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, 2018
|
|
|
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
o
|
|
Accelerated filer
x
|
|
Non-accelerated filer
o
|
|
Smaller reporting company
o
|
|
Emerging growth company
o
|
|
Ferrellgas Partners Finance Corp, Ferrellgas, L.P. and Ferrellgas Finance Corp.:
|
|
|
|
|||||
|
Large accelerated filer
o
|
|
Accelerated filer
o
|
|
Non-accelerated filer
x
|
|
Smaller reporting company
o
|
|
Emerging growth 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 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 disposal sites;
|
|
•
|
“skimming oil” refers to the oil collected from the process used at 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.
|
|
•
|
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;
|
|
•
|
adverse changes in our relationships with our national tank exchange customers;
|
|
•
|
significant delays in the collection of accounts or notes receivable;
|
|
•
|
customer, counterparty, supplier or vendor defaults;
|
|
•
|
changes in demand for, and production of, hydrocarbon products;
|
|
•
|
disruptions to railroad operations on the railroads we use;
|
|
•
|
increased trucking and rail regulations;
|
|
•
|
inherent operating and litigation risks in gathering, transporting, handling and storing propane;
|
|
•
|
our inability to complete acquisitions or to successfully integrate acquired operations;
|
|
•
|
costs of complying with, or liabilities imposed under, environmental, health and safety laws;
|
|
•
|
the impact of pending and future legal proceedings;
|
|
•
|
the interruption, disruption, failure or malfunction of our information technology systems including due to cyber attack;
|
|
•
|
the impact of changes in tax law that could adversely affect the tax treatment of Ferrellgas Partners for federal income tax purposes;
|
|
•
|
economic and political instability, particularly in areas of the world tied to the energy industry; and
|
|
•
|
disruptions in the capital and credit markets.
|
|
Fiscal year ended
|
|
Propane sales volumes (in millions)
|
|
|
July 31, 2018
|
|
877
|
|
|
July 31, 2017
|
|
791
|
|
|
July 31, 2016
|
|
779
|
|
|
•
|
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 market share through disciplined acquisitions and organic 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.
|
|
Propane field operations
|
|
3,672
|
|
|
Centralized corporate functions
|
|
365
|
|
|
Total
|
|
4,037
|
|
|
•
|
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.
|
|
•
|
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.
|
|
•
|
we had total indebtedness of approximately $2.2 billion;
|
|
•
|
Ferrellgas Partners had partners’ deficit of approximately $1.0 billion;
|
|
•
|
we had total potential availability under our secured credit facility of approximately $159.3 million; and
|
|
•
|
we had aggregate future minimum rental commitments under non-cancelable operating leases of approximately $151.3 million; provided, however, if we elect to purchase the underlying assets at the end of the lease terms, such aggregate buyout would be $28.6 million.
|
|
•
|
$2.4 million
- 2019
|
|
•
|
$358.7 million
- 2020;
|
|
•
|
$501.5 million
- 2021;
|
|
•
|
$475.8 million
- 2022;
|
|
•
|
$775.4 million
- 2023; and
|
|
•
|
$0.4 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;
|
|
•
|
once distributions are permitted, 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.
|
|
•
|
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.
|
|
•
|
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 $50.0 million less any restricted payments made for the prior sixteen fiscal quarters plus the aggregate cash contributions made to us during that period if its consolidated fixed charge coverage ratio as defined in the indenture is less than or equal to 1.75 to 1.00.
|
|
•
|
discourage a person or group from attempting to remove our general partner or otherwise change management; and
|
|
•
|
reduce the price at which our common units will trade under various circumstances.
|
|
•
|
incur additional indebtedness;
|
|
•
|
engage in transactions with affiliates;
|
|
•
|
create or incur liens;
|
|
•
|
sell assets;
|
|
•
|
make restricted payments, loans and investments;
|
|
•
|
enter into business combinations and asset sale transactions; and
|
|
•
|
engage in other lines of business.
|
|
•
|
the vote of the holders of at least 66 2/3% of the outstanding units entitled to vote thereon, which includes the common units owned by our general partner and its affiliates; and
|
|
•
|
upon the election of a successor general partner by the vote of the holders of not less than a majority of the outstanding common units entitled to vote.
|
|
•
|
remove or replace our general partner;
|
|
•
|
make specified amendments to our partnership agreements; or
|
|
•
|
take other action pursuant to our partnership agreements that constitutes participation in the “control” of our business, then the limited partners could be held liable in some circumstances for our obligations to the same extent as a general partner.
|
|
•
|
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
|
|
Approximate Total
|
|||
|
Truck tractors
|
|
61
|
%
|
|
39
|
%
|
|
180
|
|
|
Propane transport trailers
|
|
100
|
%
|
|
—
|
%
|
|
260
|
|
|
Portable tank delivery trucks
|
|
33
|
%
|
|
67
|
%
|
|
600
|
|
|
Portable tank exchange delivery trailers
|
|
80
|
%
|
|
20
|
%
|
|
300
|
|
|
Bulk propane delivery trucks
|
|
40
|
%
|
|
60
|
%
|
|
1,500
|
|
|
Pickup and service trucks
|
|
54
|
%
|
|
46
|
%
|
|
1,050
|
|
|
Passenger vehicles
|
|
20
|
%
|
|
80
|
%
|
|
100
|
|
|
Other trailers
|
|
100
|
%
|
|
—
|
%
|
|
20
|
|
|
Railroad tank cars
|
|
—
|
%
|
|
100
|
%
|
|
60
|
|
|
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
|
||||||
|
2017 Fiscal Year
|
|
|
|
|
|
|
||||||
|
First Quarter
|
|
$
|
20.43
|
|
|
$
|
8.73
|
|
|
$
|
0.10
|
|
|
Second Quarter
|
|
8.68
|
|
|
5.21
|
|
|
0.10
|
|
|||
|
Third Quarter
|
|
7.62
|
|
|
5.76
|
|
|
0.10
|
|
|||
|
Fourth Quarter
|
|
5.96
|
|
|
4.26
|
|
|
0.10
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
2018 Fiscal Year
|
|
|
|
|
|
|
||||||
|
First Quarter
|
|
$
|
5.60
|
|
|
$
|
4.45
|
|
|
$
|
0.10
|
|
|
Second Quarter
|
|
4.95
|
|
|
3.89
|
|
|
0.10
|
|
|||
|
Third Quarter
|
|
4.13
|
|
|
3.00
|
|
|
0.10
|
|
|||
|
Fourth Quarter
|
|
3.85
|
|
|
3.03
|
|
|
0.10
|
|
|||
|
|
|
Ferrellgas Partners, L.P.
