|
(249
|
)
|
|
$
|
233
|
|
|
$
|
(919
|
)
|
|
Customer tanks, buildings, land and other
|
|
3,625
|
|
|
236
|
|
|
14,519
|
|
|||
|
Goodwill
|
|
—
|
|
|
—
|
|
|
2,922
|
|
|||
|
Customer lists
|
|
2,962
|
|
|
6,569
|
|
|
19,480
|
|
|||
|
Non-compete agreements
|
|
264
|
|
|
693
|
|
|
2,659
|
|
|||
|
Aggregate fair value of net assets acquired
|
|
$
|
6,602
|
|
|
$
|
7,731
|
|
|
$
|
38,661
|
|
|
|
|
June 24, 2016
(as adjusted) |
|
July 31, 2015 (as initially reported)
|
|
Measurement period adjustments
|
||||||
|
Working capital
|
|
$
|
(8,315
|
)
|
|
$
|
1,783
|
|
|
$
|
(10,098
|
)
|
|
Transportation equipment
|
|
293,491
|
|
|
293,491
|
|
|
—
|
|
|||
|
Injection stations and pipelines
|
|
41,632
|
|
|
41,632
|
|
|
—
|
|
|||
|
Goodwill
|
|
189,196
|
|
|
193,311
|
|
|
(4,115
|
)
|
|||
|
Customer relationships
|
|
277,224
|
|
|
261,811
|
|
|
15,413
|
|
|||
|
Non-compete agreements
|
|
10,000
|
|
|
14,800
|
|
|
(4,800
|
)
|
|||
|
Trade names & trademarks
|
|
9,400
|
|
|
5,800
|
|
|
3,600
|
|
|||
|
Office equipment
|
|
7,449
|
|
|
7,449
|
|
|
—
|
|
|||
|
Other
|
|
2,375
|
|
|
2,375
|
|
|
—
|
|
|||
|
Aggregate fair value of net assets acquired
|
|
$
|
822,452
|
|
|
$
|
822,452
|
|
|
$
|
—
|
|
|
|
|
For the year ended July 31,
|
||
|
|
|
2015
|
||
|
Revenue
|
|
$
|
81,512
|
|
|
Operating income
|
|
3,848
|
|
|
|
|
|
For the year ended July 31,
|
||||||
|
|
|
2015
|
|
2014
|
||||
|
Revenue
|
|
$
|
2,319,927
|
|
|
$
|
2,583,680
|
|
|
Net earnings (loss)
|
|
(11,834
|
)
|
|
4,388
|
|
||
|
Net earnings (loss) per common unitholders' interest
|
$
|
(0.14
|
)
|
|
$
|
0.05
|
|
|
|
•
|
the issuance of senior secured notes in June 2015;
|
|
•
|
the sale of common units in June 2015 in a public offering; and
|
|
•
|
the issuance of common units to the seller in June 2015.
|
|
•
|
C&E Production, LLC, based in Texas, acquired September 2014; and
|
|
•
|
Segrest Saltwater Resources, based in Texas, acquired May 2015.
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Cash payments. net of cash acquired
|
|
$
|
—
|
|
|
$
|
74,677
|
|
|
$
|
127,785
|
|
|
Issuance of liabilities and other costs and considerations
|
|
—
|
|
|
—
|
|
|
2,555
|
|
|||
|
Aggregate fair value of transactions
|
|
$
|
—
|
|
|
$
|
74,677
|
|
|
$
|
130,340
|
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Working capital
|
|
$
|
—
|
|
|
$
|
1,155
|
|
|
$
|
490
|
|
|
Customer tanks, buildings, land and other
|
|
—
|
|
|
1,704
|
|
|
622
|
|
|||
|
Salt water disposal wells
|
|
—
|
|
|
10,705
|
|
|
24,288
|
|
|||
|
Goodwill
|
|
—
|
|
|
12,359
|
|
|
16,957
|
|
|||
|
Customer relationships
|
|
—
|
|
|
38,846
|
|
|
64,000
|
|
|||
|
Non-compete agreements
|
|
—
|
|
|
3,639
|
|
|
13,300
|
|
|||
|
Permits and favorable lease arrangements
|
|
—
|
|
|
6,269
|
|
|
10,683
|
|
|||
|
Aggregate fair value of net assets acquired
|
|
$
|
—
|
|
|
$
|
74,677
|
|
|
$
|
130,340
|
|
|
|
|
2016
|
|
2015
|
||||
|
Propane gas and related products
|
|
$
|
59,726
|
|
|
$
|
68,731
|
|
|
Crude oil
|
|
4,642
|
|
|
—
|
|
||
|
Appliances, parts and supplies
|
|
26,226
|
|
|
28,023
|
|
||
|
Inventories
|
|
$
|
90,594
|
|
|
$
|
96,754
|
|
|
|
Estimated useful lives
|
|
2016
|
|
2015
|
||||
|
Land
|
Indefinite
|
|
$
|
35,309
|
|
|
$
|
34,389
|
|
|
Land improvements
|
2-20
|
|
14,097
|
|
|
13,249
|
|
||
|
Buildings and improvements
|
20
|
|
73,021
|
|
|
71,923
|
|
||
|
Vehicles, including transport trailers
|
8-20
|
|
122,691
|
|
|
228,646
|
|
||
|
Bulk equipment and district facilities
|
5-30
|
|
104,428
|
|
|
111,657
|
|
||
|
Tanks, cylinders and customer equipment
|
2-30
|
|
767,234
|
|
|
772,904
|
|
||
|
Salt water disposal wells and related equipment
|
2-30
|
|
57,695
|
|
|
38,460
|
|
||
|
Rail cars
|
30
|
|
92,980
|
|
|
150,235
|
|
||
|
Injection stations
|
20
|
|
13,130
|
|
|
37,619
|
|
||
|
Pipeline
|
15
|
|
1,663
|
|
|
4,074
|
|
||
|
Computer and office equipment
|
2-5
|
|
122,304
|
|
|
123,386
|
|
||
|
Construction in progress
|
n/a
|
|
10,481
|
|
|
16,841
|
|
||
|
|
|
|
1,415,033
|
|
|
1,603,383
|
|
||
|
Less: accumulated depreciation
|
|
|
640,353
|
|
|
638,166
|
|
||
|
Property, plant and equipment, net
|
|
|
$
|
774,680
|
|
|
$
|
965,217
|
|
|
|
|
2016
|
|
2015
|
||||
|
Jamex receivable, net
|
|
$
|
39,760
|
|
|
$
|
—
|
|
|
Other
|
|
46,683
|
|
|
48,113
|
|
||
|
Other assets, net
|
|
$
|
86,443
|
|
|
$
|
48,113
|
|
|
|
|
2016
|
|
2015
|
||||
|
Accrued interest
|
|
$
|
16,623
|
|
|
$
|
17,281
|
|
|
Accrued payroll
|
|
13,438
|
|
|
17,485
|
|
||
|
Customer deposits and advances
|
|
27,391
|
|
|
28,792
|
|
||
|
Price risk management liabilities
|
|
18,401
|
|
|
31,450
|
|
||
|
Other
|
|
53,105
|
|
|
85,679
|
|
||
|
Other current liabilities
|
|
$
|
128,958
|
|
|
$
|
180,687
|
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Operating expense
|
|
$
|
167,980
|
|
|
$
|
174,105
|
|
|
$
|
190,999
|
|
|
Depreciation and amortization expense
|
|
4,282
|
|
|
5,127
|
|
|
5,829
|
|
|||
|
Equipment lease expense
|
|
25,967
|
|
|
22,667
|
|
|
15,807
|
|
|||
|
|
|
$
|
198,229
|
|
|
$
|
201,899
|
|
|
$
|
212,635
|
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Loss on assets held for sale
|
|
$
|
12,112
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Loss on sale of assets held for sale
|
|
1,698
|
|
|
—
|
|
|
—
|
|
|||
|
Loss on sale of assets and other
|
|
17,025
|
|
|
7,099
|
|
|
6,486
|
|
|||
|
Loss on asset sales and disposal
|
|
$
|
30,835
|
|
|
$
|
7,099
|
|
|
$
|
6,486
|
|
|
|
2016
|
|
2015
|
||||
|
Accounts receivable pledged as collateral
|
$
|
106,464
|
|
|
$
|
123,791
|
|
|
Accounts receivable
|
48,148
|
|
|
77,636
|
|
||
|
Other
|
38
|
|
|
307
|
|
||
|
Less: Allowance for doubtful accounts
|
(5,067
|
)
|
|
(4,816
|
)
|
||
|
Accounts and notes receivable, net
|
$
|
149,583
|
|
|
$
|
196,918
|
|
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
||
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
||
|
October 31, 2016
|
|
5.50
|
|
|
6.05
|
|
|
January 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2017
|
|
5.50
|
|
|
5.95
|
|
|
July 31, 2017
|
|
5.50
|
|
|
6.05
|
|
|
October 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
January 31, 2018
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
|
5.50
|
|
|
|
|
July 31, 2016
|
|
July 31, 2015
|
||||||||||||||||||||
|
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net
|
||||||||||||
|
Goodwill, net (a)
|
|
$
|
256,103
|
|
|
$
|
—
|
|
|
$
|
256,103
|
|
|
$
|
478,747
|
|
|
$
|
—
|
|
|
$
|
478,747
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Intangible assets, net
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Amortized intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Customer related (b)
|
|
$
|
554,030
|
|
|
$
|
(372,342
|
)
|
|
$
|
181,688
|
|
|
$
|
807,122
|
|
|
$
|
(349,719
|
)
|
|
$
|
457,403
|
|
|
Non-compete agreements (c)
|
|
39,487
|
|
|
(23,384
|
)
|
|
16,103
|
|
|
53,711
|
|
|
(18,730
|
)
|
|
34,981
|
|
||||||
|
Permits and favorable lease arrangements
|
|
17,225
|
|
|
(2,335
|
)
|
|
14,890
|
|
|
16,952
|
|
|
(1,173
|
)
|
|
15,779
|
|
||||||
|
Other
|
|
9,301
|
|
|
(6,210
|
)
|
|
3,091
|
|
|
9,182
|
|
|
(5,497
|
)
|
|
3,685
|
|
||||||
|
|
|
620,043
|
|
|
(404,271
|
)
|
|
215,772
|
|
|
886,967
|
|
|
(375,119
|
)
|
|
511,848
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Unamortized intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Trade names & trademarks (d)
|
|
64,413
|
|
|
—
|
|
|
64,413
|
|
|
68,195
|
|
|
—
|
|
|
68,195
|
|
||||||
|
Total intangible assets, net
|
|
$
|
684,456
|
|
|
$
|
(404,271
|
)
|
|
$
|
280,185
|
|
|
$
|
955,162
|
|
|
$
|
(375,119
|
)
|
|
$
|
580,043
|
|
|
|
Propane and related equipment sales
|
Midstream operations - water solutions (a)
|
Midstream operations - crude oil logistics
|
Total
|
||||||||
|
Balance July 31, 2014
|
$
|
256,253
|
|
$
|
16,957
|
|
$
|
—
|
|
$
|
273,210
|
|
|
Acquisitions
|
—
|
|
12,359
|
|
193,311
|
|
205,670
|
|
||||
|
Other
|
(133
|
)
|
—
|
|
—
|
|
(133
|
)
|
||||
|
Balance July 31, 2015
|
256,120
|
|
29,316
|
|
193,311
|
|
478,747
|
|
||||
|
Acquisitions
|
—
|
|
—
|
|
1,358
|
|
1,358
|
|
||||
|
Measurement period adjustments
|
$
|
—
|
|
$
|
—
|
|
(4,115
|
)
|
(4,115
|
)
|
||
|
Dispositions
|
(17
|
)
|
—
|
|
—
|
|
(17
|
)
|
||||
|
Impairment
|
—
|
|
(29,316
|
)
|
(190,554
|
)
|
(219,870
|
)
|
||||
|
Balance July 31, 2016
|
$
|
256,103
|
|
$
|
—
|
|
$
|
—
|
|
$
|
256,103
|
|
|
Aggregate amortization expense related to intangible assets, net:
|
|||
|
For the year ended July 31,
|
|
||
|
2016
|
$
|
61,970
|
|
|
2015
|
34,585
|
|
|
|
2014
|
23,490
|
|
|
|
Estimated amortization expense:
|
|||
|
For the year ended July 31,
|
|||
|
2017
|
$
|
31,823
|
|
|
2018
|
29,778
|
|
|
|
2019
|
26,508
|
|
|
|
2020
|
20,487
|
|
|
|
2021
|
18,767
|
|
|
|
|
|
2016
|
|
2015
|
||||
|
Senior notes
|
|
|
|
|
||||
|
Fixed rate, 6.50%, due 2021 (1)
|
|
$
|
500,000
|
|
|
$
|
500,000
|
|
|
Fixed rate, 6.75%, due 2023 (4)
|
|
500,000
|
|
|
500,000
|
|
||
|
Fixed rate, 6.75%, due 2022, net of unamortized premium of $4,008 and $4,906 at 2016 and 2015, respectively (3)
|
|
479,008
|
|
|
479,906
|
|
||
|
Fixed rate, 8.625%, due 2020 (2)
|
|
182,000
|
|
|
182,000
|
|
||
|
Fair value adjustments related to interest rate swaps
|
|
5,830
|
|
|
876
|
|
||
|
|
|
|
|
|
||||
|
Secured credit facility
|
|
|
|
|
||||
|
Variable interest rate, expiring October 2018 (net of $101.3 million and $75.3 million classified as short-term borrowings at July 31, 2016 and 2015, respectively)
|
|
293,109
|
|
|
136,081
|
|
||
|
|
|
|
|
|
||||
|
Notes payable
|
|
|
|
|
||||
|
11.8% and 9.5% weighted average interest rate at July 31, 2016 and 2015, respectively, due 2016 to 2022, net of unamortized discount of $1,566 and $1,914 at July 31, 2016 and 2015, respectively
|
|
8,484
|
|
|
9,181
|
|
||
|
Total debt, excluding unamortized debt issuance costs
|
|
1,968,431
|
|
|
1,808,044
|
|
||
|
Unamortized debt issuance costs
|
|
(23,175
|
)
|
|
(26,327
|
)
|
||
|
Less: current portion, included in other current liabilities on the consolidated balance sheets
|
|
3,921
|
|
|
3,652
|
|
||
|
Long-term debt
|
|
$
|
1,941,335
|
|
|
$
|
1,778,065
|
|
|
(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.
|
|
(4)
|
During
June 2015
, Ferrellgas issued
$500.0 million
in aggregate principal amount of
6.75%
senior notes due
2023
at an offering price equal to par. The senior notes bear interest from the date of issuance, payable
semi-annually
in arrears on June 15 and December 15 of each year. The outstanding principal amount is due on
June 15, 2023
. Ferrellgas would incur prepayment penalties if it were to repay the notes prior to
2021
. Ferrellgas received
$491.3 million
of net proceeds after deducting underwriters' fees. Ferrellgas used the net proceeds to fund a portion of the cash portion of the consideration for the acquisition of the outstanding membership interests in Bridger Logistics, LLC and its subsidiaries with remaining amounts being used to repay outstanding borrowing under the secured credit facility after the closing of the acquisitions.
|
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
||
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
||
|
October 31, 2016
|
|
5.50
|
|
|
6.05
|
|
|
January 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2017
|
|
5.50
|
|
|
5.95
|
|
|
July 31, 2017
|
|
5.50
|
|
|
6.05
|
|
|
October 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
January 31, 2018
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
|
5.50
|
|
|
•
|
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, 2016
and
2015
, the margin was
1.75%
and
1.50%
, 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, 2016
and
2015
, the margin was
2.75%
and
2.50%
, respectively).
|
|
For the year ending July 31,
|
|
Scheduled annual principal payments
|
|
|
|
2017
|
|
$
|
3,921
|
|
|
2018
|
|
2,379
|
|
|
|
2019
|
|
294,914
|
|
|
|
2020
|
|
182,960
|
|
|
|
2021
|
|
500,810
|
|
|
|
Thereafter
|
|
975,175
|
|
|
|
Total
|
|
$
|
1,960,159
|
|
|
|
|
2016
|
|
2015
|
||
|
Public common unitholders (1)
|
|
65,691,492
|
|
|
63,294,168
|
|
|
Ferrell Companies (2)
|
|
22,529,361
|
|
|
22,529,361
|
|
|
FCI Trading Corp. (3)
|
|
195,686
|
|
|
195,686
|
|
|
Ferrell Propane, Inc. (4)
|
|
51,204
|
|
|
51,204
|
|
|
James E. Ferrell (5)
|
|
4,763,475
|
|
|
4,763,475
|
|
|
James H. Ballengee (6) (7)
|
|
4,771,447
|
|
|
9,542,895
|
|
|
(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
23.0%
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
23.2%
.
|
|
(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 is the Interim Chief Executive Officer and President of our general partner; and is the Chairman of the Board of Directors of our general partner and a related party. JEF Capital Management owns
4,758,859
of these common units and is wholly-owned by the James E. Ferrell Revocable Trust Two for which James E. Ferrell is the trustee and sole beneficiary. The remaining
4,616
common units are held by Ferrell Resources Holdings, Inc., which is wholly-owned by the James E. Ferrell Revocable Trust One, for which James E. Ferrell is the trustee and sole beneficiary.
|
|
(6)
|
Jamex Marketing, LLC is the unitholder of record of these common units. Refer to Note S. - Subsequent events, for a description of group of agreements executed with Jamex on September 1, 2016, including the purchase by Ferrellgas Partners of
0.9 million
of Ferrellgas Partners' common units for approximately
$16.9 million
, as well as a description of the restrictions on the remaining Ferrellgas Partners common units owned by Jamex, and any cash distributions and proceeds received by Jamex in respect thereof.
|
|
(7)
|
Beneficially owned limited partner units are based on the most recent Schedule 13G, Schedule 13D, or Section 16 SEC filing, or information provided by the beneficial owner.