|
||||||||||||||||||
|
|
|
Year Ended July 31,
|
||||||||||||||||||
|
(in thousands, except per unit data)
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
Income statement data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total revenues
|
|
$
|
2,073,142
|
|
|
$
|
1,930,277
|
|
|
$
|
2,039,367
|
|
|
$
|
2,024,390
|
|
|
$
|
2,405,860
|
|
|
Interest expense
|
|
168,467
|
|
|
152,485
|
|
|
137,937
|
|
|
100,396
|
|
|
86,502
|
|
|||||
|
Asset impairments
|
|
10,005
|
|
|
—
|
|
|
658,118
|
|
|
—
|
|
|
—
|
|
|||||
|
Loss on asset sales and disposals
|
|
187,399
|
|
|
14,457
|
|
|
30,835
|
|
|
7,099
|
|
|
6,486
|
|
|||||
|
Net earnings (loss) attributable to Ferrellgas Partners, L.P.
|
|
(254,581
|
)
|
|
(54,207
|
)
|
|
(665,415
|
)
|
|
29,620
|
|
|
33,211
|
|
|||||
|
Basic and diluted net earnings (loss) per common unitholders’ interest
|
|
(2.59
|
)
|
|
(0.55
|
)
|
|
(6.68
|
)
|
|
0.35
|
|
|
0.41
|
|
|||||
|
Cash distributions declared per common unit
|
|
0.40
|
|
|
0.40
|
|
|
2.05
|
|
|
2.00
|
|
|
2.00
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance sheet data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Working capital (1)
|
|
$
|
84,276
|
|
|
$
|
(43,782
|
)
|
|
$
|
(77,062
|
)
|
|
$
|
(44,371
|
)
|
|
$
|
9,891
|
|
|
Total assets
|
|
1,363,281
|
|
|
1,609,969
|
|
|
1,683,306
|
|
|
2,437,729
|
|
|
1,553,564
|
|
|||||
|
Long-term debt
|
|
2,078,637
|
|
|
1,995,795
|
|
|
1,941,335
|
|
|
1,778,065
|
|
|
1,273,508
|
|
|||||
|
Partners' capital (deficit)
|
|
(1,034,477
|
)
|
|
(757,510
|
)
|
|
(651,780
|
)
|
|
207,709
|
|
|
(111,646
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating data (unaudited):
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Propane sales volumes (gallons)
|
|
877,178
|
|
|
791,123
|
|
|
778,892
|
|
|
878,846
|
|
|
946,570
|
|
|||||
|
Crude oil hauled (barrels)
|
|
42,623
|
|
|
49,249
|
|
|
79,411
|
|
|
10,447
|
|
|
—
|
|
|||||
|
Crude oil sold (barrels)
|
|
3,429
|
|
|
7,470
|
|
|
6,860
|
|
|
702
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Capital expenditures:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Maintenance
|
|
$
|
27,563
|
|
|
$
|
17,138
|
|
|
$
|
16,877
|
|
|
$
|
19,449
|
|
|
$
|
18,138
|
|
|
Growth
|
|
52,484
|
|
|
29,227
|
|
|
96,058
|
|
|
50,388
|
|
|
32,843
|
|
|||||
|
Acquisition
|
|
19,809
|
|
|
4,395
|
|
|
28,245
|
|
|
901,612
|
|
|
169,430
|
|
|||||
|
Total
|
|
$
|
99,856
|
|
|
$
|
50,760
|
|
|
$
|
141,180
|
|
|
$
|
971,449
|
|
|
$
|
220,411
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Supplemental data (unaudited):
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjusted EBITDA (a)
|
|
$
|
241,919
|
|
|
$
|
230,063
|
|
|
$
|
344,730
|
|
|
$
|
300,184
|
|
|
$
|
288,148
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
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:
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
Net earnings (loss) attributable to Ferrellgas Partners, L.P.
|
|
$
|
(254,581
|
)
|
|
$
|
(54,207
|
)
|
|
$
|
(665,415
|
)
|
|
$
|
29,620
|
|
|
$
|
33,211
|
|
|
Income tax expense (benefit)
|
|
(2,678
|
)
|
|
(1,143
|
)
|
|
(36
|
)
|
|
(315
|
)
|
|
2,516
|
|
|||||
|
Interest expense
|
|
168,467
|
|
|
152,485
|
|
|
137,937
|
|
|
100,396
|
|
|
86,502
|
|
|||||
|
Depreciation and amortization expense
|
|
101,795
|
|
|
103,351
|
|
|
150,513
|
|
|
98,579
|
|
|
84,202
|
|
|||||
|
EBITDA
|
|
13,003
|
|
|
200,486
|
|
|
(377,001
|
)
|
|
228,280
|
|
|
206,431
|
|
|||||
|
Asset impairments
|
|
10,005
|
|
|
—
|
|
|
658,118
|
|
|
—
|
|
|
—
|
|
|||||
|
Loss on extinguishment of debt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
21,202
|
|
|||||
|
Non-cash employee stock ownership plan compensation charge
|
|
13,859
|
|
|
15,088
|
|
|
27,595
|
|
|
24,713
|
|
|
21,789
|
|
|||||
|
Non-cash stock and unit-based compensation charge
|
|
—
|
|
|
3,298
|
|
|
9,324
|
|
|
25,982
|
|
|
24,508
|
|
|||||
|
Loss on asset sales and disposals
|
|
187,399
|
|
|
14,457
|
|
|
30,835
|
|
|
7,099
|
|
|
6,486
|
|
|||||
|
Other (income) expense, net
|
|
(928
|
)
|
|
(1,474
|
)
|
|
(110
|
)
|
|
350
|
|
|
479
|
|
|||||
|
Severance charges
|
|
1,663
|
|
|
1,959
|
|
|
1,453
|
|
|
—
|
|
|
—
|
|
|||||
|
Change in fair value of contingent consideration
|
|
—
|
|
|
—
|
|
|
(100
|
)
|
|
(6,300
|
)
|
|
5,000
|
|
|||||
|
Litigation fees and settlements
|
|
6,065
|
|
|
—
|
|
|
—
|
|
|
806
|
|
|
1,749
|
|
|||||
|
Acquisitions and transition expenses
|
|
—
|
|
|
—
|
|
|
99
|
|
|
16,373
|
|
|
—
|
|
|||||
|
Unrealized (non-cash) loss (gain) on changes in fair value of derivatives
|
|
1,293
|
|
|
(3,457
|
)
|
|
1,137
|
|
|
2,412
|
|
|
—
|
|
|||||
|
Exit costs associated with contracts - Midstream dispositions
|
|
11,804
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Net earnings (loss) attributable to noncontrolling interest
|
|
(2,244
|
)
|
|
(294
|
)
|
|
(6,620
|
)
|
|
469
|
|
|
504
|
|
|||||
|
Adjusted EBITDA (a)
|
|
241,919
|
|
|
230,063
|
|
|
344,730
|
|
|
300,184
|
|
|
288,148
|
|
|||||
|
Net cash interest (b)
|
|
(160,892
|
)
|
|
(143,588
|
)
|
|
(132,860
|
)
|
|
(96,150
|
)
|
|
(83,686
|
)
|
|||||
|
Maintenance capital expenditures (c)
|
|
(27,617
|
)
|
|
(16,935
|
)
|
|
(17,137
|
)
|
|
(19,612
|
)
|
|
(17,673
|
)
|
|||||
|
Cash refund from (paid for) taxes
|
|
291
|
|
|
(310
|
)
|
|
(777
|
)
|
|
(712
|
)
|
|
(816
|
)
|
|||||
|
Proceeds from certain asset sales
|
|
9,203
|
|
|
7,952
|
|
|
6,023
|
|
|
5,905
|
|
|
4,524
|
|
|||||
|
Distributable cash flow attributable to equity investors (d)
|
|
62,904
|
|
|
77,182
|
|
|
199,979
|
|
|
189,615
|
|
|
190,497
|
|
|||||
|
Less: Distributable cash flow attributable to general partner and non-controlling interest
|
|
(1,335
|
)
|
|
(1,544
|
)
|
|
(4,000
|
)
|
|
(3,792
|
)
|
|
(3,810
|
)
|
|||||
|
Distributable cash flow attributable to common unitholders (e)
|
|
61,569
|
|
|
75,638
|
|
|
195,979
|
|
|
185,823
|
|
|
186,687
|
|
|||||
|
Less: Distributions paid to common unitholders
|
|
(38,861
|
)
|
|
(78,936
|
)
|
|
(202,119
|
)
|
|
(165,433
|
)
|
|
(159,316
|
)
|
|||||
|
Distributable cash flow surplus/(shortage)
|
|
$
|
22,708
|
|
|
$
|
(3,298
|
)
|
|
$
|
(6,140
|
)
|
|
$
|
20,390
|
|
|
$
|
27,371
|
|
|
|
|
Ferrellgas, L.P.
|
||||||||||||||||||
|
|
|
Year Ended July 31,
|
||||||||||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
Income statement data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total revenues
|
|
$
|
2,073,142
|
|
|
$
|
1,930,277
|
|
|
$
|
2,039,367
|
|
|
$
|
2,024,390
|
|
|
$
|
2,405,860
|
|
|
Interest expense
|
|
133,946
|
|
|
127,188
|
|
|
121,818
|
|
|
84,227
|
|
|
70,332
|
|
|||||
|
Asset impairments
|
|
10,005
|
|
|
—
|
|
|
658,118
|
|
|
—
|
|
|
—
|
|
|||||
|
Net earnings (loss)
|
|
(222,146
|
)
|
|
(29,059
|
)
|
|
(655,391
|
)
|
|
46,427
|
|
|
49,907
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance sheet data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Working capital (1)
|
|
$
|
88,175
|
|
|
$
|
(39,595
|
)
|
|
$
|
(75,149
|
)
|
|
$
|
(41,986
|
)
|
|
$
|
11,901
|
|
|
Total assets
|
|
1,363,246
|
|
|
1,609,948
|
|
|
1,683,213
|
|
|
2,435,603
|
|
|
1,553,516
|
|
|||||
|
Long-term debt
|
|
1,728,137
|
|
|
1,649,270
|
|
|
1,760,881
|
|
|
1,598,033
|
|
|
1,093,897
|
|
|||||
|
Partners' capital (deficit)
|
|
(680,078
|
)
|
|
(406,798
|
)
|
|
(469,413
|
)
|
|
390,126
|
|
|
69,925
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating data (unaudited):
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Propane sales volumes (gallons)
|
|
877,178
|
|
|
791,123
|
|
|
778,892
|
|
|
878,846
|
|
|
946,570
|
|
|||||
|
Crude oil hauled (barrels)
|
|
42,623
|
|
|
49,249
|
|
|
79,411
|
|
|
10,447
|
|
|
—
|
|
|||||
|
Crude oil sold (barrels)
|
|
3,429
|
|
|
7,470
|
|
|
6,860
|
|
|
702
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Capital expenditures:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Maintenance
|
|
$
|
27,563
|
|
|
$
|
17,138
|
|
|
$
|
16,877
|
|
|
$
|
19,449
|
|
|
$
|
18,138
|
|
|
Growth
|
|
52,484
|
|
|
29,227
|
|
|
96,058
|
|
|
50,388
|
|
|
32,843
|
|
|||||
|
Acquisition
|
|
19,809
|
|
|
4,395
|
|
|
28,245
|
|
|
901,612
|
|
|
169,430
|
|
|||||
|
Total
|
|
$
|
99,856
|
|
|
$
|
50,760
|
|
|
$
|
141,180
|
|
|
$
|
971,449
|
|
|
$
|
220,411
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Supplemental data (unaudited):
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Adjusted EBITDA (a)
|
|
$
|
242,056
|
|
|
$
|
230,202
|
|
|
$
|
345,250
|
|
|
$
|
300,288
|
|
|
$
|
288,125
|
|
|
|
|
Ferrellgas, L.P.