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Public common unitholders
|
|
$
|
132,217
|
|
|
$
|
111,163
|
|
|
$
|
107,164
|
|
|
Ferrell Companies
|
|
46,184
|
|
|
45,059
|
|
|
42,939
|
|
|||
|
FCI Trading Corp.
|
|
400
|
|
|
392
|
|
|
392
|
|
|||
|
Ferrell Propane, Inc.
|
|
104
|
|
|
104
|
|
|
104
|
|
|||
|
James E. Ferrell
|
|
9,764
|
|
|
8,717
|
|
|
8,717
|
|
|||
|
James Ballengee
|
|
13,449
|
|
|
—
|
|
|
—
|
|
|||
|
General partner
|
|
2,042
|
|
|
1,670
|
|
|
1,609
|
|
|||
|
|
|
$
|
204,160
|
|
|
$
|
167,105
|
|
|
$
|
160,925
|
|
|
Ferrell Companies
|
$
|
11,546
|
|
|
FCI Trading Corp.
|
100
|
|
|
|
Ferrell Propane, Inc.
|
26
|
|
|
|
James E. Ferrell
|
2,441
|
|
|
|
James H. Ballengee
|
2,010
|
|
|
|
General partner
|
503
|
|
|
|
|
|
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, 2016:
|
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
5,830
|
|
|
$
|
—
|
|
|
$
|
5,830
|
|
|
Commodity derivatives
|
|
$
|
—
|
|
|
$
|
8,241
|
|
|
$
|
—
|
|
|
$
|
8,241
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
(3,553
|
)
|
|
$
|
—
|
|
|
$
|
(3,553
|
)
|
|
Commodity derivatives
|
|
$
|
—
|
|
|
$
|
(17,689
|
)
|
|
$
|
—
|
|
|
$
|
(17,689
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
July 31, 2015:
|
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
1,828
|
|
|
$
|
—
|
|
|
$
|
1,828
|
|
|
Commodity derivatives
|
|
$
|
—
|
|
|
$
|
4,655
|
|
|
$
|
—
|
|
|
$
|
4,655
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
(4,748
|
)
|
|
$
|
—
|
|
|
$
|
(4,748
|
)
|
|
Commodity derivatives
|
|
$
|
—
|
|
|
$
|
(42,375
|
)
|
|
$
|
—
|
|
|
$
|
(42,375
|
)
|
|
Contingent consideration
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(100
|
)
|
|
$
|
(100
|
)
|
|
|
|
Contingent consideration liability
|
||
|
Balance at July 31, 2014
|
|
$
|
6,400
|
|
|
Increase in fair value related to accretion
|
|
400
|
|
|
|
Change in fair value included in earnings
|
|
(6,700
|
)
|
|
|
Balance at July 31, 2015
|
|
100
|
|
|
|
Increase in fair value related to accretion
|
|
—
|
|
|
|
Change in fair value included in earnings
|
|
(100
|
)
|
|
|
Balance at July 31, 2016
|
|
$
|
—
|
|
|
|
|
July 31, 2016
|
||||||||||
|
|
|
Asset Derivatives
|
|
Liability Derivatives
|
||||||||
|
Derivative Instrument
|
|
Location
|
|
Fair value
|
|
Location
|
|
Fair value
|
||||
|
Derivatives designated as hedging instruments
|
|
|
|
|
|
|
|
|
||||
|
Commodity derivatives-propane
|
|
Prepaid expenses and other current assets
|
|
$
|
2,263
|
|
|
Other current liabilities
|
|
$
|
10,184
|
|
|
Commodity derivatives-propane
|
|
Other assets, net
|
|
3,056
|
|
|
Other liabilities
|
|
1,597
|
|
||
|
Interest rate swap agreements
|
|
Prepaid expenses and other current assets
|
|
1,654
|
|
|
Other current liabilities
|
|
2,309
|
|
||
|
Interest rate swap agreements
|
|
Other assets, net
|
|
4,176
|
|
|
Other liabilities
|
|
1,244
|
|
||
|
Derivatives not designated as hedging instruments
|
|
|
|
|
|
|
|
|
||||
|
Commodity derivatives-vehicle fuel
|
|
Prepaid expenses and other current assets
|
|
—
|
|
|
Other current liabilities
|
|
3,996
|
|
||
|
Commodity derivatives-vehicle fuel
|
|
Other assets, net
|
|
—
|
|
|
Other liabilities
|
|
—
|
|
||
|
Commodity derivatives-crude oil
|
|
Prepaid expenses and other current assets
|
|
2,922
|
|
|
Other current liabilities
|
|
1,912
|
|
||
|
|
|
Total
|
|
$
|
14,071
|
|
|
Total
|
|
$
|
21,242
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
July 31, 2015
|
||||||||||
|
|
|
Asset Derivatives
|
|
Liability Derivatives
|
||||||||
|
Derivative Instrument
|
|
Location
|
|
Fair value
|
|
Location
|
|
Fair value
|
||||
|
Derivatives designated as hedging instruments
|
|
|
|
|
|
|
|
|
||||
|
Commodity derivatives-propane
|
|
Prepaid expenses and other current assets
|
|
$
|
3,614
|
|
|
Other current liabilities
|
|
$
|
27,929
|
|
|
Commodity derivatives-propane
|
|
Other assets, net
|
|
1,041
|
|
|
Other liabilities
|
|
12,034
|
|
||
|
Interest rate swap agreements
|
|
Prepaid expenses and other current assets
|
|
1,828
|
|
|
Other current liabilities
|
|
2,241
|
|
||
|
Interest rate swap agreements
|
|
Other assets, net
|
|
—
|
|
|
Other liabilities
|
|
2,507
|
|
||
|
Derivatives not designated as hedging instruments
|
|
|
|
|
|
|
|
|
||||
|
Commodity derivatives-vehicle fuel
|
|
Prepaid expenses and other current assets
|
|
—
|
|
|
Other current liabilities
|
|
1,280
|
|
||
|
Commodity derivatives-vehicle fuel
|
|
Other assets, net
|
|
—
|
|
|
Other liabilities
|
|
1,132
|
|
||
|
|
|
Total
|
|
$
|
6,483
|
|
|
Total
|
|
$
|
47,123
|
|
|
|
|
July 31, 2016
|
||||||||||
|
|
|
Assets
|
|
Liabilities
|
||||||||
|
Description
|
|
Location
|
|
Amount
|
|
Location
|
|
Amount
|
||||
|
Margin Deposits
|
|
Prepaid expense and other current assets
|
|
$
|
8,252
|
|
|
Other current liabilities
|
|
$
|
—
|
|
|
|
|
Other assets, net
|
|
1,275
|
|
|
Other liabilities
|
|
—
|
|
||
|
|
|
|
|
$
|
9,527
|
|
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
July 31, 2015
|
||||||||||
|
|
|
Assets
|
|
Liabilities
|
||||||||
|
Description
|
|
Location
|
|
Amount
|
|
Location
|
|
Amount
|
||||
|
Margin Deposits
|
|
Prepaid expense and other current assets
|
|
$
|
18,009
|
|
|
Other current liabilities
|
|
$
|
15
|
|
|
|
|
Other assets, net
|
|
11,786
|
|
|
Other liabilities
|
|
—
|
|
||
|
|
|
|
|
$
|
29,795
|
|
|
|
|
$
|
15
|
|
|
|
|
|
|
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,
|
||||||||||||||||||||
|
|
|
|
|
2016
|
|
2015
|
|
2014
|
|
2016
|
|
2015
|
|
2014
|
||||||||||||
|
Interest rate swap agreements
|
|
Interest expense
|
|
$
|
1,919
|
|
|
$
|
1,892
|
|
|
$
|
2,520
|
|
|
$
|
(9,100
|
)
|
|
$
|
(9,100
|
)
|
|
$
|
(11,985
|
)
|
|
|
|
For the year ended July 31, 2016
|
|
||||||||||
|
|
|
|
|
|
|
Amount of Gain (Loss) Reclassified from AOCI into Income
|
|||||||
|
Derivative Instrument
|
|
Amount of Gain (Loss) Recognized in AOCI
|
|
Location of Gain (Loss) Reclassified from AOCI into Income
|
|
Effective portion
|
Ineffective portion
|
||||||
|
Commodity derivatives
|
|
$
|
4,409
|
|
|
Cost of product sold- propane and other gas liquids sales
|
|
$
|
(24,438
|
)
|
$
|
—
|
|
|
Interest rate swap agreements
|
|
(2,620
|
)
|
|
Interest expense
|
|
(2,864
|
)
|
—
|
|
|||
|
|
|
$
|
1,789
|
|
|
|
|
$
|
(27,302
|
)
|
$
|
—
|
|
|
|
|
For the year ended July 31, 2015
|
|
||||||||||
|
|
|
|
|
|
|
Amount of Gain (Loss) Reclassified from AOCI into Income
|
|||||||
|
Derivative Instrument
|
|
Amount of Gain (Loss) Recognized in AOCI
|
|
Location of Gain (Loss) Reclassified from AOCI into Income
|
|
Effective portion
|
Ineffective portion
|
||||||
|
Commodity derivatives
|
|
$
|
(70,291
|
)
|
|
Cost of product sold- propane and other gas liquids sales
|
|
$
|
(28,059
|
)
|
$
|
—
|
|
|
Interest rate swap agreements
|
|
(3,356
|
)
|
|
Interest expense
|
|
—
|
|
(199
|
)
|
|||
|
|
|
$
|
(73,647
|
)
|
|
|
|
$
|
(28,059
|
)
|
$
|
(199
|
)
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
For the year ended July 31, 2014
|
|
||||||||||
|
|
|
|
|
|
|
Amount of Gain (Loss) Reclassified from AOCI into Income
|
|||||||
|
Derivative Instrument
|
|
Amount of Gain (Loss) Recognized in AOCI
|
|
Location of Gain (Loss) Reclassified from AOCI into Income
|
|
Effective portion
|
Ineffective portion
|
||||||
|
Commodity derivatives
|
|
$
|
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, 2016
|
||||
|
Derivatives Not Designated as Hedging Instruments
|
|
Amount of Gain (Loss) Recognized in Income
|
|
Location of Gain (Loss) Reclassified in Income
|
||
|
Commodity derivatives - crude oil
|
|
$
|
1,084
|
|
|
Cost of sales - midstream operations
|
|
Commodity derivatives - vehicle fuel
|
|
$
|
(4,351
|
)
|
|
Operating expense
|
|
|
|
|
|
|
||
|
|
|
For the year ended July 31, 2015
|
||||
|
Derivatives Not Designated as Hedging Instruments
|
|
Amount of Gain (Loss) Recognized in Income
|
|
Location of Gain (Loss) Reclassified in Income
|
||
|
Commodity derivatives - vehicle fuel
|
|
$
|
(2,412
|
)
|
|
Operating expense
|
|
|
|
For the year ended July 31,
|
||||||||||
|
Gains and losses on derivatives included in AOCI
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Beginning balance
|
|
$
|
(38,906
|
)
|
|
$
|
6,483
|
|
|
$
|
2,066
|
|
|
Change in value on risk management commodity derivatives
|
|
4,409
|
|
|
(70,291
|
)
|
|
15,473
|
|
|||
|
Reclassification of gains and losses of commodity hedges to cost of product sold - propane and other gas liquids sales, net
|
|
24,438
|
|
|
28,059
|
|
|
(10,175
|
)
|
|||
|
Change in value on risk management interest rate derivatives
|
|
(2,620
|
)
|
|
(3,356
|
)
|
|
(881
|
)
|
|||
|
Reclassification of gains and losses on interest rate hedges to interest expense
|
|
2,864
|
|
|
199
|
|
|
—
|
|
|||
|
Ending balance
|
|
$
|
(9,815
|
)
|
|
$
|
(38,906
|
)
|
|
$
|
6,483
|
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Operating expense
|
|
$
|
230,437
|
|
|
$
|
217,742
|
|
|
$
|
216,657
|
|
|
|
|
|
|
|
|
|
||||||
|
General and administrative expense
|
|
$
|
30,239
|
|
|
$
|
27,278
|
|
|
$
|
32,119
|
|
|
|
|
Future minimum rental and buyout amounts by fiscal year
|
||||||||||||||||||||||
|
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
Thereafter
|
||||||||||||
|
Operating lease obligations
|
|
$
|
54,842
|
|
|
$
|
36,789
|
|
|
$
|
28,260
|
|
|
$
|
21,603
|
|
|
$
|
16,689
|
|
|
$
|
21,471
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating lease buyouts
|
|
$
|
3,197
|
|
|
$
|
3,444
|
|
|
$
|
3,521
|
|
|
$
|
2,693
|
|
|
$
|
3,326
|
|
|
$
|
9,818
|
|
|
|
|
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,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Common unitholders’ interest in net earnings (loss)
|
|
$
|
(658,761
|
)
|
|
$
|
29,324
|
|
|
$
|
32,879
|
|
|
|
|
|
|
|
|
|
||||||
|
Weighted average common units outstanding (in thousands)
|
|
98,682.8
|
|
|
84,646.2
|
|
|
79,651.1
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Dilutive securities
|
|
—
|
|
|
6.7
|
|
|
20.6
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Weighted average common units outstanding plus dilutive securities
|
|
98,682.8
|
|
|
84,652.9
|
|
|
79,671.7
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Basic and diluted net earnings (loss) per common unitholders’ interest
|
|
$
|
(6.68
|
)
|
|
$
|
0.35
|
|
|
$
|
0.41
|
|
|
|
|
Year Ended July 31, 2016
|
||||||||||||||||||
|
|
|
Propane and related equipment sales
|
|
Midstream Operations - Crude Oil Logistics
|
|
Corporate and other
|
|
Eliminations
|
|
Total
|
||||||||||
|
|
|
|
||||||||||||||||||
|
|
|
|
||||||||||||||||||
|
Segment revenues
|
|
$
|
1,414,129
|
|
|
$
|
611,558
|
|
|
$
|
15.875
|
|
|
$
|
(2,195
|
)
|
|
$
|
2,039,367
|
|
|
Direct costs (1)
|
|
1,127,382
|
|
|
503,257
|
|
|
65,543
|
|
|
(1,545
|
)
|
|
1,694,637
|
|
|||||
|
Adjusted EBITDA
|
|
$
|
286,747
|
|
|
$
|
108,301
|
|
|
$
|
(49,668
|
)
|
|
$
|
(650
|
)
|
|
$
|
344,730
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Year Ended July 31, 2015
|
||||||||||||||||||
|
|
|
Propane and related equipment sales
|
|
Midstream Operations - Crude Oil Logistics
|
|
Corporate and other
|
|
Eliminations
|
|
Total
|
||||||||||
|
|
|
|
||||||||||||||||||
|
|
|
|
||||||||||||||||||
|
Segment revenues
|
|
$
|
1,917,201
|
|
|
$
|
81,512
|
|
|
$
|
25,677
|
|
|
$
|
—
|
|
|
$
|
2,024,390
|
|
|
Direct costs (1)
|
|
1,591,404
|
|
|
72,929
|
|
|
59,873
|
|
|
—
|
|
|
1,724,206
|
|
|||||
|
Adjusted EBITDA
|
|
$
|
325,797
|
|
|
$
|
8,583
|
|
|
$
|
(34,196
|
)
|
|
$
|
—
|
|
|
$
|
300,184
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Year Ended July 31, 2014
|
||||||||||||||||||
|
|
|
Propane and related equipment sales
|
|
Midstream Operations - Crude Oil Logistics
|
|
Corporate and other
|
|
Eliminations
|
|
Total
|
||||||||||
|
|
|
|
||||||||||||||||||
|
|
|
|
||||||||||||||||||
|
Segment revenues
|
|
$
|
2,398,425
|
|
|
$
|
—
|
|
|
$
|
7,435
|
|
|
$
|
—
|
|
|
$
|
2,405,860
|
|
|
Direct costs (1)
|
|
2,067,133
|
|
|
—
|
|
|
50,579
|
|
|
—
|
|
|
2,117,712
|
|
|||||
|
Adjusted EBITDA
|
|
$
|
331,292
|
|
|
$
|
—
|
|
|
$
|
(43,144
|
)
|
|
$
|
—
|
|
|
$
|
288,148
|
|
|
|
|
Year Ended July 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Net earnings (loss) attributable to Ferrellgas Partners, L.P.
|
|
$
|
(665,415
|
)
|
|
$
|
29,620
|
|
|
Income tax benefit
|
|
(36
|
)
|
|
(315
|
)
|
||
|
Interest expense
|
|
137,937
|
|
|
100,396
|
|
||
|
Depreciation and amortization expense
|
|
150,513
|
|
|
98,579
|
|
||
|
EBITDA
|
|
(377,001
|
)
|
|
228,280
|
|
||
|
Non-cash employee stock ownership plan compensation charge
|
|
27,595
|
|
|
24,713
|
|
||
|
Non-cash stock-based compensation charge
|
|
9,324
|
|
|
25,982
|
|
||
|
Asset impairments
|
|
658,118
|
|
|
—
|
|
||
|
Loss on asset sales and disposals
|
|
30,835
|
|
|
7,099
|
|
||
|
Other (income) expense, net
|
|
(110
|
)
|
|
350
|
|
||
|
Change in fair value of contingent consideration
|
|
(100
|
)
|
|
(6,300
|
)
|
||
|
Severance costs
|
|
1,453
|
|
|
—
|
|
||
|
Litigation accrual and related legal fees associated with a class action lawsuit
|
|
—
|
|
|
806
|
|
||
|
Acquisition and transition expenses
|
|
99
|
|
|
16,373
|
|
||
|
Unrealized (non-cash) loss on changes in fair value of derivatives not designated as hedging instruments
|
|
1,137
|
|
|
2,412
|
|
||
|
Net earnings (loss) attributable to noncontrolling interest
|
|
(6,620
|
)
|
|
469
|
|
||
|
Adjusted EBITDA
|
|
$
|
344,730
|
|
|
$
|
300,184
|
|
|
|
|
July 31,
|
|
July 31,
|
||||
|
|
2016
|
|
2015
|
|||||
|
Assets
|
|
|
|
|
||||
|
Propane and related equipment sales
|
|
$
|
1,202,214
|
|
|
$
|
1,295,831
|
|
|
Midstream operations - crude oil logistics
|
|
275,303
|
|
|
917,325
|
|
||
|
Corporate and other
|
|
205,789
|
|
|
224,573
|
|
||
|
Total consolidated assets
|
|
$
|
1,683,306
|
|
|
$
|
2,437,729
|
|
|
|
|
Year Ended July 31, 2016
|
||||||||||||||||
|
|
|
Propane and related equipment sales
|
|
Midstream operations - Crude oil logistics
|
|
|
Corporate and other
|
|
Total
|
|||||||||
|
Capital expenditures:
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Maintenance
|
|
$
|
13,487
|
|
|
$
|
71
|
|
|
|
$
|
3,319
|
|
|
$
|
16,877
|
|
|
|
Growth
|
|
32,906
|
|
|
52,401
|
|
|
|
10,751
|
|
|
96,058
|
|
|||||
|
Total
|
|
$
|
46,393
|
|
|
$
|
52,472
|
|
|
|
$
|
14,070
|
|
|
$
|
112,935
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
Year Ended July 31, 2015
|
||||||||||||||||
|
|
|
Propane and related equipment sales
|
|
Midstream operations - Crude oil logistics
|
|
|
Corporate & other
|
|
Total
|
|||||||||
|
Capital expenditures:
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Maintenance
|
|
$
|
16,020
|
|
|
$
|
—
|
|
|
|
$
|
3,429
|
|
|
$
|
19,449
|
|
|
|
Growth
|
|
36,958
|
|
|
64
|
|
|
|
13,366
|
|
|
50,388
|
|
|||||
|
Total
|
|
$
|
52,978
|
|
|
$
|
64
|
|
|
|
$
|
16,795
|
|
|
$
|
69,837
|
|
|
|
For the year ended July 31, 2016
|
|
First quarter
|
|
Second quarter
|
|
Third quarter
|
|
Fourth quarter
|
||||||||
|
Revenues
|
|
$
|
471,146
|
|
|
$
|
649,238
|
|
|
$
|
509,472
|
|
|
$
|
409,511
|
|
|
Gross margin from propane and other gas liquids sales (a)
|
|
123,550
|
|
|
202,027
|
|
|
186,668
|
|
|
125,690
|
|
||||
|
Gross margin from midstream operations (b)
|
|
40,066
|
|
|
39,890
|
|
|
33,572
|
|
|
40,476
|
|
||||
|
Net earnings (loss) (c)
|
|
(80,566
|
)
|
|
57,755
|
|
|
18,918
|
|
|
(668,142
|
)
|
||||
|
Net earnings (loss) attributable to Ferrellgas Partners, L.P.
|
|
(79,793
|
)
|
|
57,127
|
|
|
18,685
|
|
|
(661,434
|
)
|
||||
|
Common unitholders’ interest in net earnings (loss)
|
|
(78,995
|
)
|
|
56,556
|
|
|
18,498
|
|
|
(654,820
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic and diluted net earnings (loss) per common unitholders’ interest
|
|
$
|
(0.79
|
)
|
|
$
|
0.58
|
|
|
$
|
0.19
|
|
|
$
|
(6.68
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
For the year ended July 31, 2015
|
|
First quarter
|
|
Second quarter
|
|
Third quarter
|
|
Fourth quarter
|
||||||||
|
Revenues
|
|
$
|
443,355
|
|
|
$
|
665,973
|
|
|
$
|
532,551
|
|
|
$
|
382,511
|
|
|
Gross margin from propane and other gas liquids sales (a)
|
|
129,547
|
|
|
230,175
|
|
|
191,983
|
|
|
128,087
|
|
||||
|
Gross margin from midstream operations (b)
|
|
5,948
|
|
|
4,934
|
|
|
3,416
|
|
|
16,301
|
|
||||
|
Net earnings (loss)
|
|
(33,169
|
)
|
|
86,371
|
|
|
36,220
|
|
|
(59,333
|
)
|
||||
|
Net earnings (loss) attributable to Ferrellgas Partners, L.P.
|
|
(32,875
|
)
|
|
85,458
|
|
|
35,812
|
|
|
(58,775
|
)
|
||||
|
Common unitholders’ interest in net earnings (loss)
|
|
(32,546
|
)
|
|
84,603
|
|
|
35,454
|
|
|
(58,187
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic and diluted net earnings (loss) per common unitholders’ interest
|
|
$
|
(0.40
|
)
|
|
$
|
0.89
|
|
|
$
|
0.43
|
|
|
$
|
(0.64
|
)
|
|
(a)
|
Gross margin from “Propane and other gas liquids sales” represents “Revenues - propane and other gas liquids sales” less “Cost of sales – propane and other gas liquids sales.”
|
|
(b)
|
Gross margin from "Midstream operations" represents "Revenues - midstream operations" less "Cost of sales - midstream operations."
|
|
(c)
|
Includes asset impairment charges of
$29.3 million
and
$628.8 million
in the first and fourth quarters of fiscal 2016, respectively.
|
|
(1)
|
Jamex agreed to execute and deliver a secured promissory note in favor of Bridger in original principal amount of
$49.5 million
(the "Jamex Secured Promissory Note") in satisfaction of all obligations owed to Bridger under the Jamex TLA;
|
|
(2)
|
Mr. Ballengee and Bacchus Capital Trading, LLC, an entity controlled by Mr. Ballengee, executed and delivered a joint guarantee of the Jamex Secured Promissory Note obligations up to a maximum aggregate amount of
$20.0 million
;
|
|
(3)
|
The operating partnership agreed to provide Jamex with a
$5.0 million
revolving secured working capital facility evidenced by a revolving promissory note (the “Jamex Revolving Promissory Note” and, together with the Jamex Secured Promissory Note, the “Jamex Notes”);
|
|
(4)
|
The other Jamex entities agreed to execute and deliver a security agreement and a full guarantee of the obligations under the Jamex Notes;
|
|
(5)
|
Ferrellgas paid approximately
$16.9 million
to Jamex and in return received (and cancelled)
0.9 million
of Ferrellgas Partners' common units;
|
|
(6)
|
The parties agreed to terminate the Jamex TLA and certain other commercial agreements and arrangements between them, and release any claims between or among them that may exist (other than those arising under the Jamex Termination Agreement or the other agreements entered into in connection with the Jamex Termination Agreement); and
|
|
(7)
|
Ferrellgas waived the remaining lockup provision applicable to Jamex under the Registration Rights Agreement dated June 24, 2015 to which Jamex is party.
|
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
||
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
||
|
October 31, 2016
|
|
5.50
|
|
|
6.05
|
|
|
January 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2017
|
|
5.50
|
|
|
5.95
|
|
|
July 31, 2017
|
|
5.50
|
|
|
6.05
|
|
|
October 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
January 31, 2018
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
|
5.50
|
|
|
FERRELLGAS PARTNERS FINANCE CORP.
|
|||||||
|
(a wholly-owned subsidiary of Ferrellgas Partners, L.P.)
|
|||||||
|
BALANCE SHEETS
|
|||||||
|
|
|
||||||
|
|
July 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
ASSETS
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Cash
|
$
|
1,000
|
|
|
$
|
1,000
|
|
|
Total assets
|
$
|
1,000
|
|
|
$
|
1,000
|
|
|
|
|
|
|
||||
|
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
|
19,747
|
|
|
17,485
|
|
||
|
|
|
|
|
||||
|
Accumulated deficit
|
(19,747
|
)
|
|
(17,485
|
)
|
||
|
Total stockholder's equity
|
$
|
1,000
|
|
|
$
|
1,000
|
|
|
See notes to financial statements.
|
|||||||
|
FERRELLGAS PARTNERS FINANCE CORP.
|
|||||||||||
|
(a wholly-owned subsidiary of Ferrellgas Partners, L.P.)
|
|||||||||||
|
STATEMENTS OF OPERATIONS
|
|||||||||||
|
|
|
||||||||||
|
|
For the year ended July 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
|
|
|
|
|
||||||
|
General and administrative expense
|
$
|
2,262
|
|
|
$
|
2,348
|
|
|
$
|
2,149
|
|
|
|
|
|
|
|
|
||||||
|
Net loss
|
$
|
(2,262
|
)
|
|
$
|
(2,348
|
)
|
|
$
|
(2,149
|
)
|
|
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, 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
|
|
||||
|
Capital contribution
|
|
—
|
|
|
—
|
|
|
2,379
|
|
|
—
|
|
|
2,379
|
|
||||
|
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,348
|
)
|
|
(2,348
|
)
|
||||
|
July 31, 2015
|
|
1,000
|
|
|
1,000
|
|
|
17,485
|
|
|
(17,485
|
)
|
|
1,000
|
|
||||
|
Capital contribution
|
|
—
|
|
|
—
|
|
|
2,262
|
|
|
—
|
|
|
2,262
|
|
||||
|
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,262
|
)
|
|
(2,262
|
)
|
||||
|
July 31, 2016
|
|
1,000
|
|
|
$
|
1,000
|
|
|
$
|
19,747
|
|
|
$
|
(19,747
|
)
|
|
$
|
1,000
|
|
|
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,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net loss
|
$
|
(2,262
|
)
|
|
$
|
(2,348
|
)
|
|
$
|
(2,149
|
)
|
|
Cash used in operating activities
|
(2,262
|
)
|
|
(2,348
|
)
|
|
(2,149
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
||||||
|
Capital contribution
|
2,262
|
|
|
2,379
|
|
|
2,149
|
|
|||
|
Cash provided by financing activities
|
2,262
|
|
|
2,379
|
|
|
2,149
|
|
|||
|
|
|
|
|
|
|
||||||
|
Change in cash
|
—
|
|
|
31
|
|
|
—
|
|
|||
|
Cash - beginning of year
|
1,000
|
|
|
969
|
|
|
969
|
|
|||
|
Cash - end of year
|
$
|
1,000
|
|
|
$
|
1,000
|
|
|
$
|
969
|
|
|
See notes to financial statements.
|
|||||||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||
|
CONSOLIDATED BALANCE SHEETS
|
|||||||
|
(in thousands)
|
|||||||
|
|
July 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
ASSETS
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
4,890
|
|
|
$
|
5,600
|
|
|
Accounts and notes receivable (including $106,464 and $123,791 of accounts receivable
pledged as collateral at 2016 and 2015, respectively, and net of allowance for doubtful
accounts of $5,067 and $4,816 at 2016 and 2015, respectively)
|
149,583
|
|
|
196,918
|
|
||
|
Inventories
|
90,594
|
|
|
96,754
|
|
||
|
Prepaid expenses and other current assets
|
39,955
|
|
|
64,211
|
|
||
|
Total current assets
|
285,022
|
|
|
363,483
|
|
||
|
|
|
|
|
||||
|
Property, plant and equipment, net
|
774,680
|
|
|
965,217
|
|
||
|
Goodwill
|
256,103
|
|
|
478,747
|
|
||
|
Intangible assets, net
|
280,185
|
|
|
580,043
|
|
||
|
Assets held for sale
|
780
|
|
|
—
|
|
||
|
Other assets, net
|
86,443
|
|
|
48,113
|
|
||
|
Total assets
|
$
|
1,683,213
|
|
|
$
|
2,435,603
|
|
|
|
|
|
|
||||
|
LIABILITIES AND PARTNERS' CAPITAL (DEFICIT)
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
|
|
||
|
Accounts payable
|
$
|
67,928
|
|
|
$
|
83,974
|
|
|
Short-term borrowings
|
101,291
|
|
|
75,319
|
|
||
|
Collateralized note payable
|
64,000
|
|
|
70,000
|
|
||
|
Other current liabilities
|
126,952
|
|
|
176,176
|
|
||
|
Total current liabilities
|
360,171
|
|
|
405,469
|
|
||
|
|
|
|
|
||||
|
Long-term debt
|
1,760,881
|
|
|
1,598,033
|
|
||
|
Other liabilities
|
31,574
|
|
|
41,975
|
|
||
|
Contingencies and commitments (Note M)
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Partners' capital (deficit):
|
|
|
|
|
|
||
|
Limited partner
|
(454,222
|
)
|
|
425,105
|
|
||
|
General partner
|
(4,631
|
)
|
|
4,339
|
|
||
|
Accumulated other comprehensive loss
|
(10,560
|
)
|
|
(39,318
|
)
|
||
|
Total partners' capital (deficit)
|
(469,413
|
)
|
|
390,126
|
|
||
|
Total liabilities and partners' capital
|
$
|
1,683,213
|
|
|
$
|
2,435,603
|
|
|
See notes to consolidated financial statements.
|
|||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|||||||||||
|
(in thousands)
|
|||||||||||
|
|
For the year ended July 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
|
|
|
|
|
||||||
|
Revenues:
|
|
|
|
|
|
||||||
|
Propane and other gas liquids sales
|
$
|
1,202,368
|
|
|
$
|
1,657,016
|
|
|
$
|
2,147,343
|
|
|
Midstream operations
|
625,238
|
|
|
107,189
|
|
|
7,435
|
|
|||
|
Other
|
211,761
|
|
|
260,185
|
|
|
251,082
|
|
|||
|
Total revenues
|
2,039,367
|
|
|
2,024,390
|
|
|
2,405,860
|
|
|||
|
|
|
|
|
|
|
||||||
|
Costs and expenses:
|
|
|
|
|
|
||||||
|
Cost of sales - propane and other gas liquids sales
|
564,433
|
|
|
977,224
|
|
|
1,456,388
|
|
|||
|
Cost of sales - midstream operations
|
471,234
|
|
|
76,590
|
|
|
1,970
|
|
|||
|
Cost of sales - other
|
126,237
|
|
|
170,697
|
|
|
156,182
|
|
|||
|
Operating expense
|
459,178
|
|
|
437,353
|
|
|
451,551
|
|
|||
|
Depreciation and amortization expense
|
150,513
|
|
|
98,579
|
|
|
84,202
|
|
|||
|
General and administrative expense
|
56,115
|
|
|
77,238
|
|
|
65,156
|
|
|||
|
Equipment lease expense
|
28,833
|
|
|
24,273
|
|
|
17,745
|
|
|||
|
Non-cash employee stock ownership plan compensation charge
|
27,595
|
|
|
24,713
|
|
|
21,789
|
|
|||
|
Asset impairments
|
658,118
|
|
|
—
|
|
|
—
|
|
|||
|
Loss on asset sales and disposal
|
30,835
|
|
|
7,099
|
|
|
6,486
|
|
|||
|
|
|
|
|
|
|
||||||
|
Operating income (loss)
|
(533,724
|
)
|
|
130,624
|
|
|
144,391
|
|
|||
|
|
|
|
|
|
|
||||||
|
Interest expense
|
(121,818
|
)
|
|
(84,227
|
)
|
|
(70,332
|
)
|
|||
|
Loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
(21,202
|
)
|
|||
|
Other income (expense), net
|
110
|
|
|
(354
|
)
|
|
(479
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Earnings (loss) before income taxes
|
(655,432
|
)
|
|
46,043
|
|
|
52,378
|
|
|||
|
|
|
|
|
|
|
||||||
|
Income tax expense (benefit)
|
(41
|
)
|
|
(384
|
)
|
|
2,471
|
|
|||
|
|
|
|
|
|
|
||||||
|
Net earnings (loss)
|
$
|
(655,391
|
)
|
|
$
|
46,427
|
|
|
$
|
49,907
|
|
|
See notes to consolidated financial statements.
|
|||||||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
||||||||||||
|
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
|
||||||||||||
|
(in thousands)
|
||||||||||||
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Net earnings (loss)
|
|
$
|
(655,391
|
)
|
|
$
|
46,427
|
|
|
$
|
49,907
|
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
||||||
|
Change in value on risk management derivatives
|
|
1,789
|
|
|
(73,647
|
)
|
|
14,592
|
|
|||
|
Reclassification of gains and losses of derivatives to earnings
|
|
27,302
|
|
|
28,258
|
|
|
(10,175
|
)
|
|||
|
Foreign currency translation adjustment
|
|
—
|
|
|
(2
|
)
|
|
(145
|
)
|
|||
|
Pension liability adjustment
|
|
(333
|
)
|
|
(185
|
)
|
|
258
|
|
|||
|
Other comprehensive income (loss)
|
|
28,758
|
|
|
(45,576
|
)
|
|
4,530
|
|
|||
|
Comprehensive income (loss)
|
|
$
|
(626,633
|
)
|
|
$
|
851
|
|
|
$
|
54,437
|
|
|
See notes to consolidated financial statements.
|
||||||||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||||||
|
CONSOLIDATED STATEMENTS OF PARTNERS' CAPITAL (DEFICIT)
|
|||||||||||||||
|
(in thousands)
|
|||||||||||||||
|
|
|
|
|
|
Accumulated
|
|
|
||||||||
|
|
|
|
|
|
other
|
|
Total
|
||||||||
|
|
Limited
|
|
General
|
|
comprehensive
|
|
partners'
|
||||||||
|
|
partner
|
|
partner
|
|
income (loss)
|
|
capital
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
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
|
|
||||
|
Cash 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
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Contributions in connection with non-cash ESOP and stock and unit-based compensation charges
|
50,183
|
|
|
512
|
|
|
|
|
50,695
|
|
|||||
|
Contributions in connection with acquisitions
|
825,452
|
|
|
8,423
|
|
|
|
|
|
833,875
|
|
||||
|
Cash contributed by Ferrellgas Partners and general partner
|
42,224
|
|
|
431
|
|
|
|
|
|
42,655
|
|
||||
|
Distributions
|
(601,736
|
)
|
|
(6,139
|
)
|
|
|
|
|
(607,875
|
)
|
||||
|
Net earnings
|
45,958
|
|
|
469
|
|
|
|
|
|
46,427
|
|
||||
|
Other comprehensive loss
|
|
|
|
|
(45,576
|
)
|
|
(45,576
|
)
|
||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Balance at July 31, 2015
|
425,105
|
|
|
4,339
|
|
|
(39,318
|
)
|
|
390,126
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Contributions in connection with non-cash ESOP and stock and unit-based compensation charges
|
36,546
|
|
|
373
|
|
|
|
|
36,919
|
|
|||||
|
Contributions in connection with acquisitions
|
(284
|
)
|
|
—
|
|
|
|
|
(284
|
)
|
|||||
|
Distributions
|
(266,818
|
)
|
|
(2,723
|
)
|
|
|
|
(269,541
|
)
|
|||||
|
Net loss
|
(648,771
|
)
|
|
(6,620
|
)
|
|
|
|
(655,391
|
)
|
|||||
|
Other comprehensive income
|
|
|
|
|
28,758
|
|
|
28,758
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Balance at July 31, 2016
|
$
|
(454,222
|
)
|
|
$
|
(4,631
|
)
|
|
$
|
(10,560
|
)
|
|
$
|
(469,413
|
)
|
|
See notes to consolidated financial statements.