|
||||||||||||||||||
|
|
|
Year Ended July 31,
|
||||||||||||||||||
|
Reconciliation of Net Earnings (Loss) to EBITDA and Adjusted EBITDA:
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
Net earnings (loss)
|
|
$
|
(222,146
|
)
|
|
$
|
(29,059
|
)
|
|
$
|
(655,391
|
)
|
|
$
|
46,427
|
|
|
$
|
49,907
|
|
|
Income tax expense (benefit)
|
|
(2,699
|
)
|
|
(1,149
|
)
|
|
(41
|
)
|
|
(384
|
)
|
|
2,471
|
|
|||||
|
Interest expense
|
|
133,946
|
|
|
127,188
|
|
|
121,818
|
|
|
84,227
|
|
|
70,332
|
|
|||||
|
Depreciation and amortization expense
|
|
101,795
|
|
|
103,351
|
|
|
150,513
|
|
|
98,579
|
|
|
84,202
|
|
|||||
|
EBITDA
|
|
10,896
|
|
|
200,331
|
|
|
(383,101
|
)
|
|
228,849
|
|
|
206,912
|
|
|||||
|
Asset impairments
|
|
10,005
|
|
|
—
|
|
|
658,118
|
|
|
—
|
|
|
—
|
|
|||||
|
Loss on extinguishment of debt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
21,202
|
|
|||||
|
Non-cash employee stock ownership plan compensation charge
|
|
13,859
|
|
|
15,088
|
|
|
27,595
|
|
|
24,713
|
|
|
21,789
|
|
|||||
|
Non-cash stock and unit-based compensation charge
|
|
—
|
|
|
3,298
|
|
|
9,324
|
|
|
25,982
|
|
|
24,508
|
|
|||||
|
Loss on asset sales and disposals
|
|
187,399
|
|
|
14,457
|
|
|
30,835
|
|
|
7,099
|
|
|
6,486
|
|
|||||
|
Other (income) expense, net
|
|
(928
|
)
|
|
(1,474
|
)
|
|
(110
|
)
|
|
354
|
|
|
479
|
|
|||||
|
Severance charges
|
|
1,663
|
|
|
1,959
|
|
|
1,453
|
|
|
—
|
|
|
—
|
|
|||||
|
Change in fair value of contingent consideration
|
|
—
|
|
|
—
|
|
|
(100
|
)
|
|
(6,300
|
)
|
|
5,000
|
|
|||||
|
Litigation fees and settlements
|
|
6,065
|
|
|
—
|
|
|
—
|
|
|
806
|
|
|
1,749
|
|
|||||
|
Acquisition and transition expenses
|
|
—
|
|
|
—
|
|
|
99
|
|
|
16,373
|
|
|
—
|
|
|||||
|
Unrealized (non-cash) loss (gain) on changes in fair value of derivatives
|
|
1,293
|
|
|
(3,457
|
)
|
|
1,137
|
|
|
2,412
|
|
|
—
|
|
|||||
|
Exit costs associated with contracts - Midstream dispositions
|
|
11,804
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Adjusted EBITDA (a)
|
|
$
|
242,056
|
|
|
$
|
230,202
|
|
|
$
|
345,250
|
|
|
$
|
300,288
|
|
|
$
|
288,125
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
•
|
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 operations and related equipment sales 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 $357.0 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
|
|
•
|
Ferrellgas Partners repurchased common units in 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 ("Bacchus"), 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 0.9 million of Ferrellgas Partners' common units, which were cancelled upon receipt, and approximately 23 thousand barrels of crude oil;
|
|
(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.
|
|
(amounts in thousands)
|
|
Year ended July 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Total revenues
|
|
$
|
2,073,142
|
|
|
$
|
1,930,277
|
|
|
$
|
2,039,367
|
|
|
Total cost of sales
|
|
1,297,627
|
|
|
1,190,861
|
|
|
1,161,904
|
|
|||
|
Operating expense
|
|
471,748
|
|
|
432,412
|
|
|
459,178
|
|
|||
|
Depreciation and amortization expense
|
|
101,795
|
|
|
103,351
|
|
|
150,513
|
|
|||
|
General and administrative expense
|
|
54,401
|
|
|
49,617
|
|
|
56,635
|
|
|||
|
Equipment lease expense
|
|
28,272
|
|
|
29,124
|
|
|
28,833
|
|
|||
|
Non-cash employment stock ownership plan compensation charge
|
|
13,859
|
|
|
15,088
|
|
|
27,595
|
|
|||
|
Asset impairments
|
|
10,005
|
|
|
—
|
|
|
658,118
|
|
|||
|
Loss on asset sales and disposals
|
|
187,399
|
|
|
14,457
|
|
|
30,835
|
|
|||
|
Operating income (loss)
|
|
(91,964
|
)
|
|
95,367
|
|
|
(534,244
|
)
|
|||
|
Interest expense
|
|
(168,467
|
)
|
|
(152,485
|
)
|
|
(137,937
|
)
|
|||
|
Other income (expense), net
|
|
928
|
|
|
1,474
|
|
|
110
|
|
|||
|
Loss before income taxes
|
|
(259,503
|
)
|
|
(55,644
|
)
|
|
(672,071
|
)
|
|||
|
Income tax benefit
|
|
(2,678
|
)
|
|
(1,143
|
)
|
|
(36
|
)
|
|||
|
Net loss
|
|
(256,825
|
)
|
|
(54,501
|
)
|
|
(672,035
|
)
|
|||
|
Loss attributable to noncontrolling interest
|
|
(2,244
|
)
|
|
(294
|
)
|
|
(6,620
|
)
|
|||
|
Net loss attributable to Ferrellgas Partners, L.P.