|
|||||||||||||||
|
|
||||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|||||||||||
|
(in thousands)
|
|||||||||||
|
|
|
||||||||||
|
|
For the year ended July 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net earnings (loss)
|
$
|
(655,391
|
)
|
|
$
|
46,427
|
|
|
$
|
49,907
|
|
|
Reconciliation of net earnings (loss) to net cash provided by operating activities:
|
|
|
|
|
|
||||||
|
Depreciation and amortization expense
|
150,513
|
|
|
98,579
|
|
|
84,202
|
|
|||
|
Non-cash employee stock ownership plan compensation charge
|
27,595
|
|
|
24,713
|
|
|
21,789
|
|
|||
|
Non-cash stock and unit-based compensation charge
|
9,324
|
|
|
25,982
|
|
|
24,508
|
|
|||
|
Asset impairments
|
658,118
|
|
|
—
|
|
|
—
|
|
|||
|
Loss on asset sales and disposal
|
30,835
|
|
|
7,099
|
|
|
6,486
|
|
|||
|
Loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
6,526
|
|
|||
|
Change in fair value of contingent consideration
|
(100
|
)
|
|
(6,300
|
)
|
|
5,000
|
|
|||
|
Provision for doubtful accounts
|
1,703
|
|
|
3,419
|
|
|
3,419
|
|
|||
|
Deferred tax expense (benefit)
|
(504
|
)
|
|
270
|
|
|
88
|
|
|||
|
Other
|
4,545
|
|
|
2,921
|
|
|
4,898
|
|
|||
|
Changes in operating assets and liabilities, net of effects from business acquisitions:
|
|
|
|
|
|
||||||
|
Accounts and notes receivable, net of securitization
|
6,528
|
|
|
(1,739
|
)
|
|
(48,087
|
)
|
|||
|
Inventories
|
5,788
|
|
|
49,050
|
|
|
(28,738
|
)
|
|||
|
Prepaid expenses and other current assets
|
17,957
|
|
|
(24,934
|
)
|
|
(3,994
|
)
|
|||
|
Accounts payable
|
(14,924
|
)
|
|
(1,547
|
)
|
|
16,279
|
|
|||
|
Accrued interest expense
|
(658
|
)
|
|
5,099
|
|
|
(7,611
|
)
|
|||
|
Other current liabilities
|
(37,769
|
)
|
|
8,250
|
|
|
8,674
|
|
|||
|
Other assets and liabilities
|
9,184
|
|
|
(20,801
|
)
|
|
(1,896
|
)
|
|||
|
Net cash provided by operating activities
|
212,744
|
|
|
216,488
|
|
|
141,450
|
|
|||
|
|
|
|
|
|
|
||||||
|
Cash flows from investing activities:
|
|
|
|
|
|
||||||
|
Business acquisitions, net of cash acquired
|
(15,144
|
)
|
|
(78,927
|
)
|
|
(162,019
|
)
|
|||
|
Capital expenditures
|
(117,518
|
)
|
|
(72,481
|
)
|
|
(52,572
|
)
|
|||
|
Proceeds from sale of assets
|
17,089
|
|
|
5,905
|
|
|
4,524
|
|
|||
|
Other
|
(286
|
)
|
|
(14
|
)
|
|
(23
|
)
|
|||
|
Net cash used in investing activities
|
(115,859
|
)
|
|
(145,517
|
)
|
|
(210,090
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
||||||
|
Distributions
|
(269,541
|
)
|
|
(607,875
|
)
|
|
(178,426
|
)
|
|||
|
Contributions
|
30
|
|
|
51,047
|
|
|
51,626
|
|
|||
|
Proceeds from increase in long-term debt
|
168,117
|
|
|
628,134
|
|
|
750,351
|
|
|||
|
Payments on long-term debt
|
(14,959
|
)
|
|
(119,457
|
)
|
|
(569,841
|
)
|
|||
|
Net additions to short-term borrowings
|
25,972
|
|
|
5,800
|
|
|
19,465
|
|
|||
|
Net additions to (reductions in) to collateralized short-term borrowings
|
(6,000
|
)
|
|
(21,000
|
)
|
|
9,000
|
|
|||
|
Cash paid for financing costs
|
(1,214
|
)
|
|
(10,301
|
)
|
|
(11,414
|
)
|
|||
|
Net cash provided by (used in) financing activities
|
(97,595
|
)
|
|
(73,652
|
)
|
|
70,761
|
|
|||
|
|
|
|
|
|
|
||||||
|
Effect of exchange rate changes on cash
|
—
|
|
|
(2
|
)
|
|
(145
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Increase (decrease) in cash and cash equivalents
|
(710
|
)
|
|
(2,683
|
)
|
|
1,976
|
|
|||
|
Cash and cash equivalents - beginning of year
|
5,600
|
|
|
8,283
|
|
|
6,307
|
|
|||
|
Cash and cash equivalents - end of year
|
$
|
4,890
|
|
|
$
|
5,600
|
|
|
$
|
8,283
|
|
|
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, L.P. 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 one reportable operating segment: crude oil logistics. The crude oil logistics segment ("Bridger") generates income by providing crude oil transportation and logistics services on behalf of producers and end-users of crude oil. Bridger's services include transportation through its operation of a fleet of trucks and tank trailers and railcars primarily servicing Texas, Louisiana, North Dakota, Pennsylvania, Colorado and Wyoming; pipeline services in North Dakota, Montana, Wyoming, New Mexico, Mississippi, Oklahoma and Texas; and crude oil purchase and sale in connection with pipeline management services.
|
|
|
For the year ended July 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
CASH PAID FOR:
|
|
|
|
|
|
||||||
|
Interest
|
$
|
117,931
|
|
|
$
|
76,085
|
|
|
$
|
75,121
|
|
|
Income taxes
|
$
|
773
|
|
|
$
|
643
|
|
|
$
|
771
|
|
|
NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Assets contributed from Ferrellgas Partners in connection with acquisitions
|
$
|
—
|
|
|
$
|
825,452
|
|
|
$
|
1,500
|
|
|
Liabilities incurred in connection with acquisitions
|
$
|
2,126
|
|
|
$
|
481
|
|
|
$
|
4,312
|
|
|
Change in accruals for property, plant and equipment additions
|
$
|
(1,122
|
)
|
|
$
|
498
|
|
|
$
|
978
|
|
|
•
|
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,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Current expense (benefit)
|
|
$
|
463
|
|
|
$
|
(654
|
)
|
|
$
|
2,383
|
|
|
Deferred expense (benefit)
|
|
(504
|
)
|
|
270
|
|
|
88
|
|
|||
|
Income tax expense (benefit)
|
|
$
|
(41
|
)
|
|
$
|
(384
|
)
|
|
$
|
2,471
|
|
|
|
|
July 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Deferred tax assets
|
|
$
|
1,156
|
|
|
$
|
724
|
|
|
Deferred tax liabilities
|
|
(4,085
|
)
|
|
(4,157
|
)
|
||
|
Net deferred tax liability
|
|
$
|
(2,929
|
)
|
|
$
|
(3,433
|
)
|
|
|
|
July 31,
|
||||||||
|
|
|
2016
|
|
2015
|
||||||
|
|
|
Current Standard
|
Previous Standard
|
|
Current Standard
|
Previous Standard
|
||||
|
Other assets
|
|
86,443
|
|
108,072
|
|
|
48,113
|
|
72,472
|
|
|
Long-term debt
|
|
1,760,881
|
|
1,782,510
|
|
|
1,598,033
|
|
1,622,392
|
|
|
|
|
|
|
|
|
|
||||
|
•
|
Gasco Energy Supply, LLC., based in Missouri, acquired December 2015;
|
|
•
|
Warren Energy Supply, Inc. based in Utah, acquired February 2016; and
|
|
•
|
Selphs Propane, Inc., based in Colorado, acquired June 2016.
|
|
•
|
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.
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Cash payments, net of cash acquired
|
|
$
|
4,476
|
|
|
$
|
4,250
|
|
|
$
|
34,219
|
|
|
Issuance of liabilities and other costs and considerations
|
|
2,126
|
|
|
481
|
|
|
2,942
|
|
|||
|
Common units, net of issuance costs
|
|
—
|
|
|
3,000
|
|
|
1,500
|
|
|||
|
Aggregate fair value of transactions
|
|
$
|
6,602
|
|
|
$
|
7,731
|
|
|
$
|
38,661
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Working capital
|
|
(249
|
)
|
|
233
|
|
|
(919
|
)
|
|||
|
Customer tanks, buildings, land and other
|
|
3,625
|
|
|
236
|
|
|
14,519
|
|
|||
|
Goodwill
|
|
—
|
|
|
—
|
|
|
2,922
|
|
|||
|
Customer lists
|
|
2,962
|
|
|
6,569
|
|
|
19,480
|
|
|||
|
Non-compete agreements
|
|
264
|
|
|
693
|
|
|
2,659
|
|
|||
|
Aggregate fair value of net assets acquired
|
|
$
|
6,602
|
|
|
$
|
7,731
|
|
|
$
|
38,661
|
|
|
|
|
June 24, 2016
(as adjusted) |
|
July 31, 2015 (as initially reported)
|
|
Measurement period adjustments
|
||||||
|
Working capital
|
|
$
|
(8,315
|
)
|
|
$
|
1,783
|
|
|
$
|
(10,098
|
)
|
|
Transportation equipment
|
|
293,491
|
|
|
293,491
|
|
|
—
|
|
|||
|
Injection stations and pipelines
|
|
41,632
|
|
|
41,632
|
|
|
—
|
|
|||
|
Goodwill
|
|
189,196
|
|
|
193,311
|
|
|
(4,115
|
)
|
|||
|
Customer relationships
|
|
277,224
|
|
|
261,811
|
|
|
15,413
|
|
|||
|
Non-compete agreements
|
|
10,000
|
|
|
14,800
|
|
|
(4,800
|
)
|
|||
|
Trade names & trademarks
|
|
9,400
|
|
|
5,800
|
|
|
3,600
|
|
|||
|
Office equipment
|
|
7,449
|
|
|
7,449
|
|
|
—
|
|
|||
|
Other
|
|
2,375
|
|
|
2,375
|
|
|
—
|
|
|||
|
Aggregate fair value of net assets acquired
|
|
$
|
822,452
|
|
|
$
|
822,452
|
|
|
$
|
—
|
|
|
|
|
For the year ended July 31,
|
||
|
|
|
2015
|
||
|
Revenue
|
|
$
|
81,512
|
|
|
Operating income
|
|
3,848
|
|
|
|
|
|
For the year ended July 31,
|
||||||
|
|
|
2015
|
|
2014
|
||||
|
Revenue
|
|
$
|
2,319,927
|
|
|
$
|
2,583,680
|
|
|
Net earnings
|
|
4,504
|
|
|
20,580
|
|
||
|
•
|
C&E Production, LLC, based in Texas, acquired September 2014; and
|
|
•
|
Segrest Saltwater Resources, based in Texas, acquired May 2015.
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Cash payments, net of cash acquired
|
|
$
|
—
|
|
|
$
|
74,677
|
|
|
$
|
127,785
|
|
|
Issuance of liabilities and other costs and considerations
|
|
—
|
|
|
—
|
|
|
2,555
|
|
|||
|
Aggregate fair value of transactions
|
|
$
|
—
|
|
|
$
|
74,677
|
|
|
$
|
130,340
|
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Working capital
|
|
$
|
—
|
|
|
$
|
1,155
|
|
|
$
|
490
|
|
|
Customer tanks, buildings, land and other
|
|
—
|
|
|
1,704
|
|
|
622
|
|
|||
|
Salt water disposal wells
|
|
—
|
|
|
10,705
|
|
|
24,288
|
|
|||
|
Goodwill
|
|
—
|
|
|
12,359
|
|
|
16,957
|
|
|||
|
Customer relationships
|
|
—
|
|
|
38,846
|
|
|
64,000
|
|
|||
|
Non-compete agreements
|
|
—
|
|
|
3,639
|
|
|
13,300
|
|
|||
|
Permits and favorable lease arrangements
|
|
—
|
|
|
6,269
|
|
|
10,683
|
|
|||
|
Aggregate fair value of net assets acquired
|
|
$
|
—
|
|
|
$
|
74,677
|
|
|
$
|
130,340
|
|
|
|
|
2016
|
|
2015
|
||||
|
Propane gas and related products
|
|
$
|
59,726
|
|
|
$
|
68,731
|
|
|
Crude oil
|
|
4,642
|
|
|
—
|
|
||
|
Appliances, parts and supplies
|
|
26,226
|
|
|
28,023
|
|
||
|
Inventories
|
|
$
|
90,594
|
|
|
$
|
96,754
|
|
|
|
Estimated useful lives
|
|
2016
|
|
2015
|
||||
|
Land
|
Indefinite
|
|
$
|
35,309
|
|
|
$
|
34,389
|
|
|
Land improvements
|
2-20
|
|
14,097
|
|
|
13,249
|
|
||
|
Buildings and improvements
|
20
|
|
73,021
|
|
|
71,923
|
|
||
|
Vehicles, including transport trailers
|
8-20
|
|
122,691
|
|
|
228,646
|
|
||
|
Bulk equipment and district facilities
|
5-30
|
|
104,428
|
|
|
111,657
|
|
||
|
Tanks, cylinders and customer equipment
|
2-30
|
|
767,234
|
|
|
772,904
|
|
||
|
Salt water disposal wells and related equipment
|
2-30
|
|
57,695
|
|
|
38,460
|
|
||
|
Rail cars
|
30
|
|
92,980
|
|
|
150,235
|
|
||
|
Injection stations
|
20
|
|
13,130
|
|
|
37,619
|
|
||
|
Pipeline
|
15
|
|
1,663
|
|
|
4,074
|
|
||
|
Computer and office equipment
|
2-5
|
|
122,304
|
|
|
123,386
|
|
||
|
Construction in progress
|
n/a
|
|
10,481
|
|
|
16,841
|
|
||
|
|
|
|
1,415,033
|
|
|
1,603,383
|
|
||
|
Less: accumulated depreciation
|
|
|
640,353
|
|
|
638,166
|
|
||
|
Property, plant and equipment, net
|
|
|
$
|
774,680
|
|
|
$
|
965,217
|
|
|
|
|
2016
|
|
2015
|
||||
|
Jamex receivable, net
|
|
$
|
39,760
|
|
|
$
|
—
|
|
|
Other
|
|
46,683
|
|
|
48,113
|
|
||
|
Other assets, net
|
|
$
|
86,443
|
|
|
$
|
48,113
|
|
|
|
|
2016
|
|
2015
|
||||
|
Accrued interest
|
|
$
|
14,617
|
|
|
$
|
15,275
|
|
|
Accrued payroll
|
|
13,438
|
|
|
17,485
|
|
||
|
Customer deposits and advances
|
|
27,391
|
|
|
28,792
|
|
||
|
Price risk management liabilities
|
|
18,401
|
|
|
31,450
|
|
||
|
Other
|
|
53,105
|
|
|
83,174
|
|
||
|
Other current liabilities
|
|
$
|
126,952
|
|
|
$
|
176,176
|
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Operating expense
|
|
$
|
167,980
|
|
|
$
|
174,105
|
|
|
$
|
190,999
|
|
|
Depreciation and amortization expense
|
|
4,282
|
|
|
5,127
|
|
|
5,829
|
|
|||
|
Equipment lease expense
|
|
25,967
|
|
|
22,667
|
|
|
15,807
|
|
|||
|
|
|
$
|
198,229
|
|
|
$
|
201,899
|
|
|
$
|
212,635
|
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Loss on assets held for sale
|
|
$
|
12,112
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Loss on sale of assets held for sale
|
|
1,698
|
|
|
—
|
|
|
—
|
|
|||
|
Loss on sale of assets and other
|
|
17,025
|
|
|
7,099
|
|
|
6,486
|
|
|||
|
Loss on asset sales and disposal
|
|
$
|
30,835
|
|
|
$
|
7,099
|
|
|
$
|
6,486
|
|
|
|
2016
|
|
2015
|
||||
|
Accounts receivable pledged as collateral
|
$
|
106,464
|
|
|
$
|
123,791
|
|
|
Accounts receivable
|
48,148
|
|
|
77,636
|
|
||
|
Other
|
38
|
|
|
307
|
|
||
|
Less: Allowance for doubtful accounts
|
(5,067
|
)
|
|
(4,816
|
)
|
||
|
Accounts and notes receivable, net
|
$
|
149,583
|
|
|
$
|
196,918
|
|
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
||
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
||
|
October 31, 2016
|
|
5.50
|
|
|
6.05
|
|
|
January 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2017
|
|
5.50
|
|
|
5.95
|
|
|
July 31, 2017
|
|
5.50
|
|
|
6.05
|
|
|
October 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
January 31, 2018
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
|
5.50
|
|
|
|
|
July 31, 2016
|
|
July 31, 2015
|
||||||||||||||||||||
|
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net
|
||||||||||||
|
Goodwill, net (a)
|
|
$
|
256,103
|
|
|
$
|
—
|
|
|
$
|
256,103
|
|
|
$
|
478,747
|
|
|
$
|
—
|
|
|
$
|
478,747
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Intangible assets, net
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Amortized intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Customer related (b)
|
|
$
|
554,030
|
|
|
$
|
(372,342
|
)
|
|
$
|
181,688
|
|
|
$
|
807,122
|
|
|
$
|
(349,719
|
)
|
|
$
|
457,403
|
|
|
Non-compete agreements (c)
|
|
39,487
|
|
|
(23,384
|
)
|
|
16,103
|
|
|
53,711
|
|
|
(18,730
|
)
|
|
34,981
|
|
||||||
|
Permits and favorable lease arrangements
|
|
17,225
|
|
|
(2,335
|
)
|
|
14,890
|
|
|
16,952
|
|
|
(1,173
|
)
|
|
15,779
|
|
||||||
|
Other
|
|
9,301
|
|
|
(6,210
|
)
|
|
3,091
|
|
|
9,182
|
|
|
(5,497
|
)
|
|
3,685
|
|
||||||
|
|
|
620,043
|
|
|
(404,271
|
)
|
|
215,772
|
|
|
886,967
|
|
|
(375,119
|
)
|
|
511,848
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Unamortized intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Trade names & trademarks (d)
|
|
64,413
|
|
|
|
|
|
64,413
|
|
|
68,195
|
|
|
|
|
|
68,195
|
|
||||||
|
Total intangible assets, net
|
|
$
|
684,456
|
|
|
$
|
(404,271
|
)
|
|
$
|
280,185
|
|
|
$
|
955,162
|
|
|
$
|
(375,119
|
)
|
|
$
|
580,043
|
|
|
|
Propane and related equipment sales
|
Midstream operations - water solutions (a)
|
Midstream operations - crude oil logistics
|
Total
|
||||||||
|
Balance July 31, 2014
|
$
|
256,253
|
|
$
|
16,957
|
|
$
|
—
|
|
$
|
273,210
|
|
|
Acquisitions
|
—
|
|
12,359
|
|
193,311
|
|
205,670
|
|
||||
|
Other
|
(133
|
)
|
—
|
|
—
|
|
(133
|
)
|
||||
|
Balance July 31, 2015
|
256,120
|
|
29,316
|
|
193,311
|
|
478,747
|
|
||||
|
Acquisitions
|
—
|
|
—
|
|
1,358
|
|
1,358
|
|
||||
|
Measurement period adjustments
|
—
|
|
—
|
|
(4,115
|
)
|
(4,115
|
)
|
||||
|
Dispositions
|
(17
|
)
|
—
|
|
—
|
|
(17
|
)
|
||||
|
Impairment
|
—
|
|
(29,316
|
)
|
(190,554
|
)
|
(219,870
|
)
|
||||
|
Balance July 31, 2016
|
$
|
256,103
|
|
$
|
—
|
|
$
|
—
|
|
$
|
256,103
|
|
|
Aggregate amortization expense related to intangible assets, net:
|
|||
|
For the year ended July 31,
|
|
||
|
2016
|
$
|
61,970
|
|
|
2015
|
34,585
|
|
|
|
2014
|
23,490
|
|
|
|
Estimated amortization expense:
|
|||
|
For the year ended July 31,
|
|||
|
2017
|
$
|
31,823
|
|
|
2018
|
29,778
|
|
|
|
2019
|
26,508
|
|
|
|
2020
|
20,487
|
|
|
|
2021
|
18,767
|
|
|
|
|
|
2016
|
|
2015
|
||||
|
Senior notes
|
|
|
|
|
||||
|
Fixed rate, 6.50%, due 2021 (1)
|
|
$
|
500,000
|
|
|
$
|
500,000
|
|
|
Fixed rate, 6.75%, due 2023 (3)
|
|
500,000
|
|
|
500,000
|
|
||
|
Fixed rate, 6.75%, due 2022, net of unamortized premium of $4,008 and $4,906 at 2016 and 2015, respectively (2)
|
|
479,008
|
|
|
479,906
|
|
||
|
Fair value adjustments related to interest rate swaps
|
|
5,830
|
|
|
876
|
|
||
|
|
|
|
|
|
||||
|
Secured credit facility
|
|
|
|
|
||||
|
Variable interest rate, expiring October 2018 (net of $101.3 million and $75.3 million classified as short-term borrowings at July 31, 2016 and 2015, respectively)
|
|
293,109
|
|
|
136,081
|
|
||
|
|
|
|
|
|
||||
|
Notes payable
|
|
|
|
|
||||
|
11.8% and 9.5% weighted average interest rate at July 31, 2016 and 2015, respectively, due 2016 to 2022, net of unamortized discount of $1,566 and $1,914 at July 31, 2016 and 2015, respectively
|
|
8,484
|
|
|
9,181
|
|
||
|
Total debt, excluding unamortized debt issuance costs
|
|
1,786,431
|
|
|
1,626,044
|
|
||
|
Unamortized debt issuance costs
|
|
(21,629
|
)
|
|
(24,359
|
)
|
||
|
Less: current portion, included in other current liabilities on the consolidated balance sheets
|
|
3,921
|
|
|
3,652
|
|
||
|
Long-term debt
|
|
$
|
1,760,881
|
|
|
$
|
1,598,033
|
|
|
(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 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, L.P. would incur prepayment penalties if it were to repay the notes prior to
2019
.