|
|
(254,581
|
)
|
|
(54,207
|
)
|
|
(665,415
|
)
|
|||
|
Less: General partner's interest in net loss
|
|
(2,546
|
)
|
|
(542
|
)
|
|
(6,654
|
)
|
|||
|
Common unitholders' interest in net loss
|
|
$
|
(252,035
|
)
|
|
$
|
(53,665
|
)
|
|
$
|
(658,761
|
)
|
|
|
|
|
|
|
|
|
||||||
|
(amounts in thousands)
|
|
|
|
|
|
|
||||||
|
Fiscal year ended July 31
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Net loss attributable to Ferrellgas Partners, L.P.
|
|
$
|
(254,581
|
)
|
|
$
|
(54,207
|
)
|
|
$
|
(665,415
|
)
|
|
Income tax benefit
|
|
(2,678
|
)
|
|
(1,143
|
)
|
|
(36
|
)
|
|||
|
Interest expense
|
|
168,467
|
|
|
152,485
|
|
|
137,937
|
|
|||
|
Depreciation and amortization expense
|
|
101,795
|
|
|
103,351
|
|
|
150,513
|
|
|||
|
EBITDA
|
|
13,003
|
|
|
200,486
|
|
|
(377,001
|
)
|
|||
|
Non-cash employee stock ownership plan compensation charge
|
|
13,859
|
|
|
15,088
|
|
|
27,595
|
|
|||
|
Non-cash stock based compensation charge
|
|
—
|
|
|
3,298
|
|
|
9,324
|
|
|||
|
Asset impairments
|
|
10,005
|
|
|
—
|
|
|
658,118
|
|
|||
|
Loss on asset sales and disposals
|
|
187,399
|
|
|
14,457
|
|
|
30,835
|
|
|||
|
Other income (expense), net
|
|
(928
|
)
|
|
(1,474
|
)
|
|
(110
|
)
|
|||
|
Change in fair value of contingent consideration (included in operating expense)
|
|
—
|
|
|
—
|
|
|
(100
|
)
|
|||
|
Severance costs
|
|
1,663
|
|
|
1,959
|
|
|
1,453
|
|
|||
|
Litigation fees and settlements
|
|
6,065
|
|
|
—
|
|
|
—
|
|
|||
|
Unrealized (non-cash) losses (gains) on changes in fair value of derivatives
|
|
1,293
|
|
|
(3,457
|
)
|
|
1,137
|
|
|||
|
Acquisition and transition expenses
|
|
—
|
|
|
—
|
|
|
99
|
|
|||
|
Exit costs associated with contracts - Midstream dispositions
|
|
11,804
|
|
|
—
|
|
|
—
|
|
|||
|
Net loss attributable to noncontrolling interest
|
|
(2,244
|
)
|
|
(294
|
)
|
|
(6,620
|
)
|
|||
|
Adjusted EBITDA
|
|
241,919
|
|
|
230,063
|
|
|
344,730
|
|
|||
|
Net cash interest expense (a)
|
|
(160,892
|
)
|
|
(143,588
|
)
|
|
(132,860
|
)
|
|||
|
Maintenance capital expenditures (b)
|
|
(27,617
|
)
|
|
(16,935
|
)
|
|
(17,137
|
)
|
|||
|
Cash paid for taxes
|
|
291
|
|
|
(310
|
)
|
|
(777
|
)
|
|||
|
Proceeds from certain asset sales
|
|
9,203
|
|
|
7,952
|
|
|
6,023
|
|
|||
|
Distributable cash flow to equity investors
|
|
62,904
|
|
|
77,182
|
|
|
199,979
|
|
|||
|
Distributable cash flow attributable to general partner and non-controlling interest
|
|
(1,258
|
)
|
|
(1,544
|
)
|
|
(4,000
|
)
|
|||
|
Distributable cash flow attributable to common unitholders
|
|
61,646
|
|
|
75,638
|
|
|
195,979
|
|
|||
|
Distributions paid to common unitholders
|
|
(38,861
|
)
|
|
(78,936
|
)
|
|
(202,119
|
)
|
|||
|
Distributable cash flow excess/(shortage)
(c)
|
|
$
|
22,785
|
|
|
$
|
(3,298
|
)
|
|
$
|
(6,140
|
)
|
|
(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.
|
|
(c)
|
Distributable cash flow excess is retained to establish reserves for future distributions, reduce debt, fund capital expenditures and for other partnership purposes. Distributable cash flow shortages are funded from previously established reserves, cash on hand or borrowings under our secured credit facility or accounts receivable securitization facility.