|
|
(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.
|
|
(3)
|
During June 2015, Ferrellgas, L.P. issued
$500.0 million
in aggregate principal amount of
6.75%
senior notes due
2023
at an offering price equal to par. The senior notes bear interest from the date of issuance, payable semi-annually in arrears on June 15 and December 15 of each year. The outstanding principal amount is due on June 15, 2023. Ferrellgas, L.P. would incur prepayment penalties if it were to repay the notes prior to 2021. Ferrellgas, L.P. received
$491.3
million of net proceeds after deducting underwriters' fees. Ferrellgas, L.P. used the net proceeds to fund a portion of the cash portion of the consideration for the acquisition of the outstanding membership interests in Bridger Logistics, LLC and its subsidiaries with remaining amounts being used to repay outstanding borrowing under the secured credit facility after the closing of the acquisitions.
|
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
||
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
||
|
October 31, 2016
|
|
5.50
|
|
|
6.05
|
|
|
January 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2017
|
|
5.50
|
|
|
5.95
|
|
|
July 31, 2017
|
|
5.50
|
|
|
6.05
|
|
|
October 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
January 31, 2018
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
|
5.50
|
|
|
•
|
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, 2016
and
2015
, the margin was
1.75%
and
1.50%
, 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, 2016
and
2015
, the margin was
2.75%
and
2.50%
, respectively).
|
|
For the year ending July 31,
|
|
Scheduled annual principal payments
|
|
|
|
2017
|
|
$
|
3,921
|
|
|
2018
|
|
2,379
|
|
|
|
2019
|
|
294,914
|
|
|
|
2020
|
|
960
|
|
|
|
2021
|
|
500,810
|
|
|
|
Thereafter
|
|
975,175
|
|
|
|
Total
|
|
$
|
1,778,159
|
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Ferrellgas Partners
|
|
$
|
220,058
|
|
|
$
|
182,803
|
|
|
$
|
176,623
|
|
|
General partner
|
|
2,246
|
|
|
1,864
|
|
|
1,803
|
|
|||
|
•
|
Distributed
$418.9 million
and
$4.3 million
in cash to Ferrellgas Partners and the general partner, respectively.
|
|
•
|
Received an asset contribution of
$822.5 million
from Ferrellgas Partners.
|
|
•
|
In connection with this non-cash contribution, Ferrellgas, L.P. received a cash contribution of
$8.4 million
from the general partner.
|
|
|
|
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, 2016:
|
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
5,830
|
|
|
$
|
—
|
|
|
$
|
5,830
|
|
|
Commodity derivatives
|
|
$
|
—
|
|
|
$
|
8,241
|
|
|
$
|
—
|
|
|
$
|
8,241
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
(3,553
|
)
|
|
$
|
—
|
|
|
$
|
(3,553
|
)
|
|
Commodity derivatives
|
|
$
|
—
|
|
|
$
|
(17,689
|
)
|
|
$
|
—
|
|
|
$
|
(17,689
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
July 31, 2015:
|
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
1,828
|
|
|
$
|
—
|
|
|
$
|
1,828
|
|
|
Commodity derivatives
|
|
$
|
—
|
|
|
$
|
4,655
|
|
|
$
|
—
|
|
|
$
|
4,655
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
(4,748
|
)
|
|
$
|
—
|
|
|
$
|
(4,748
|
)
|
|
Commodity derivatives
|
|
$
|
—
|
|
|
$
|
(42,375
|
)
|
|
$
|
—
|
|
|
$
|
(42,375
|
)
|
|
Contingent consideration
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(100
|
)
|
|
$
|
(100
|
)
|
|
|
|
Contingent consideration liability
|
||
|
Balance at July 31, 2014
|
|
$
|
6,400
|
|
|
Increase in fair value related to accretion
|
|
400
|
|
|
|
Change in fair value included in earnings
|
|
(6,700
|
)
|
|
|
Balance at July 31, 2015
|
|
100
|
|
|
|
Increase in fair value related to accretion
|
|
—
|
|
|
|
Change in fair value included in earnings
|
|
(100
|
)
|
|
|
Balance at July 31, 2016
|
|
$
|
—
|
|
|
|
|
July 31, 2016
|
||||||||||
|
|
|
Asset Derivatives
|
|
Liability Derivatives
|
||||||||
|
Derivative Instrument
|
|
Location
|
|
Fair value
|
|
Location
|
|
Fair value
|
||||
|
Derivatives designated as hedging instruments
|
|
|
|
|
|
|
|
|
||||
|
Commodity derivatives-propane
|
|
Prepaid expenses and other current assets
|
|
$
|
2,263
|
|
|
Other current liabilities
|
|
$
|
10,184
|
|
|
Commodity derivatives-propane
|
|
Other assets, net
|
|
3,056
|
|
|
Other liabilities
|
|
1,597
|
|
||
|
Interest rate swap agreements
|
|
Prepaid expenses and other current assets
|
|
1,654
|
|
|
Other current liabilities
|
|
2,309
|
|
||
|
Interest rate swap agreements
|
|
Other assets, net
|
|
4,176
|
|
|
Other liabilities
|
|
1,244
|
|
||
|
Derivatives not designated as hedging instruments
|
|
|
|
|
|
|
|
|
||||
|
Commodity derivatives-vehicle fuel
|
|
Prepaid expenses and other current assets
|
|
—
|
|
|
Other current liabilities
|
|
3,996
|
|
||
|
Commodity derivatives-vehicle fuel
|
|
Other assets, net
|
|
—
|
|
|
Other liabilities
|
|
—
|
|
||
|
Commodity derivatives-crude oil
|
|
Prepaid expenses and other current assets
|
|
2,922
|
|
|
Other current liabilities
|
|
1,912
|
|
||
|
|
|
Total
|
|
$
|
14,071
|
|
|
Total
|
|
$
|
21,242
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
July 31, 2015
|
||||||||||
|
|
|
Asset Derivatives
|
|
Liability Derivatives
|
||||||||
|
Derivative Instrument
|
|
Location
|
|
Fair value
|
|
Location
|
|
Fair value
|
||||
|
Derivatives designated as hedging instruments
|
|
|
|
|
|
|
|
|
||||
|
Commodity derivatives-propane
|
|
Prepaid expenses and other current assets
|
|
$
|
3,614
|
|
|
Other current liabilities
|
|
$
|
27,929
|
|
|
Commodity derivatives-propane
|
|
Other assets, net
|
|
1,041
|
|
|
Other liabilities
|
|
12,034
|
|
||
|
Interest rate swap agreements
|
|
Prepaid expenses and other current assets
|
|
1,828
|
|
|
Other current liabilities
|
|
2,241
|
|
||
|
Interest rate swap agreements
|
|
Other assets, net
|
|
—
|
|
|
Other liabilities
|
|
2,507
|
|
||
|
Derivatives not designated as hedging instruments
|
|
|
|
|
|
|
|
|
||||
|
Commodity derivatives-vehicle fuel
|
|
Prepaid expenses and other current assets
|
|
—
|
|
|
Other current liabilities
|
|
1,280
|
|
||
|
Commodity derivatives-vehicle fuel
|
|
Other assets, net
|
|
—
|
|
|
Other liabilities
|
|
1,132
|
|
||
|
|
|
Total
|
|
$
|
6,483
|
|
|
Total
|
|
$
|
47,123
|
|
|
|
|
July 31, 2016
|
||||||||||
|
|
|
Assets
|
|
Liabilities
|
||||||||
|
Description
|
|
Location
|
|
Amount
|
|
Location
|
|
Amount
|
||||
|
Margin Deposits
|
|
Prepaid expense and other current assets
|
|
$
|
8,252
|
|
|
Other current liabilities
|
|
$
|
—
|
|
|
|
|
Other assets, net
|
|
1,275
|
|
|
Other liabilities
|
|
—
|
|
||
|
|
|
|
|
$
|
9,527
|
|
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
July 31, 2015
|
||||||||||
|
|
|
Assets
|
|
Liabilities
|
||||||||
|
Description
|
|
Location
|
|
Amount
|
|
Location
|
|
Amount
|
||||
|
Margin Deposits
|
|
Prepaid expense and other current assets
|
|
$
|
18,009
|
|
|
Other current liabilities
|
|
$
|
15
|
|
|
|
|
Other assets, net
|
|
11,786
|
|
|
Other liabilities
|
|
—
|
|
||
|
|
|
|
|
$
|
29,795
|
|
|
|
|
$
|
15
|
|
|
|
|
|
|
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,
|
||||||||||||||||||||
|
|
|
|
|
2016
|
|
2015
|
|
2014
|
|
2016
|
|
2015
|
|
2014
|
||||||||||||
|
Interest rate swap agreements
|
|
Interest expense
|
|
$
|
1,919
|
|
|
$
|
1,892
|
|
|
$
|
2,520
|
|
|
$
|
(9,100
|
)
|
|
$
|
(9,100
|
)
|
|
$
|
(11,985
|
)
|
|
|
|
For the year ended July 31, 2016
|
|||||||||||
|
|
|
|
|
|
|
Amount of Gain (Loss) Reclassified from AOCI into Income
|
|||||||
|
Derivative Instrument
|
|
Amount of Gain (Loss) Recognized in AOCI
|
|
Location of Gain (Loss) Reclassified from AOCI into Income
|
|
Effective portion
|
Ineffective portion
|
||||||
|
Commodity derivatives
|
|
$
|
4,409
|
|
|
Cost of product sold- propane and other gas liquids sales
|
|
$
|
(24,438
|
)
|
$
|
—
|
|
|
Interest rate swap agreements
|
|
(2,620
|
)
|
|
Interest expense
|
|
(2,864
|
)
|
—
|
|
|||
|
|
|
$
|
1,789
|
|
|
|
|
$
|
(27,302
|
)
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||
|
|
|
For the year ended July 31, 2015
|
|||||||||||
|
|
|
|
|
|
|
Amount of Gain (Loss) Reclassified from AOCI into Income
|
|||||||
|
Derivative Instrument
|
|
Amount of Gain (Loss) Recognized in AOCI
|
|
Location of Gain (Loss) Reclassified from AOCI into Income
|
|
Effective portion
|
Ineffective portion
|
||||||
|
Commodity derivatives
|
|
$
|
(70,291
|
)
|
|
Cost of product sold- propane and other gas liquids sales
|
|
$
|
(28,059
|
)
|
$
|
—
|
|
|
Interest rate swap agreements
|
|
(3,356
|
)
|
|
Interest expense
|
|
—
|
|
(199
|
)
|
|||
|
|
|
$
|
(73,647
|
)
|
|
|
|
$
|
(28,059
|
)
|
$
|
(199
|
)
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
For the year ended July 31, 2014
|
|||||||||||
|
|
|
|
|
|
|
Amount of Gain (Loss) Reclassified from AOCI into Income
|
|||||||
|
Derivative Instrument
|
|
Amount of Gain (Loss) Recognized in AOCI
|
|
Location of Gain (Loss) Reclassified from AOCI into Income
|
|
Effective portion
|
Ineffective portion
|
||||||
|
Commodity derivatives
|
|
$
|
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, 2016
|
||||
|
Derivatives Not Designated as Hedging Instruments
|
|
Amount of Gain (Loss) Recognized in Income
|
|
Location of Gain (Loss) Reclassified in Income
|
||
|
Commodity derivatives - crude oil
|
|
$
|
1,084
|
|
|
Cost of sales - midstream operations
|
|
Commodity derivatives - vehicle fuel
|
|
$
|
(4,351
|
)
|
|
Operating expense
|
|
|
|
|
|
|
||
|
|
|
For the year ended July 31, 2015
|
||||
|
Derivatives Not Designated as Hedging Instruments
|
|
Amount of Gain (Loss) Recognized in Income
|
|
Location of Gain (Loss) Reclassified in Income
|
||
|
Commodity derivatives - vehicle fuel
|
|
$
|
(2,412
|
)
|
|
Operating expense
|
|
|
|
For the year ended July 31,
|
||||||||||
|
Gains and losses on derivatives included in AOCI
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Beginning balance
|
|
$
|
(38,906
|
)
|
|
$
|
6,483
|
|
|
$
|
2,066
|
|
|
Change in value on risk management commodity derivatives
|
|
4,409
|
|
|
(70,291
|
)
|
|
15,473
|
|
|||
|
Reclassification of gains and losses of commodity hedges to cost of product sold - propane and other gas liquids sales, net
|
|
24,438
|
|
|
28,059
|
|
|
(10,175
|
)
|
|||
|
Change in value on risk management interest rate derivatives
|
|
(2,620
|
)
|
|
(3,356
|
)
|
|
(881
|
)
|
|||
|
Reclassification of gains and losses on interest rate hedges to interest expense
|
|
$
|
2,864
|
|
|
$
|
199
|
|
|
$
|
—
|
|
|
Ending balance
|
|
$
|
(9,815
|
)
|
|
$
|
(38,906
|
)
|
|
$
|
6,483
|
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Operating expense
|
|
$
|
230,437
|
|
|
$
|
217,742
|
|
|
$
|
216,657
|
|
|
|
|
|
|
|
|
|
||||||
|
General and administrative expense
|
|
$
|
30,239
|
|
|
$
|
27,278
|
|
|
$
|
32,119
|
|
|
|
|
Future minimum rental and buyout amounts by fiscal year
|
||||||||||||||||||||||
|
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
Thereafter
|
||||||||||||
|
Operating lease obligations
|
|
$
|
54,842
|
|
|
$
|
36,789
|
|
|
$
|
28,260
|
|
|
$
|
21,603
|
|
|
$
|
16,689
|
|
|
$
|
21,471
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating lease buyouts
|
|
$
|
3,197
|
|
|
$
|
3,444
|
|
|
$
|
3,521
|
|
|
$
|
2,693
|
|
|
$
|
3,326
|
|
|
$
|
9,818
|
|
|
|
|
Year Ended July 31, 2016
|
||||||||||||||||||
|
|
|
Propane and related equipment sales
|
|
Midstream Operations - Crude Oil Logistics
|
|
Corporate and other
|
|
Eliminations
|
|
Total
|
||||||||||
|
|
|
|||||||||||||||||||
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Segment revenues
|
|
$
|
1,414,129
|
|
|
$
|
611,558
|
|
|
$
|
15,875
|
|
|
$
|
(2,195
|
)
|
|
$
|
2,039,367
|
|
|
Direct costs (1)
|
|
1,127,382
|
|
|
503,257
|
|
|
65,023
|
|
|
(1,545
|
)
|
|
1,694,117
|
|
|||||
|
Adjusted EBITDA
|
|
$
|
286,747
|
|
|
$
|
108,301
|
|
|
$
|
(49,148
|
)
|
|
$
|
(650
|
)
|
|
$
|
345,250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Year Ended July 31, 2015
|
||||||||||||||||||
|
|
|
Propane and related equipment sales
|
|
Midstream Operations - Crude Oil Logistics
|
|
Corporate and other
|
|
Eliminations
|
|
Total
|
||||||||||
|
|
|
|||||||||||||||||||
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Segment revenues
|
|
$
|
1,917,201
|
|
|
$
|
81,512
|
|
|
$
|
25,677
|
|
|
$
|
—
|
|
|
$
|
2,024,390
|
|
|
Direct costs (1)
|
|
1,591,300
|
|
|
72,929
|
|
|
59,873
|
|
|
—
|
|
|
1,724,102
|
|
|||||
|
Adjusted EBITDA
|
|
$
|
325,901
|
|
|
$
|
8,583
|
|
|
$
|
(34,196
|
)
|
|
$
|
—
|
|
|
$
|
300,288
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Year Ended July 31, 2014
|
||||||||||||||||||
|
|
|
Propane and related equipment sales
|
|
Midstream Operations - Crude Oil Logistics
|
|
Corporate and other
|
|
Eliminations
|
|
Total
|
||||||||||
|
|
|
|||||||||||||||||||
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Segment revenues
|
|
$
|
2,398,425
|
|
|
$
|
—
|
|
|
$
|
7,435
|
|
|
$
|
—
|
|
|
$
|
2,405,860
|
|
|
Direct costs (1)
|
|
2,067,156
|
|
|
—
|
|
|
50,579
|
|
|
—
|
|
|
2,117,735
|
|
|||||
|
Adjusted EBITDA
|
|
$
|
331,269
|
|
|
$
|
—
|
|
|
$
|
(43,144
|
)
|
|
$
|
—
|
|
|
$
|
288,125
|
|
|
|
|
Year Ended July 31
|
||||
|
|
|
2016
|
|
2015
|
||
|
|
|
|
||||
|
Net earnings (loss)
|
|
(655,391
|
)
|
|
46,427
|
|
|
Income tax benefit
|
|
(41
|
)
|
|
(384
|
)
|
|
Interest expense
|
|
121,818
|
|
|
84,227
|
|
|
Depreciation and amortization expense
|
|
150,513
|
|
|
98,579
|
|
|
EBITDA
|
|
(383,101
|
)
|
|
228,849
|
|
|
Non-cash employee stock ownership plan compensation charge
|
|
27,595
|
|
|
24,713
|
|
|
Non-cash stock-based compensation charge
|
|
9,324
|
|
|
25,982
|
|
|
Asset impairments
|
|
658,118
|
|
|
—
|
|
|
Loss on asset sales and disposal
|
|
30,835
|
|
|
7,099
|
|
|
Other (income) expense, net
|
|
(110
|
)
|
|
354
|
|
|
Change in fair value of contingent consideration
|
|
(100
|
)
|
|
(6,300
|
)
|
|
Severance costs
|
|
1,453
|
|
|
—
|
|
|
Litigation accrual and related legal fees associated with a class action lawsuit
|
|
—
|
|
|
806
|
|
|
Acquisition and transition expenses
|
|
99
|
|
|
16,373
|
|
|
Unrealized (non-cash) loss on changes in fair value of derivatives not designated as hedging instruments
|
|
1,137
|
|
|
2,412
|
|
|
Adjusted EBITDA
|
|
345,250
|
|
|
300,288
|
|
|
|
|
July 31,
|
|
July 31,
|
||
|
2016
|
|
2015
|
||||
|
Assets
|
|
|
|
|
||
|
Propane and related equipment sales
|
|
1,202,214
|
|
|
1,291,737
|
|
|
Midstream operations - crude oil logistics
|
|
275,303
|
|
|
917,325
|
|
|
Corporate and other
|
|
205,696
|
|
|
226,541
|
|
|
Total consolidated assets
|
|
1,683,213
|
|
|
2,435,603
|
|
|
|
Year Ended July 31, 2016
|
||||||||||||||||
|
|
|
Propane and related equipment sales
|
|
Midstream operations - Crude oil logistics
|
|
|
Corporate and other
|
|
Total
|
||||||||
|
|
|
||||||||||||||||
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Capital expenditures:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Maintenance
|
|
$
|
13,487
|
|
|
$
|
71
|
|
|
|
$
|
3,319
|
|
|
$
|
16,877
|
|
|
Growth
|
|
32,906
|
|
|
52,401
|
|
|
|
10,751
|
|
|
96,058
|
|
||||
|
Total
|
|
$
|
46,393
|
|
|
$
|
52,472
|
|
|
|
$
|
14,070
|
|
|
$
|
112,935
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Year Ended July 31, 2015
|
||||||||||||||||
|
|
|
Propane and related equipment sales
|
|
Midstream operations - Crude oil logistics
|
|
|
Corporate & other
|
|
Total
|
||||||||
|
|
|||||||||||||||||
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Capital expenditures:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Maintenance
|
|
$
|
16,020
|
|
|
$
|
—
|
|
|
|
$
|
3,429
|
|
|
$
|
19,449
|
|
|
Growth
|
|
36,958
|
|
|
64
|
|
|
|
13,366
|
|
|
50,388
|
|
||||
|
Total
|
|
$
|
52,978
|
|
|
$
|
64
|
|
|
|
$
|
16,795
|
|
|
$
|
69,837
|
|
|
For the year ended July 31, 2016
|
|
First quarter
|
|
Second quarter
|
|
Third quarter
|
|
Fourth quarter
|
||||||||
|
Revenues
|
|
$
|
471,146
|
|
|
$
|
649,238
|
|
|
$
|
509,472
|
|
|
$
|
409,511
|
|
|
Gross margin from propane and other gas liquids sales (a)
|
|
123,550
|
|
|
202,027
|
|
|
186,668
|
|
|
125,690
|
|
||||
|
Gross margin from midstream operations (b)
|
|
$
|
40,066
|
|
|
$
|
39,890
|
|
|
$
|
33,572
|
|
|
$
|
40,476
|
|
|
Net earnings (loss) (c)
|
|
$
|
(76,536
|
)
|
|
$
|
62,187
|
|
|
$
|
23,049
|
|
|
$
|
(664,091
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
For the year ended July 31, 2015
|
|
First quarter
|
|
Second quarter
|
|
Third quarter
|
|
Fourth quarter
|
||||||||
|
Revenues
|
|
$
|
443,355
|
|
|
$
|
665,973
|
|
|
$
|
532,551
|
|
|
$
|
382,511
|
|
|
Gross margin from propane and other gas liquids sales (a)
|
|
129,547
|
|
|
230,175
|
|
|
191,983
|
|
|
128,087
|
|
||||
|
Gross margin from midstream operations (b)
|
|
$
|
5,948
|
|
|
$
|
4,934
|
|
|
$
|
3,416
|
|
|
$
|
16,301
|
|
|
Net earnings (loss)
|
|
$
|
(29,137
|
)
|
|
$
|
90,409
|
|
|
$
|
40,404
|
|
|
$
|
(55,249
|
)
|
|
(a)
|
Gross margin from “Propane and other gas liquids sales” represents “Revenues - propane and other gas liquids sales” less “Cost of sales – propane and other gas liquids sales.”
|
|
(b)
|
Gross margin from "Midstream operations" represents "Revenues - midstream operations" less "Cost of sales - midstream operations."
|
|
(c)
|
Includes asset impairment charges of
$29.3 million
and
$628.8 million
in the first and fourth quarters of fiscal 2016, respectively.
|
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||||||||||||||
|
CONDENSED CONSOLIDATING BALANCE SHEETS
|
|||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||
|
|
As of July 31, 2016
|
||||||||||||||||||||||
|
|
Ferrellgas, L.P. (Parent and Co-Issuer)
|
|
Ferrellgas Finance Corp. (Co-Issuer)
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash and cash equivalents
|
$
|
4,472
|
|
|
$
|
1
|
|
|
$
|
417
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,890
|
|
|
Accounts and notes receivable
|
(2,703
|
)
|
|
—
|
|
|
45,822
|
|
|
106,464
|
|
|
—
|
|
|
149,583
|
|
||||||
|
Intercompany receivables
|
34,089
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(34,089
|
)
|
|
—
|
|
||||||
|
Inventories
|
71,422
|
|
|
—
|
|
|
19,172
|
|
|
—
|
|
|
—
|
|
|
90,594
|
|
||||||
|
Prepaid expenses and other current assets
|
27,922
|
|
|
2
|
|
|
12,029
|
|
|
2
|
|
|
—
|
|
|
39,955
|
|
||||||
|
Total current assets
|
135,202
|
|
|
3
|
|
|
77,440
|
|
|
106,466
|
|
|
(34,089
|
)
|
|
285,022
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Property, plant and equipment, net
|
557,460
|
|
|
—
|
|
|
217,220
|
|
|
—
|
|
|
—
|
|
|
774,680
|
|
||||||
|
Goodwill
|
246,098
|
|
|
—
|
|
|
10,005
|
|
|
—
|
|
|
—
|
|
|
256,103
|
|
||||||
|
Intangible assets, net
|
141,794
|
|
|
—
|
|
|
138,391
|
|
|
—
|
|
|
—
|
|
|
280,185
|
|
||||||
|
Intercompany receivables
|
450,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(450,000
|
)
|
|
—
|
|
||||||
|
Investments in consolidated subsidiaries
|
3,630
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,630
|
)
|
|
—
|
|
||||||
|
Assets held for sale
|
—
|
|
|
—
|
|
|
780
|
|
|
—
|
|
|
—
|
|
|
780
|
|
||||||
|
Other assets, net (1)
|
37,742
|
|
|
—
|
|
|
48,236
|
|
|
465
|
|
|
—
|
|
|
86,443
|
|
||||||
|
Total assets
|
$
|
1,571,926
|
|
|
$
|
3
|
|
|
$
|
492,072
|
|
|
$
|
106,931
|
|
|
$
|
(487,719
|
)
|
|
$
|
1,683,213
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
LIABILITIES AND PARTNERS' CAPITAL (DEFICIT)
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Accounts payable
|
$
|
33,781
|
|
|
$
|
—
|
|
|
$
|
34,147
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
67,928
|
|
|
Short-term borrowings
|
101,291
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
101,291
|
|
||||||
|
Collateralized note payable
|
—
|
|
|
—
|
|
|
—
|
|
|
64,000
|
|
|
—
|
|
|
64,000
|
|
||||||
|
Intercompany payables
|
—
|
|
|
—
|
|
|
35,491
|
|
|
(1,402
|
)
|
|
(34,089
|
)
|
|
—
|
|
||||||
|
Other current liabilities
|
119,048
|
|
|
—
|
|
|
7,754
|
|
|
150
|
|
|
—
|
|
|
126,952
|
|
||||||
|
Total current liabilities
|
254,120
|
|
|
—
|
|
|
77,392
|
|
|
62,748
|
|
|
(34,089
|
)
|
|
360,171
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Long-term debt (1)
|
1,759,868
|
|
|
—
|
|
|
451,013
|
|
|
—
|
|
|
(450,000
|
)
|
|
1,760,881
|
|
||||||
|
Other liabilities
|
27,351
|
|
|
—
|
|
|
3,998
|
|
|
225
|
|
|
—
|
|
|
31,574
|
|
||||||
|
Contingencies and commitments
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Partners' capital (deficit):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Partners' equity
|
(458,853
|
)
|
|
3
|
|
|
(39,684
|
)
|
|
43,633
|
|
|
(3,952
|
)
|
|
(458,853
|
)
|
||||||
|
Accumulated other comprehensive income (loss)
|
(10,560
|
)
|
|
—
|
|
|
(647
|
)
|
|
325
|
|
|
322
|
|
|
(10,560
|
)
|
||||||
|
Total partners' capital (deficit)
|
(469,413
|
)
|
|
3
|
|
|
(40,331
|
)
|
|
43,958
|
|
|
(3,630
|
)
|
|
(469,413
|
)
|
||||||
|
Total liabilities and partners' capital (deficit)
|
$
|
1,571,926
|
|
|
$
|
3
|
|
|
$
|
492,072
|
|
|
$
|
106,931
|
|
|
$
|
(487,719
|
)
|
|
$
|
1,683,213
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||||||||||||||
|
CONDENSED CONSOLIDATING BALANCE SHEETS
|
|||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||
|
|
As of July 31, 2015
|
||||||||||||||||||||||
|
|
Ferrellgas, L.P. (Parent and Co-Issuer)
|
|
Ferrellgas Finance Corp. (Co-Issuer)
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash and cash equivalents
|
$
|
5,579
|
|
|
$
|
1
|
|
|
$
|
20
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,600
|
|
|
Accounts and notes receivable
|
(2,858
|
)
|
|
—
|
|
|
80,657
|
|
|
119,119
|
|
|
—
|
|
|
196,918
|
|
||||||
|
Intercompany receivables
|
39,238
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(39,238
|
)
|
|
—
|
|
||||||
|
Inventories
|
78,132
|
|
|
—
|
|
|
18,622
|
|
|
—
|
|
|
—
|
|
|
96,754
|
|
||||||
|
Prepaid expenses and other current assets
|
42,069
|
|
|
—
|
|
|
22,140
|
|
|
2
|
|
|
—
|
|
|
64,211
|
|
||||||
|
Total current assets
|
162,160
|
|
|
1
|
|
|
121,439
|
|
|
119,121
|
|
|
(39,238
|
)
|
|
363,483
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Property, plant and equipment, net
|
569,640
|
|
|
—
|
|
|
395,577
|
|
|
—
|
|
|
—
|
|
|
965,217
|
|
||||||
|
Goodwill
|
246,116
|
|
|
—
|
|
|
232,631
|
|
|
—
|
|
|
—
|
|
|
478,747
|
|
||||||
|
Intangible assets, net
|
155,659
|
|
|
—
|
|
|
424,384
|
|
|
—
|
|
|
—
|
|
|
580,043
|
|
||||||
|
Intercompany receivables
|
450,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(450,000
|
)
|
|
—
|
|
||||||
|
Investments in consolidated subsidiaries
|
661,081
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(661,081
|
)
|
|
—
|
|
||||||
|
Other assets, net (1)
|
37,660
|
|
|
—
|
|
|
10,087
|
|
|
366
|
|
|
—
|
|
|
48,113
|
|
||||||
|
Total assets
|
$
|
2,282,316
|
|
|
$
|
1
|
|
|
$
|
1,184,118
|
|
|
$
|
119,487
|
|
|
$
|
(1,150,319
|
)
|
|
$
|
2,435,603
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
LIABILITIES AND PARTNERS' CAPITAL
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Accounts payable
|
$
|
40,210
|
|
|
$
|
—
|
|
|
$
|
43,764
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
83,974
|
|
|
Short-term borrowings
|
75,319
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
75,319
|
|
||||||
|
Collateralized note payable
|
—
|
|
|
—
|
|
|
—
|
|
|
70,000
|
|
|
—
|
|
|
70,000
|
|
||||||
|
Intercompany payables
|
—
|
|
|
—
|
|
|
30,289
|
|
|
8,949
|
|
|
(39,238
|
)
|
|
—
|
|
||||||
|
Other current liabilities
|
142,137
|
|
|
—
|
|
|
33,903
|
|
|
136
|
|
|
—
|
|
|
176,176
|
|
||||||
|
Total current liabilities
|
257,666
|
|
|
—
|
|
|
107,956
|
|
|
79,085
|
|
|
(39,238
|
)
|
|
405,469
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Long-term debt (1)
|
1,597,080
|
|
|
—
|
|
|
450,953
|
|
|
—
|
|
|
(450,000
|
)
|
|
1,598,033
|
|
||||||
|
Other liabilities
|
37,444
|
|
|
—
|
|
|
4,306
|
|
|
225
|
|
|
—
|
|
|
41,975
|
|
||||||
|
Contingencies and commitments
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Partners' capital:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Partners' equity
|
429,444
|
|
|
1
|
|
|
621,550
|
|
|
39,852
|
|
|
(661,403
|
)
|
|
429,444
|
|
||||||
|
Accumulated other comprehensive income (loss)
|
(39,318
|
)
|
|
—
|
|
|
(647
|
)
|
|
325
|
|
|
322
|
|
|
(39,318
|
)
|
||||||
|
Total partners' capital
|
390,126
|
|
|
1
|
|
|
620,903
|
|
|
40,177
|
|
|
(661,081
|
)
|
|
390,126
|
|
||||||
|
Total liabilities and partners' capital
|
$
|
2,282,316
|
|
|
$
|
1
|
|
|
$
|
1,184,118
|
|
|
$
|
119,487
|
|
|
$
|
(1,150,319
|
)
|
|
$
|
2,435,603
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||||||||||||||
|
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
|
|||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
|
For the year ended July 31, 2016
|
||||||||||||||||||||||
|
|
Ferrellgas, L.P. (Parent and Co-Issuer)
|
|
Ferrellgas Finance Corp. (Co-Issuer)
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Propane and other gas liquids sales
|
$
|
1,202,368
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,202,368
|
|
|
Midstream operations
|
—
|
|
|
—
|
|
|
625,238
|
|
|
—
|
|
|
—
|
|
|
625,238
|
|
||||||
|
Other
|
73,200
|
|
|
—
|
|
|
138,561
|
|
|
—
|
|
|
—
|
|
|
211,761
|
|
||||||
|
Total revenues
|
1,275,568
|
|
|
—
|
|
|
763,799
|
|
|
—
|
|
|
—
|
|
|
2,039,367
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cost of sales - propane and other gas liquids sales
|
564,433
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
564,433
|
|
||||||
|
Cost of sales - midstream operations
|
(1,545
|
)
|
|
—
|
|
|
472,779
|
|
|
—
|
|
|
—
|
|
|
471,234
|
|
||||||
|
Cost of sales - other
|
8,867
|
|
|
—
|
|
|
117,370
|
|
|
—
|
|
|
—
|
|
|
126,237
|
|
||||||
|
Operating expense
|
399,680
|
|
|
—
|
|
|
58,789
|
|
|
4,028
|
|
|
(3,319
|
)
|
|
459,178
|
|
||||||
|
Depreciation and amortization expense
|
75,059
|
|
|
—
|
|
|
75,212
|
|
|
242
|
|
|
—
|
|
|
150,513
|
|
||||||
|
General and administrative expense
|
50,592
|
|
|
7
|
|
|
5,516
|
|
|
—
|
|
|
—
|
|
|
56,115
|
|
||||||
|
Equipment lease expense
|
28,322
|
|
|
—
|
|
|
511
|
|
|
—
|
|
|
—
|
|
|
28,833
|
|
||||||
|
Non-cash employee stock ownership plan compensation charge
|
27,595
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
27,595
|
|
||||||
|
Asset impairments
|
—
|
|
|
—
|
|
|
658,118
|
|
|
—
|
|
|
—
|
|
|
658,118
|
|
||||||
|
Loss on asset sales and disposal
|
9,180
|
|
|
—
|
|
|
21,655
|
|
|
—
|
|
|
—
|
|
|
30,835
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating income (loss)
|
113,385
|
|
|
(7
|
)
|
|
(646,151
|
)
|
|
(4,270
|
)
|
|
3,319
|
|
|
(533,724
|
)
|
||||||
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
|
||||||||||
|
Interest expense
|
(77,493
|
)
|
|
—
|
|
|
(42,325
|
)
|
|
(2,186
|
)
|
|
186
|
|
|
(121,818
|
)
|
||||||
|
Other income (expense), net
|
110
|
|
|
—
|
|
|
—
|
|
|
3,505
|
|
|
(3,505
|
)
|
|
110
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Earnings (loss) before income taxes
|
36,002
|
|
|
(7
|
)
|
|
(688,476
|
)
|
|
(2,951
|
)
|
|
—
|
|
|
(655,432
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Income tax expense (benefit)
|
839
|
|
|
—
|
|
|
(880
|
)
|
|
—
|
|
|
—
|
|
|
(41
|
)
|
||||||
|
Equity in earnings (loss) of subsidiaries
|
(690,554
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
690,554
|
|
|
—
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net earnings (loss)
|
(655,391
|
)
|
|
(7
|
)
|
|
(687,596
|
)
|
|
(2,951
|
)
|
|
690,554
|
|
|
(655,391
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Other comprehensive income
|
28,758
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
28,758
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Comprehensive income (loss)
|
$
|
(626,633
|
)
|
|
$
|
(7
|
)
|
|
$
|
(687,596
|
)
|
|
$
|
(2,951
|
)
|
|
$
|
690,554
|
|
|
$
|
(626,633
|
)
|
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||||||||||||||
|
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
|
|||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
|
For the year ended July 31, 2015
|
||||||||||||||||||||||
|
|
Ferrellgas, L.P. (Parent and Co-Issuer)
|
|
Ferrellgas Finance Corp. (Co-Issuer)
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Propane and other gas liquids sales
|
$
|
1,657,016
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,657,016
|
|
|
Midstream operations
|
—
|
|
|
—
|
|
|
107,189
|
|
|
—
|
|
|
—
|
|
|
107,189
|
|
||||||
|
Other
|
73,704
|
|
|
—
|
|
|
186,481
|
|
|
—
|
|
|
—
|
|
|
260,185
|
|
||||||
|
Total revenues
|
1,730,720
|
|
|
—
|
|
|
293,670
|
|
|
—
|
|
|
—
|
|
|
2,024,390
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cost of sales - propane and other gas liquids sales
|
977,224
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
977,224
|
|
||||||
|
Cost of sales - midstream operations
|
—
|
|
|
—
|
|
|
76,590
|
|
|
—
|
|
|
—
|
|
|
76,590
|
|
||||||
|
Cost of sales - other
|
7,649
|
|
|
—
|
|
|
163,048
|
|
|
—
|
|
|
—
|
|
|
170,697
|
|
||||||
|
Operating expense
|
413,112
|
|
|
—
|
|
|
25,189
|
|
|
5,206
|
|
|
(6,154
|
)
|
|
437,353
|
|
||||||
|
Depreciation and amortization expense
|
75,834
|
|
|
—
|
|
|
22,745
|
|
|
—
|
|
|
—
|
|
|
98,579
|
|
||||||
|
General and administrative expense
|
76,250
|
|
|
4
|
|
|
984
|
|
|
—
|
|
|
—
|
|
|
77,238
|
|
||||||
|
Equipment lease expense
|
24,213
|
|
|
—
|
|
|
60
|
|
|
—
|
|
|
—
|
|
|
24,273
|
|
||||||
|
Non-cash employee stock ownership plan compensation charge
|
24,713
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
24,713
|
|
||||||
|
Loss on asset sales and disposal
|
7,095
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
7,099
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating income (loss)
|
124,630
|
|
|
(4
|
)
|
|
5,050
|
|
|
(5,206
|
)
|
|
6,154
|
|
|
130,624
|
|
||||||
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
|
||||||||||
|
Interest expense
|
(72,765
|
)
|
|
—
|
|
|
(8,499
|
)
|
|
(2,622
|
)
|
|
(341
|
)
|
|
(84,227
|
)
|
||||||
|
Other income (expense), net
|
(354
|
)
|
|
—
|
|
|
—
|
|
|
5,813
|
|
|
(5,813
|
)
|
|
(354
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Earnings (loss) before income taxes
|
51,511
|
|
|
(4
|
)
|
|
(3,449
|
)
|
|
(2,015
|
)
|
|
—
|
|
|
46,043
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Income tax expense (benefit)
|
292
|
|
|
—
|
|
|
(676
|
)
|
|
—
|
|
|
—
|
|
|
(384
|
)
|
||||||
|
Equity in earnings (loss) of subsidiaries
|
(4,792
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,792
|
|
|
—
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net earnings (loss)
|
46,427
|
|
|
(4
|
)
|
|
(2,773
|
)
|
|
(2,015
|
)
|
|
4,792
|
|
|
46,427
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Other comprehensive income (loss)
|
(45,576
|
)
|
|
—
|
|
|
2
|
|
|
(4
|
)
|
|
2
|
|
|
(45,576
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Comprehensive income (loss)
|
$
|
851
|
|
|
$
|
(4
|
)
|
|
$
|
(2,771
|
)
|
|
$
|
(2,019
|
)
|
|
$
|
4,794
|
|
|
$
|
851
|
|
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||||||||||||||
|
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
|
|||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
|
For the year ended July 31, 2014
|
||||||||||||||||||||||
|
|
Ferrellgas, L.P. (Parent and Co-Issuer)
|
|
Ferrellgas Finance Corp. (Co-Issuer)
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Propane and other gas liquids sales
|
$
|
2,147,343
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,147,343
|
|
|
Midstream operations
|
—
|
|
|
—
|
|
|
7,435
|
|
|
—
|
|
|
—
|
|
|
7,435
|
|
||||||
|
Other
|
77,460
|
|
|
—
|
|
|
173,622
|
|
|
—
|
|
|
—
|
|
|
251,082
|
|
||||||
|
Total revenues
|
2,224,803
|
|
|
—
|
|
|
181,057
|
|
|
—
|
|
|
—
|
|
|
2,405,860
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cost of sales - propane and other gas liquids sales
|
1,456,388
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,456,388
|
|
||||||
|