|
|
(amounts in thousands)
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
Increase
|
||||||||
|
|
|
2018
|
|
2017
|
|
(Decrease)
|
||||||||
|
Propane sales volumes (gallons):
|
|
|
|
|
|
|
|
|||||||
|
Retail - Sales to End Users
|
|
636,958
|
|
|
564,872
|
|
|
72,086
|
|
13
|
%
|
|||
|
Wholesale - Sales to Resellers
|
|
240,710
|
|
|
226,251
|
|
|
14,459
|
|
6
|
%
|
|||
|
|
|
877,668
|
|
|
791,123
|
|
|
86,545
|
|
11
|
%
|
|||
|
Revenues -
|
|
|
|
|
|
|
|
|||||||
|
Propane and other gas liquids sales:
|
|
|
|
|
|
|
|
|||||||
|
Retail - Sales to End Users
|
|
$
|
1,082,046
|
|
|
$
|
852,130
|
|
|
$
|
229,916
|
|
27
|
%
|
|
Wholesale - Sales to Resellers
|
|
448,943
|
|
|
396,100
|
|
|
52,843
|
|
13
|
%
|
|||
|
Other Gas Sales (a)
|
|
111,987
|
|
|
70,182
|
|
|
41,805
|
|
60
|
%
|
|||
|
Other (b)
|
|
147,847
|
|
|
145,162
|
|
|
2,685
|
|
2
|
%
|
|||
|
Propane and related equipment revenues
|
|
$
|
1,790,823
|
|
|
$
|
1,463,574
|
|
|
$
|
327,249
|
|
22
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gross Margin -
|
|
|
|
|
|
|
|
|||||||
|
Propane and other gas liquids sales: (c)
|
|
|
|
|
|
|
|
|||||||
|
Retail - Sales to End Users (a)
|
|
$
|
476,298
|
|
|
$
|
434,047
|
|
|
$
|
42,251
|
|
10
|
%
|
|
Wholesale - Sales to Resellers (a)
|
|
193,264
|
|
|
190,210
|
|
|
3,054
|
|
2
|
%
|
|||
|
Other (b)
|
|
79,193
|
|
|
77,895
|
|
|
1,298
|
|
2
|
%
|
|||
|
Propane and related equipment gross margin
|
|
748,755
|
|
|
702,152
|
|
|
46,603
|
|
7
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Operating, general and administrative expense (d)
|
|
446,869
|
|
|
406,764
|
|
|
40,105
|
|
10
|
%
|
|||
|
Equipment lease expense
|
|
26,176
|
|
|
26,220
|
|
|
(44
|
)
|
—
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Operating income
|
|
167,804
|
|
|
187,875
|
|
|
(20,071
|
)
|
(11
|
)%
|
|||
|
Depreciation and amortization expense
|
|
74,257
|
|
|
72,095
|
|
|
2,162
|
|
3
|
%
|
|||
|
Loss on asset sales and disposals
|
|
23,644
|
|
|
9,198
|
|
|
14,446
|
|
157
|
%
|
|||
|
Asset impairments
|
|
10,005
|
|
|
—
|
|
|
10,005
|
|
NM
|
|
|||
|
Severance costs
|
|
358
|
|
|
253
|
|
|
105
|
|
42
|
%
|
|||
|
Unrealized (non-cash) losses on changes in fair value of derivatives
|
|
—
|
|
|
(3,997
|
)
|
|
3,997
|
|
NM
|
|
|||
|
Adjusted EBITDA
|
|
$
|
276,068
|
|
|
$
|
265,424
|
|
|
$
|
10,644
|
|
4
|
%
|
|
•
|
the sale of a subsidiary and a group of assets within the Midstream operations segment during July 2018. The subsidiary sold was Bridger Environmental LLC, which encompasses all saltwater disposal activities previously operated by us. The group of assets sold includes the crude oil trucking operations previously operated by us. Additionally, the sale included two crude oil injection terminals. In separate transactions, the remaining assets of the Bridger Terminal business were sold to various parties,
|
|
•
|
the sale of all 1,292 rail cars utilized in the Midstream operations segment during the third quarter of fiscal 2018, and
|
|
•
|
the sale of Bridger Energy, LLC, included in the Midstream operations segment, during January 2018.
|
|
(amounts in thousands)
|
|
|
|
|
|||||||||
|
|
|
|
|
Increase
|
|||||||||
|
Fiscal year ended July 31,
|
2018
|
|
2017
|
|
(Decrease)
|
||||||||
|
Volumes (barrels):
|
|
|
|
|
|
|
|||||||
|
Crude oil hauled
|
42,623
|
|
|
49,249
|
|
|
(6,626
|
)
|
(13
|
)%
|
|||
|
Crude oil sold
|
3,429
|
|
|
7,470
|
|
|
(4,041
|
)
|
(54
|
)%
|
|||
|
|
|
|
|
|
|
|
|||||||
|
Revenues -
|
|
|
|
|
|
|
|||||||
|
Crude oil logistics
|
$
|
68,120
|
|
|
$
|
84,465
|
|
|
$
|
(16,345
|
)
|
(19
|
)%
|
|
Crude oil sales
|
199,427
|
|
|
370,728
|
|
|
(171,301
|
)
|
(46
|
)%
|
|||
|
Other
|
14,772
|
|
|
11,510
|
|
|
3,262
|
|
28
|
%
|
|||
|
|
$
|
282,319
|
|
|
$
|
466,703
|
|
|
$
|
(184,384
|
)
|
(40
|
)%
|
|
Gross margin (a) -
|
|
|
|
|
|
|
|||||||
|
Crude oil logistics
|
$
|
16,769
|
|
|
$
|
14,942
|
|
|
$
|
1,827
|
|
12
|
%
|
|
Crude oil sales
|
5,507
|
|
|
17,688
|
|
|
(12,181
|
)
|
(69
|
)%
|
|||
|
Other
|
4,484
|
|
|
4,634
|
|
|
(150
|
)
|
(3
|
)%
|
|||
|
|
26,760
|
|
|
37,264
|
|
|
(10,504
|
)
|
(28
|
)%
|
|||
|
|
|
|
|
|
|
|
|||||||
|
Operating, general and administrative expense (b)
|
79,280
|
|
|
75,265
|
|
|
4,015
|
|
5
|
%
|
|||
|
Equipment lease expense
|
2,096
|
|
|
2,904
|
|
|
(808
|
)
|
(28
|
)%
|
|||
|
|
|
|
|
|
|
|
|||||||
|
Operating loss
|
(259,768
|
)
|
|
(92,508
|
)
|
|
(167,260
|
)
|
NM
|
|
|||
|
Depreciation and amortization expense
|
27,538
|
|
|
31,256
|
|
|
(3,718
|
)
|
(12
|
)%
|
|||
|
Non-cash employee stock ownership plan compensation charge
|
13,859
|
|
|
15,088
|
|
|
(1,229
|
)
|
(8
|
)%
|
|||
|
Non-cash stock based compensation charge
|
—
|
|
|
3,298
|
|
|
(3,298
|
)
|
(100
|
)%
|
|||
|
Loss on asset sales and disposals
|
163,755
|
|
|
5,259
|
|
|
158,496
|
|
NM
|
|
|||
|
Exit costs associated with contracts - Midstream dispositions
|
11,804
|
|
|
—
|
|
|
11,804
|
|
NM
|
|
|||
|
Severance costs
|
1,305
|
|
|
1,706
|
|
|
(401
|
)
|
(24
|
)%
|
|||
|
Litigation fees and settlements
|
6,065
|
|
|
—
|
|
|
6,065
|
|
NM
|
|
|||
|
Unrealized (non-cash) losses (gains) on changes in fair value of derivatives
|
1,293
|
|
|
540
|
|
|
753
|
|
NM
|
|
|||
|
Adjusted EBITDA
|
$
|
(34,149
|
)
|
|
$
|
(35,361
|
)
|
|
$
|
1,212
|
|
(3
|
)%
|
|
(amounts in thousands)
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
Increase
|
||||||||
|
Fiscal year ended July 31,
|
2017
|
|
2016
|
|
(Decrease)
|
||||||||
|
Propane sales volumes (gallons):
|
|
|
|
|
|
|
|||||||
|
Retail - Sales to End Users
|
564,872
|
|
|
552,771
|
|
|
12,101
|
|
2
|
%
|
|||
|
Wholesale - Sales to Resellers
|
226,251
|
|
|
226,121
|
|
|
130
|
|
—
|
%
|
|||
|
|
791,123
|
|
|
778,892
|
|
|
12,231
|
|
2
|
%
|
|||
|
Revenues -
|
|
|
|
|
|
|
|||||||
|
Propane and other gas liquids sales:
|
|
|
|
|
|
|
|||||||
|
Retail - Sales to End Users
|
$
|
852,130
|
|
|
777,830
|
|
|
$
|
74,300
|
|
10
|
%
|
|
|
Wholesale - Sales to Resellers
|
396,100
|
|
|
375,845
|
|
|
20,255
|
|
5
|
%
|
|||
|
Other Gas Sales (a)
|
70,182
|
|
|
48,693
|
|
|
21,489
|
|
44
|
%
|
|||
|
Other (b)
|
145,162
|
|
|
211,761
|
|
|
(66,599
|
)
|
(31
|
)%
|
|||
|
Propane and related equipment revenues
|
$
|
1,463,574
|
|
|
$
|
1,414,129
|
|
|
$
|
49,445
|
|
3
|
%
|
|
|
|
|
|
|
|
|
|||||||
|
Gross Margin -
|
|
|
|
|
|
|
|||||||
|
Propane and other gas liquids sales: (c)
|
|
|
|
|
|
|
|||||||
|
Retail - Sales to End Users (a)
|
$
|
434,047
|
|
|
$
|
448,255
|
|
|
$
|
(14,208
|
)
|
(3
|
)%
|
|
Wholesale - Sales to Resellers (a)
|
190,210
|
|
|
189,680
|
|
|
530
|
|
—
|
%
|
|||
|
Other (b)
|
77,895
|
|
|
85,524
|
|
|
(7,629
|
)
|
(9
|
)%
|
|||
|
Propane and related equipment gross margin
|
702,152
|
|
|
723,459
|
|
|
(21,307
|
)
|
(3
|
)%
|
|||
|
|
|
|
|
|
|
|
|||||||
|
Operating, general and administrative expense (d)
|
406,764
|
|
|
414,103
|
|
|
(7,339
|
)
|
(2
|
)%
|
|||
|
Equipment lease expense
|
26,220
|
|
|
25,481
|
|
|
739
|
|
3
|
%
|
|||
|
|
|
|
|
|
|
|
|||||||
|
Operating income
|
187,875
|
|
|
204,910
|
|
|
(17,035
|
)
|
(8
|
)%
|
|||
|
Depreciation and amortization expense
|
72,095
|
|
|
69,785
|
|
|
2,310
|
|
3
|
%
|
|||
|
Loss on asset sales and disposals
|
9,198
|
|
|
9,180
|
|
|
18
|
|
—
|
%
|
|||
|
Severance costs
|
253
|
|
|
1,287
|
|
|
(1,034
|
)
|
NM
|
|
|||
|
Unrealized (non-cash) losses on changes in fair value of derivatives
|
(3,997
|
)
|
|
1,585
|
|
|
(5,582
|
)
|
NM
|
|
|||
|
Adjusted EBITDA
|
$
|
265,424
|
|
|
$
|
286,747
|
|
|
$
|
(21,323
|
)
|
(7
|
)%
|
|
(amounts in thousands)
|
|
|
|
|
|||||||||
|
|
|
|
|
Increase
|
|||||||||
|
Fiscal year ended July 31,
|
2017
|
|
2016
|
|
(Decrease)
|
||||||||
|
Volumes (barrels):
|
|
|
|
|
|
|
|||||||
|
Crude oil hauled
|
49,249
|
|
|
79,411
|
|
|
(30,162
|
)
|
(38
|
)%
|
|||
|
Crude oil sold
|
7,470
|
|
|
6,860
|
|
|
610
|
|
9
|
%
|
|||
|
|
|
|
|
|
|
|
|||||||
|
Revenues -
|
|
|
|
|
|
|
|||||||
|
Crude oil logistics
|
$
|
84,465
|
|
|
$
|
332,332
|
|
|
$
|
(247,867
|
)
|
(75
|
)%
|
|
Crude oil sales
|
370,728
|
|
|
281,267
|
|
|
89,461
|
|
32
|
%
|
|||
|
Other
|
11,510
|
|
|
11,639
|
|
|
(129
|
)
|
(1
|
)%
|
|||
|
|
$
|
466,703
|
|
|
$
|
625,238
|
|
|
$
|
(158,535
|
)
|
(25
|
)%
|
|
Gross margin (a) -
|
|
|
|
|
|
|
|||||||
|
Crude oil logistics
|
$
|
14,942
|
|
|
$
|
136,305
|
|
|
$
|
(121,363
|
)
|
(89
|
)%
|
|
Crude oil sales
|
17,688
|
|
|
13,100
|
|
|
4,588
|
|
35
|
%
|
|||
|
Other
|
4,634
|
|
|
4,599
|
|
|
35
|
|
1
|
%
|
|||
|
|
37,264
|
|
|
154,004
|
|
|
(116,740
|
)
|
(76
|
)%
|
|||
|
|
|
|
|
|
|
|
|||||||
|
Operating, general and administrative expense (b)
|
75,265
|
|
|
101,710
|
|
|
(26,445
|
)
|
(26
|
)%
|
|||
|
Equipment lease expense
|
2,904
|
|
|
3,352
|
|
|
448
|
|
13
|
%
|
|||
|
|
|
|
|
|
|
|
|||||||
|
Operating income (loss)
|
(92,508
|
)
|
|
(739,154
|
)
|
|
(646,646
|
)
|
(87
|
)%
|
|||
|