Cost of sales - midstream operations
|
—
|
|
|
—
|
|
|
1,970
|
|
|
—
|
|
|
—
|
|
|
1,970
|
|
||||||
|
Cost of sales - other
|
7,640
|
|
|
—
|
|
|
148,542
|
|
|
—
|
|
|
—
|
|
|
156,182
|
|
||||||
|
Operating expense
|
429,089
|
|
|
—
|
|
|
20,919
|
|
|
7,057
|
|
|
(5,514
|
)
|
|
451,551
|
|
||||||
|
Depreciation and amortization expense
|
79,255
|
|
|
—
|
|
|
4,947
|
|
|
—
|
|
|
—
|
|
|
84,202
|
|
||||||
|
General and administrative expense
|
64,824
|
|
|
5
|
|
|
327
|
|
|
—
|
|
|
—
|
|
|
65,156
|
|
||||||
|
Equipment lease expense
|
17,745
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,745
|
|
||||||
|
Non-cash employee stock ownership plan compensation charge
|
21,789
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
21,789
|
|
||||||
|
Loss on asset sales and disposal
|
6,492
|
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
6,486
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating income (loss)
|
141,581
|
|
|
(5
|
)
|
|
4,358
|
|
|
(7,057
|
)
|
|
5,514
|
|
|
144,391
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest expense
|
(64,508
|
)
|
|
—
|
|
|
(4,839
|
)
|
|
(2,824
|
)
|
|
1,839
|
|
|
(70,332
|
)
|
||||||
|
Loss on extinguishment of debt
|
(21,202
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21,202
|
)
|
||||||
|
Other income (expense), net
|
(479
|
)
|
|
—
|
|
|
—
|
|
|
7,353
|
|
|
(7,353
|
)
|
|
(479
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Earnings (loss) before income taxes
|
55,392
|
|
|
(5
|
)
|
|
(481
|
)
|
|
(2,528
|
)
|
|
—
|
|
|
52,378
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Income tax expense
|
703
|
|
|
—
|
|
|
1,768
|
|
|
—
|
|
|
—
|
|
|
2,471
|
|
||||||
|
Equity in earnings (loss) of subsidiaries
|
(4,782
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,782
|
|
|
—
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net earnings (loss)
|
49,907
|
|
|
(5
|
)
|
|
(2,249
|
)
|
|
(2,528
|
)
|
|
4,782
|
|
|
49,907
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Other comprehensive income (loss)
|
4,530
|
|
|
—
|
|
|
(145
|
)
|
|
—
|
|
|
145
|
|
|
4,530
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Comprehensive income (loss)
|
$
|
54,437
|
|
|
$
|
(5
|
)
|
|
$
|
(2,394
|
)
|
|
$
|
(2,528
|
)
|
|
$
|
4,927
|
|
|
$
|
54,437
|
|
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||||||||||||||
|
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
|
|||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
For the year ended July 31, 2016
|
||||||||||||||||||||||
|
|
Ferrellgas, L.P. (Parent and Co-Issuer)
|
|
Ferrellgas Finance Corp. (Co-Issuer)
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net cash provided by (used in) operating activities
|
$
|
102,569
|
|
|
$
|
(9
|
)
|
|
$
|
89,728
|
|
|
$
|
14,456
|
|
|
$
|
6,000
|
|
|
$
|
212,744
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Business acquisitions, net of cash acquired
|
(15,144
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,144
|
)
|
||||||
|
Capital expenditures
|
(52,501
|
)
|
|
—
|
|
|
(65,017
|
)
|
|
—
|
|
|
—
|
|
|
(117,518
|
)
|
||||||
|
Proceeds from sale of assets
|
17,089
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,089
|
|
||||||
|
Cash collected for purchase of interest in accounts receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
946,804
|
|
|
(946,804
|
)
|
|
—
|
|
||||||
|
Cash remitted to Ferrellgas, L.P for accounts receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
(940,804
|
)
|
|
940,804
|
|
|
—
|
|
||||||
|
Net changes in advances with consolidated entities
|
38,759
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(38,759
|
)
|
|
—
|
|
||||||
|
Other
|
(286
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(286
|
)
|
||||||
|
Net cash provided by (used in) investing activities
|
(12,083
|
)
|
|
—
|
|
|
(65,017
|
)
|
|
6,000
|
|
|
(44,759
|
)
|
|
(115,859
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Distributions
|
(269,541
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(269,541
|
)
|
||||||
|
Contributions from Partners
|
30
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30
|
|
||||||
|
Proceeds from increase in long-term debt
|
168,117
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
168,117
|
|
||||||
|
Payments on long-term debt
|
(14,959
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14,959
|
)
|
||||||
|
Net additions short-term borrowings
|
25,972
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25,972
|
|
||||||
|
Net reductions in collateralized short-term borrowings
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,000
|
)
|
|
—
|
|
|
(6,000
|
)
|
||||||
|
Net changes in advances with parent
|
—
|
|
|
9
|
|
|
(24,314
|
)
|
|
(14,454
|
)
|
|
38,759
|
|
|
—
|
|
||||||
|
Cash paid for financing costs
|
(1,214
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,214
|
)
|
||||||
|
Net cash provided by (used in) financing activities
|
(91,595
|
)
|
|
9
|
|
|
(24,314
|
)
|
|
(20,454
|
)
|
|
38,759
|
|
|
(97,595
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Effect of exchange rate changes on cash
|
2
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Decrease in cash and cash equivalents
|
(1,107
|
)
|
|
—
|
|
|
397
|
|
|
—
|
|
|
—
|
|
|
(710
|
)
|
||||||
|
Cash and cash equivalents - beginning of year
|
5,579
|
|
|
1
|
|
|
20
|
|
|
—
|
|
|
—
|
|
|
5,600
|
|
||||||
|
Cash and cash equivalents - end of year
|
$
|
4,472
|
|
|
$
|
1
|
|
|
$
|
417
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,890
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||||||||||||||
|
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
|
|||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
For the year ended July 31, 2015
|
||||||||||||||||||||||
|
|
Ferrellgas, L.P. (Parent and Co-Issuer)
|
|
Ferrellgas Finance Corp. (Co-Issuer)
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net cash provided by (used in) operating activities
|
$
|
197,740
|
|
|
$
|
(4
|
)
|
|
$
|
(12,875
|
)
|
|
$
|
10,627
|
|
|
$
|
21,000
|
|
|
$
|
216,488
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Business acquisitions, net of cash acquired
|
(71,750
|
)
|
|
—
|
|
|
(7,177
|
)
|
|
—
|
|
|
—
|
|
|
(78,927
|
)
|
||||||
|
Capital expenditures
|
(56,955
|
)
|
|
—
|
|
|
(15,526
|
)
|
|
—
|
|
|
—
|
|
|
(72,481
|
)
|
||||||
|
Proceeds from sale of assets
|
5,905
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,905
|
|
||||||
|
Cash collected for purchase of interest in accounts receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
1,299,325
|
|
|
(1,299,325
|
)
|
|
—
|
|
||||||
|
Cash remitted to Ferrellgas, L.P for accounts receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,278,325
|
)
|
|
1,278,325
|
|
|
—
|
|
||||||
|
Net changes in advances with consolidated entities
|
(24,493
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
24,493
|
|
|
—
|
|
||||||
|
Other
|
(14
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
||||||
|
Net cash used in investing activities
|
(147,307
|
)
|
|
—
|
|
|
(22,703
|
)
|
|
21,000
|
|
|
3,493
|
|
|
(145,517
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Distributions
|
(607,875
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(607,875
|
)
|
||||||
|
Contributions from Partners
|
51,047
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
51,047
|
|
||||||
|
Proceeds from increase in long-term debt
|
628,134
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
628,134
|
|
||||||
|
Reductions in long-term debt
|
(119,457
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(119,457
|
)
|
||||||
|
Net additions to short-term borrowings
|
5,800
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,800
|
|
||||||
|
Net additions to collateralized short-term borrowings
|
—
|
|
|
—
|
|
|
—
|
|
|
(21,000
|
)
|
|
—
|
|
|
(21,000
|
)
|
||||||
|
Net changes in advances with parent
|
—
|
|
|
4
|
|
|
35,114
|
|
|
(10,625
|
)
|
|
(24,493
|
)
|
|
—
|
|
||||||
|
Cash paid for financing costs
|
(10,301
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10,301
|
)
|
||||||
|
Net cash provided by (used in) financing activities
|
(52,652
|
)
|
|
4
|
|
|
35,114
|
|
|
(31,625
|
)
|
|
(24,493
|
)
|
|
(73,652
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Effect of exchange rate changes on cash
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Increase in cash and cash equivalents
|
(2,219
|
)
|
|
—
|
|
|
(464
|
)
|
|
—
|
|
|
—
|
|
|
(2,683
|
)
|
||||||
|
Cash and cash equivalents - beginning of year
|
7,798
|
|
|
1
|
|
|
484
|
|
|
—
|
|
|
—
|
|
|
8,283
|
|
||||||
|
Cash and cash equivalents - end of year
|
$
|
5,579
|
|
|
$
|
1
|
|
|
$
|
20
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,600
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||||||||||||||
|
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
|
|||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
For the year ended July 31, 2014
|
||||||||||||||||||||||
|
|
Ferrellgas, L.P. (Parent and Co-Issuer)
|
|
Ferrellgas Finance Corp. (Co-Issuer)
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net cash provided by (used in) operating activities
|
$
|
188,218
|
|
|
$
|
(5
|
)
|
|
$
|
(17,339
|
)
|
|
$
|
(20,424
|
)
|
|
$
|
(9,000
|
)
|
|
$
|
141,450
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Business acquisitions, net of cash acquired
|
(33,569
|
)
|
|
—
|
|
|
(128,450
|
)
|
|
—
|
|
|
—
|
|
|
(162,019
|
)
|
||||||
|
Capital expenditures
|
(49,509
|
)
|
|
—
|
|
|
(3,063
|
)
|
|
—
|
|
|
—
|
|
|
(52,572
|
)
|
||||||
|
Proceeds from sale of assets
|
4,524
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,524
|
|
||||||
|
Cash collected for purchase of interest in accounts receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
1,578,597
|
|
|
(1,578,597
|
)
|
|
—
|
|
||||||
|
Cash remitted to Ferrellgas, L.P for accounts receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,587,597
|
)
|
|
1,587,597
|
|
|
—
|
|
||||||
|
Net changes in advances with consolidated entities
|
(169,708
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
169,708
|
|
|
—
|
|
||||||
|
Other
|
(23
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
||||||
|
Net cash used in investing activities
|
(248,285
|
)
|
|
—
|
|
|
(131,513
|
)
|
|
(9,000
|
)
|
|
178,708
|
|
|
(210,090
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Distributions
|
(178,426
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(178,426
|
)
|
||||||
|
Contributions from Partners
|
51,626
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
51,626
|
|
||||||
|
Proceeds from increase in long-term debt
|
750,351
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
750,351
|
|
||||||
|
Reductions in long-term debt
|
(569,841
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(569,841
|
)
|
||||||
|
Net reductions in short-term borrowings
|
19,465
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19,465
|
|
||||||
|
Net additions to collateralized short-term borrowings
|
—
|
|
|
—
|
|
|
—
|
|
|
9,000
|
|
|
—
|
|
|
9,000
|
|
||||||
|
Net changes in advances with parent
|
—
|
|
|
5
|
|
|
149,279
|
|
|
20,424
|
|
|
(169,708
|
)
|
|
—
|
|
||||||
|
Cash paid for financing costs
|
(11,414
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,414
|
)
|
||||||
|
Net cash provided by (used in) financing activities
|
61,761
|
|
|
5
|
|
|
149,279
|
|
|
29,424
|
|
|
(169,708
|
)
|
|
70,761
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Effect of exchange rate changes on cash
|
(145
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(145
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Increase (decrease) in cash and cash equivalents
|
1,549
|
|
|
—
|
|
|
427
|
|
|
—
|
|
|
—
|
|
|
1,976
|
|
||||||
|
Cash and cash equivalents - beginning of year
|
6,249
|
|
|
1
|
|
|
57
|
|
|
—
|
|
|
—
|
|
|
6,307
|
|
||||||
|
Cash and cash equivalents - end of year
|
$
|
7,798
|
|
|
$
|
1
|
|
|
$
|
484
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,283
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
(1)
|
Jamex agreed to execute and deliver a secured promissory note in favor of Bridger in original principal amount of
$49.5 million
(the "Jamex Secured Promissory Note") in satisfaction of all obligations owed to Bridger under the Jamex TLA;
|
|
(2)
|
Mr. Ballengee and Bacchus Capital Trading, LLC, an entity controlled by Mr. Ballengee, executed and delivered a joint guarantee of the Jamex Secured Promissory Note obligations up to a maximum aggregate amount of
$20.0 million
;
|
|
(3)
|
The operating partnership agreed to provide Jamex with a
$5.0 million
revolving secured working capital facility evidenced by a revolving promissory note (the “Jamex Revolving Promissory Note” and, together with the Jamex Secured Promissory Note, the “Jamex Notes”);
|
|
(4)
|
The other Jamex entities agreed to execute and deliver a security agreement and a full guarantee of the obligations under the Jamex Notes;
|
|
(5)
|
Ferrellgas Partners paid approximately
$16.9 million
to Jamex and in return received (and cancelled)
0.9 million
of Ferrellgas Partners' common units;
|
|
(6)
|
The parties agreed to terminate the Jamex TLA and certain other commercial agreements and arrangements between them, and release any claims between or among them that may exist (other than those arising under the Jamex Termination Agreement or the other agreements entered into in connection with the Jamex Termination Agreement); and
|
|
(7)
|
Ferrellgas Partners waived the remaining lockup provision applicable to Jamex under the Registration Rights Agreement dated June 24, 2015 to which Jamex is party.
|
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
||
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
||
|
October 31, 2016
|
|
5.50
|
|
|
6.05
|
|
|
January 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2017
|
|
5.50
|
|
|
5.95
|
|
|
July 31, 2017
|
|
5.50
|
|
|
6.05
|
|
|
October 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
January 31, 2018
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
|
5.50
|
|
|
FERRELLGAS FINANCE CORP.
|
|||||||
|
(a wholly-owned subsidiary of Ferrellgas, L.P.)
|
|||||||
|
BALANCE SHEETS
|
|||||||
|
|
July 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
ASSETS
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Cash
|
$
|
1,100
|
|
|
$
|
1,100
|
|
|
Other current assets
|
1,500
|
|
|
—
|
|
||
|
Total assets
|
$
|
2,600
|
|
|
$
|
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
|
61,820
|
|
|
53,267
|
|
||
|
|
|
|
|
||||
|
Accumulated deficit
|
(60,220
|
)
|
|
(53,167
|
)
|
||
|
Total stockholder's equity
|
$
|
2,600
|
|
|
$
|
1,100
|
|
|
See notes to financial statements.
|
|||||||
|
FERRELLGAS FINANCE CORP.
|
|||||||||||
|
(a wholly-owned subsidiary of Ferrellgas, L.P.)
|
|||||||||||
|
STATEMENTS OF OPERATIONS
|
|||||||||||
|
|
For the year ended July 31,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
|
|
|
|
|
|
||||||
|
General and administrative expense
|
$
|
7,053
|
|
|
$
|
4,108
|
|
|
$
|
5,289
|
|
|
|
|
|
|
|
|
||||||
|
Net loss
|
$
|
(7,053
|
)
|
|
$
|
(4,108
|
)
|
|
$
|
(5,289
|
)
|
|
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, 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
|
|
||||
|
Capital contribution
|
—
|
|
|
—
|
|
|
4,108
|
|
|
—
|
|
|
4,108
|
|
||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,108
|
)
|
|
(4,108
|
)
|
||||
|
July 31, 2015
|
1,000
|
|
|
1,000
|
|
|
53,267
|
|
|
(53,167
|
)
|
|
1,100
|
|
||||
|
Capital contribution
|
—
|
|
|
—
|
|
|
8,553
|
|
|
—
|
|
|
8,553
|
|
||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,053
|
)
|
|
(7,053
|
)
|
||||
|
July 31, 2016
|
1,000
|
|
|
$
|
1,000
|
|
|
$
|
61,820
|
|
|
$
|
(60,220
|
)
|
|
$
|
2,600
|
|
|
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,
|
||||||||||
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net loss
|
$
|
(7,053
|
)
|
|
$
|
(4,108
|
)
|
|
$
|
(5,289
|
)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
|
Prepaid expenses and other current assets
|
(1,500
|
)
|
|
—
|
|
|
—
|
|
|||
|
Cash used in operating activities
|
(8,553
|
)
|
|
(4,108
|
)
|
|
(5,289
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
||||||
|
Capital contribution
|
8,553
|
|
|
4,108
|
|
|
5,289
|
|
|||
|
Cash provided by financing activities
|
8,553
|
|
|
4,108
|
|
|
5,289
|
|
|||
|
|
|
|
|
|
|
||||||
|
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,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
ASSETS
|
|
|
|
|
||||
|
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
75
|
|
|
$
|
2,052
|
|
|
Prepaid expenses and other current assets
|
|
18
|
|
|
74
|
|
||
|
Investment in Ferrellgas, L.P.
|
|
—
|
|
|
386,171
|
|
||
|
Total assets
|
|
$
|
93
|
|
|
$
|
388,297
|
|
|
|
|
|
|
|
||||
|
LIABILITIES AND PARTNERS' CAPITAL (DEFICIT)
|
|
|
|
|
||||
|
|
|
|
|
|
||||
|
Other current liabilities
|
|
$
|
2,006
|
|
|
$
|
4,511
|
|
|
|
|
|
|
|
||||
|
Long-term debt
|
|
180,454
|
|
|
180,032
|
|
||
|
Investment in Ferrellgas, L.P.
|
|
464,690
|
|
|
—
|
|
||
|
|
|
|
|
|
||||
|
Partners' capital (deficit)
|
|
|
|
|
||||
|
Common unitholders (98,002,665 and 100,376,789 units outstanding at 2016 and 2015, respectively)
|
|
(570,754
|
)
|
|
299,730
|
|
||
|
General partner (989,926 and 1,013,907 units outstanding at 2016 and 2015, respectively)
|
|
(65,835
|
)
|
|
(57,042
|
)
|
||
|
Accumulated other comprehensive loss
|
|
(10,468
|
)
|
|
(38,934
|
)
|
||
|
Total Ferrellgas Partners, L.P. partners' capital (deficit)
|
|
(647,057
|
)
|
|
203,754
|
|
||
|
Total liabilities and partners' capital
|
|
$
|
93
|
|
|
$
|
388,297
|
|
|
FERRELLGAS PARTNERS, L.P.
|
||||||||||||
|
PARENT ONLY
|
||||||||||||
|
STATEMENTS OF OPERATIONS
|
||||||||||||
|
(in thousands)
|
||||||||||||
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Equity in earnings (loss) of Ferrellgas, L.P.
|
|
$
|
(648,771
|
)
|
|
$
|
45,958
|
|
|
$
|
49,403
|
|
|
Operating expense
|
|
—
|
|
|
104
|
|
|
23
|
|
|||
|
General and administrative expense
|
|
520
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Operating income (loss)
|
|
(649,291
|
)
|
|
45,854
|
|
|
49,426
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Interest expense
|
|
(16,119
|
)
|
|
(16,169
|
)
|
|
(16,170
|
)
|
|||
|
Income tax expense (benefit)
|
|
5
|
|
|
(69
|
)
|
|
(45
|
)
|
|||
|
Other income
|
|
0
|
|
4
|
|
0
|
||||||
|
Net earnings (loss)
|
|
$
|
(665,415
|
)
|
|
$
|
29,620
|
|
|
$
|
33,211
|
|
|
FERRELLGAS PARTNERS, L.P.
|
|||||||||
|
PARENT ONLY
|
|||||||||
|
STATEMENTS OF CASH FLOWS
|
|||||||||
|
(in thousands)
|
|||||||||
|
|
|
For the year ended July 31,
|
|||||||
|
|
|
2016
|
|
2015
|
|
2014
|
|||
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|||
|
Net earnings (loss) attributable to Ferrellgas Partners, L.P.
|
|
(665,415
|
)
|
|
29,620
|
|
|
33,211
|
|
|
Reconciliation of net earnings (loss) to net cash used in operating activities:
|
|
|
|
|
|
|
|||
|
Other
|
|
(1,743
|
)
|
|
2,922
|
|
|
426
|
|
|
Equity in earnings (loss) of Ferrellgas, L.P.
|
|
648,771
|
|
|
(45,958
|
)
|
|
(49,403
|
)
|
|
Net cash used in operating activities
|
|
(18,387
|
)
|
|
(13,416
|
)
|
|
(15,766
|
)
|
|
|
|
|
|
|
|
|
|||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|||
|
Business acquisitions, net of cash acquired
|
|
—
|
|
|
(562,500
|
)
|
|
—
|
|
|
Distributions received from Ferrellgas, L.P.
|
|
266,818
|
|
|
601,736
|
|
|
176,623
|
|
|
Cash contributed to Ferrellgas, L.P.
|
|
—
|
|
|
(42,224
|
)
|
|
(51,105
|
)
|
|
Net cash provided by (used in) investing activities
|
|
266,818
|
|
|
(2,988
|
)
|
|
125,518
|
|
|
|
|
|
|
|
|
|
|||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|||
|
Distributions paid to common and general partner unitholders
|
|
(204,160
|
)
|
|
(167,105
|
)
|
|
(160,925
|
)
|
|
Cash paid for financing costs
|
|
—
|
|
|
—
|
|
|
(94
|
)
|
|
Issuance of common units (net of issuance costs of $0, $648, and $0 for the years ended July 31, 2016, 2015, and 2014)
|
|
—
|
|
|
181,008
|
|
|
50,000
|
|
|
Repurchase of common units (including fees of $34, $0 and $0 for the years ended July 31, 2016, 2015 and 2014)
|
|
(46,432
|
)
|
|
—
|
|
|
—
|
|
|
Proceeds from exercise of common unit options
|
|
182
|
|
|
91
|
|
|
605
|
|
|
Cash contribution from general partners in connection with common unit issuances
|
|
2
|
|
|
4,456
|
|
|
511
|
|
|
Net cash provided by (used in) financing activities
|
|
(250,408
|
)
|
|
18,450
|
|
|
(109,903
|
)
|
|
|
|
|
|
|
|
|
|||
|
Increase (decrease) in cash and cash equivalents
|
|
(1,977
|
)
|
|
2,046
|
|
|
(151
|
)
|
|
Cash and cash equivalents - beginning of year
|
|
2,052
|
|
|
6
|
|
|
157
|
|
|
Cash and cash equivalents - end of year
|
|
75
|
|
|
2,052
|
|
|
6
|
|
|
|
|
|
|
|
|
|
|
|
|
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, 2016
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Allowance for doubtful accounts
|
|
$
|
4,816
|
|
|
$
|
1,703
|
|
|
$
|
(993
|
)
|
|
(1)
|
|
$
|
5,526
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Year ended July 31, 2015
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Allowance for doubtful accounts
|
|
$
|
4,756
|
|
|
$
|
3,419
|
|
|
$
|
(3,359
|
)
|
|
(1)
|
|
$
|
4,816
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Year ended July 31, 2014
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Allowance for doubtful accounts
|
|
$
|
3,607
|
|
|
$
|
3,419
|
|
|
$
|
(2,270
|
)
|
|
(1)
|
|
$
|
4,756
|
|
|
(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, 2016
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Allowance for doubtful accounts
|
|
$
|
4,816
|
|
|
$
|
1,703
|
|
|
$
|
(993
|
)
|
|
(1)
|
|
$
|
5,526
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Year ended July 31, 2015
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Allowance for doubtful accounts
|
|
$
|
4,756
|
|
|
$
|
3,419
|
|
|
$
|
(3,359
|
)
|
|
(1)
|
|
$
|
4,816
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Year ended July 31, 2014
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Allowance for doubtful accounts
|
|
$
|
3,607
|
|
|
$
|
3,419
|
|
|
$
|
(2,270
|
)
|
|
(1)
|
|
$
|
4,756
|
|
|
(1)
|
Uncollectible accounts written off, net of recoveries.
|
|
|
|
Exhibit
Number
|
|
Description
|
|
|
@
|
2.1
|
|
Purchase and Sale Agreement, dated May 29, 2015, by and between Ferrellgas Partners, L.P. and Bridger, L.L.C. Incorporated by reference to Exhibit 2.1 to our Current Report on Form 8-K filed June 1, 2015.
|
|
|
|
3.1
|
|
Certificate of Limited Partnership of Ferrellgas Partners, L.P. Incorporated by reference to Exhibit 3.1 to our Annual Report on Form 10-K filed September 29, 2015.
|
|
|
|
3.2
|
|
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.
|
|
|
|
3.3
|
|
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.
|
|
|
|
3.4
|
|
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.
|
|
|
|
3.5
|
|
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.
|
|
|
|
3.6
|
|
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.
|
|
|
|
3.7
|
|
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.
|
|
|
|
3.8
|
|
Certificate of Limited Partnership of Ferrellgas, L.P. Incorporated by reference to Exhibit 3.9 to our Annual Report on Form 10-K filed September 29, 2015.
|
|
|
|
3.9
|
|
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.
|
|
|
|
3.10
|
|
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.
|
|
|
|
3.11
|
|
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, by and 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, by and 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, by and 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. Incorporated by reference to Exhibit 4.6 to our Annual Report on Form 10-K filed September 29, 2014.
|
|
|
|
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. Incorporated by reference to Exhibit 4.7 to our Annual Report on Form 10-K filed September 29, 2014.
|
|
|
|
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. Incorporated by reference to Exhibit 4.8 to our Annual Report on Form 10-K filed September 29, 2014.
|
|
|
|
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.
|
|
|
|
4.10
|
|
Indenture, dated June 8, 2015, by and among Ferrellgas, L.P., Ferrellgas, Finance Corp. the subsidiary guarantors party thereto, and U.S. Bank National Association, as trustee, relating to $500 million aggregate amount of the Registrant’s 6 3/4% Senior Notes due 2023. Incorporated by reference to Exhibit 4.1 to our Current Report on Form 8-K filed June 8, 2015.
|
|
|
|
4.11
|
|
Registration Rights Agreement, dated as of June 8, 2015, by and among Ferrellgas, L.P., Ferrellgas Finance Corp. and J.P. Morgan Securities L.L.C., as representative of the several initial purchasers. Incorporated by reference to Exhibit 4.2 to our Current Report on Form 8-K filed June 8, 2015
|
|
|
|
4.12
|
|
Registration Rights Agreement, dated as of June 24, 2015 among Ferrellgas Partners, L.P., Jamex Marketing, LLC, Rios Holdings, Inc. and Gamboa Enterprises, LLC. Incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed June 24, 2015.
|
|
|
|
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. Incorporated by reference to Exhibit 10.1 to our Annual Report on Form 10-K filed September 29, 2014.
|
|
|
|
10.2
|
|
Amendment No. 1 to Credit Agreement dated as of September 23, 2011, by and 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
|
|
Amendment No. 2 to Credit Agreement dated as of October 21, 2013, by and 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
|
|
Amendment No. 3 to Credit Agreement dated as of June 6, 2014, by and 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
|
|
Amendment No. 4 to Credit Agreement and Amendment No. 2 to Security Agreement, dated as of May 29, 2015, by and 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 10.5 to our Quarterly Report on Form 10-Q filed June 9, 2015.
|
|
|
|
10.6
|
|
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.
|
|
|
|
10.7
|
|
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.
|
|
|
|
10.8
|
|
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.
|
|
|
|
10.9
|
|
Second Amendment to Receivables Purchase Agreement dated as of April 1, 2014, 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 10.1 to our Current Report on Form 8-K filed April 4, 2014.
|
|
|
|
10.10
|
|
Third Amendment to Receivables Purchase Agreement dated as of July 27, 2016, 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 10.1 to our Current Report on Form 8-K filed July 27, 2016.
|
|
|
#
|
10.11
|
|
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.
|
|
|
#
|
10.12
|
|
Ferrell Companies, Inc. 1998 Incentive Compensation Plan, as amended and restated effective October 11, 2004. Incorporated by reference to Exhibit 10.9 to our Annual Report on Form 10-K filed September 29, 2014.
|
|
|
#
|
10.13
|
|
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.
|
|
|
#
|
10.14
|
|
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. Incorporated by reference to Exhibit 10.11 to our Annual Report on Form 10-K filed September 29, 2014.
|
|
|
#
|
10.15
|
|
Employment Agreement dated as of August 10, 2009 by and between Ferrellgas, Inc. as the company and Stephen L. Wambold as the executive. Incorporated by reference to Exhibit 10.13 to our Annual Report on Form 10-K filed September 29, 2014.
|
|
|
#
|
10.16
|
|
Employment Agreement dated as of August 10, 2009 by and between Ferrellgas, Inc. as the company and Tod Brown as the executive. Incorporated by reference to Exhibit 10.15 to our Annual Report on Form 10-K filed September 29, 2014.
|
|
|
#
|
10.17
|
|
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.
|
|
|
|
10.18
|
|
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.
|
|
|
#
|
10.19
|
|
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.
|
|
|
|
10.20
|
|
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.
|
|
|
#
|
10.21
|
|
Ferrell Companies, Inc. 2015 Deferred Appreciation Rights Plan, dated as of July 31, 2015. Incorporated by reference to Exhibit 10.23 to our Annual Report on Form 10-K filed September 29, 2015.
|
|
|
#
|
10.22
|
|
Employment agreement dated July 10, 2015 by and between Ferrellgas, Inc. as the company and Alan C. Heitmann as the executive. Incorporated by reference to Exhibit 99.1 to our Current Report on Form 8-K filed July 15, 2015.
|
|
|
#
|
10.23
|
|
Employment agreement dated as of May 29, 2015 by and between Ferrellgas, Inc. as the company and Julio E. Rios, II as the executive. Incorporated by reference to Exhibit 10.25 to our Annual Report on Form 10-K filed September 29, 2015.
|
|
|
#
|
10.24
|
|
Employment agreement dated as of May 29, 2015 by and between Ferrellgas, Inc. as the company and Jeremy H. Gamboa as the executive. Incorporated by reference to Exhibit 10.26 to our Annual Report on Form 10-K filed September 29, 2015.
|
|
|
#
|
10.25
|
|
Employment agreement dated as of May 28, 2015 by and between Ferrellgas, Inc. as the company and Thomas M. Van Buren as the executive. Incorporated by reference to Exhibit 10.27 to our Annual Report on Form 10-K filed September 29, 2015.
|
|
|
+
|
10.26
|
|
Transportation Logistics Agreement, dated May 29, 2015, by and between Ferrellgas Partners, L.P. and Bridger, L.L.C. Incorporated by reference to Exhibit 10.28 to our Annual Report on Form 10-K filed September 29, 2015.
|
|
|
|
10.27
|
|
Termination, Settlement and Release Agreement dated September 1, 2016, by and between Jamex, LLC, Jamex Marketing, LLC, Jamex Unitholder, LLC, and, together with Jamex and Jamex Parent, and James Ballengee, on the one hand, and Ferrellgas Partners, L.P. Incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed September 2, 2016.
|
|
|
#
|
10.28
|
|
Agreement and Release dated as of October 21, 2015 by and between Ferrellgas, Inc., Ferrell Companies, Inc., Ferrellgas Partners, L.P., Ferrellgas, L.P. and Boyd H. McGathey as the executive. Incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed September 2, 2016.
|
|
|
|
10.29
|
|
Common Unit Repurchase Agreement, dated as of November 13, 2015, by and between Jamex Marketing, LLC and Ferrellgas Partners, L.P. Incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed November 13, 2015.
|
|
|
|
10.30
|
|
Secured Promissory Note dated September 1, 2016 between Jamex Marketing, LLC and Bridger Logistics, LLC. Incorporated by reference to Exhibit 10.2 to our Current Report on Form 8-K filed September 2, 2016.
|
|
|
|
10.31
|
|
Secured Revolving Promissory Note dated September 1, 2016 between Jamex Marketing, LLC and Ferrellgas, L.P. Incorporated by reference to Exhibit 10.3 to our Current Report on Form 8-K filed September 2, 2016.
|
|
|
|
10.32
|
|
Guaranty Agreement dated September 1, 2016 by James Ballengee and Bacchus Capital Trading, LLC in favor of Bridger Logistics, LLC. Incorporated by reference to Exhibit 10.4 to our Current Report on Form 8-K filed September 2, 2016.
|
|
|
|
10.33
|
|
Guaranty Agreement (Term Note) dated September 1, 2016 by the Guarantors party thereto in favor of Bridger Logistics, LLC. Incorporated by reference to Exhibit 10.5 to our Current Report on Form 8-K filed September 2, 2016.
|
|
|
|
10.34
|
|
Guaranty Agreement (Working Capital Note) dated September 1, 2016 by the Guarantors party thereto in favor of Ferrellgas, L.P. Incorporated by reference to Exhibit 10.6 to our Current Report on Form 8-K filed September 2, 2016.
|
|
|
|
10.35
|
|
Security Agreement dated September 1, 2016 by the Grantors party thereto in favor of Ferrellgas, L.P. as collateral agent for itself and for the benefit of Bridger Logistics, LLC. Incorporated by reference to Exhibit 10.7 to our Current Report on Form 8-K filed September 2, 2016.
|
|
*
|
|
10.36
|
|
Agreement and release dated September 27, 2016 by and between Stephen L. Wambold and Ferrellgas, Inc., Ferrell Companies, Inc., Ferrellgas Partners, L.P. and Ferrellgas, L.P.
|
|
*
|
|
10.37
|
|
Amendment No. 5 to Credit Agreement dated as of September 27, 2016, by and 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.
|
|
*
|
|
10.38
|
|
Fourth Amendment to Receivables Purchase Agreement dated as of September 27, 2016, 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.
|
|
*
|
|
21.1
|
|
List of subsidiaries
|
|
*
|
|
23.1
|
|
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, 2016.
|
|
*
|
|
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.
|
|
|
|
@
|
|
Exhibits and Schedules have been omitted pursuant to Item 601(b)(2) of Regulation S-K. A list of these Exhibits and Schedules is included in the index of each Purchase and Sale Agreement. Ferrellgas agrees to furnish a supplemental copy of any such omitted Exhibit or Schedule to the SEC upon request.
|
|
|
|
+
|
|
Confidential treatment has been granted with respect to certain portions of this exhibit. Omitted portions have been filed separately with the SEC.
|
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 |
|---|