Depreciation and amortization expense
|
31,256
|
|
|
80,728
|
|
|
(49,472
|
)
|
(61
|
)%
|
|||
|
Non-cash employee stock ownership plan compensation charge
|
15,088
|
|
|
27,595
|
|
|
(12,507
|
)
|
(45
|
)%
|
|||
|
Non-cash stock based compensation charge
|
3,298
|
|
|
9,324
|
|
|
(6,026
|
)
|
(65
|
)%
|
|||
|
Asset impairments
|
—
|
|
|
658,118
|
|
|
(658,118
|
)
|
NM
|
|
|||
|
Loss on asset sales and disposals
|
5,259
|
|
|
21,655
|
|
|
(16,396
|
)
|
(76
|
)%
|
|||
|
Acquisition and transition expenses
|
—
|
|
|
99
|
|
|
(99
|
)
|
NM
|
|
|||
|
Change in fair value of contingent consideration
|
—
|
|
|
(100
|
)
|
|
100
|
|
NM
|
|
|||
|
Severance costs
|
1,706
|
|
|
166
|
|
|
1,540
|
|
NM
|
|
|||
|
Unrealized (non-cash) losses on changes in fair value of derivatives
|
540
|
|
|
(448
|
)
|
|
988
|
|
NM
|
|
|||
|
Adjusted EBITDA
|
$
|
(35,361
|
)
|
|
$
|
57,983
|
|
|
$
|
(93,344
|
)
|
NM
|
|
|
•
|
a new $575.0 million senior secured credit facility, which replaced the $575.0 million secured credit facility that was scheduled to mature in October 2018,
|
|
•
|
an amendment which extended the maturity date of its accounts receivable securitization facility to May 2021 and increased the maximum borrowing capacity from $225.0 million to $250.0 million and
|
|
•
|
As more fully described in Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations under the subheading “Financial Covenants”, the $9.8 million distribution paid to common unitholders on September 14, 2018 was taken from the $50.0 million restricted payment limitation, which after considering
|
|
•
|
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 collection of accounts or notes receivable;
|
|
•
|
a failure to execute our debt and interest expense reduction initiatives;
|
|
•
|
a change in customer retention or purchasing patterns due to economic or other factors in the United States;
|
|
•
|
a material downturn in the credit and/or equity markets; or
|
|
•
|
a large uninsured, unfavorable lawsuit judgment or settlement.
|
|
|
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, 2018
|
$
|
62,904
|
|
|
$
|
22,934
|
|
|
$
|
39,970
|
|
|
1.57
|
|
|
Year ended July 31, 2017
|
77,182
|
|
|
(3,601
|
)
|
|
80,783
|
|
|
0.96
|
|
|||
|
Increase (decrease)
|
$
|
(14,278
|
)
|
|
$
|
26,535
|
|
|
$
|
(40,813
|
)
|
|
0.61
|
|
|
•
|
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.
|
|
|
|
Common unit ownership at
|
|
Distributions paid during the year ended (in thousands)
|
|||
|
|
|
July 31, 2018
|
|
July 31, 2018
|
|||
|
Ferrell Companies (1)
|
|
22,529,361
|
|
|
$
|
9,012
|
|
|
FCI Trading Corp. (2)
|
|
195,686
|
|
|
80
|
|
|
|
Ferrell Propane, Inc. (3)
|
|
51,204
|
|
|
20
|
|
|
|
James E. Ferrell (4)
|
|
4,763,475
|
|
|
1,904
|
|
|
|
(1)
|
Ferrell Companies is the owner of the general partner and is an approximate 23% direct owner of Ferrellgas Partners' 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' beneficial ownership to 23.4% at July 31, 2018.
|
|
(2)
|
FCI Trading is an affiliate of the general partner and thus a related party.
|
|
(3)
|
Ferrell Propane is controlled by the general partner and thus a related party.
|
|
(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 owned by the James E. Ferrell Revocable Trust Two and other family trusts, all of which James E. Ferrell and/or his family members are trustees and beneficiaries. James E. Ferrell holds all voting common stock of JEF Capital Management. 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.
|
|
|
|
Payment or settlement due by fiscal year
|
||||||||||||||||||||||||||
|
(in thousands)
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Long-term debt, including current portion (1)
|
|
$
|
2,402
|
|
|
$
|
358,671
|
|
|
$
|
501,456
|
|
|
$
|
475,796
|
|
|
$
|
775,426
|
|
|
$
|
447
|
|
|
$
|
2,114,198
|
|
|
Fixed rate interest obligations (2)
|
|
129,104
|
|
|
129,104
|
|
|
98,313
|
|
|
49,781
|
|
|
33,750
|
|
|
—
|
|
|
440,052
|
|
|||||||
|
Operating lease obligations (3)
|
|
42,356
|
|
|
33,137
|
|
|
26,142
|
|
|
19,173
|
|
|
13,867
|
|
|
16,624
|
|
|
151,299
|
|
|||||||
|
Operating lease buyouts (4)
|
|
3,884
|
|
|
3,131
|
|
|
3,526
|
|
|
6,035
|
|
|
3,527
|
|
|
8,540
|
|
|
28,643
|
|
|||||||
|
Purchase obligations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Product purchase commitments (5)
|
|
32,769
|
|
|
1,757
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
34,526
|
|
|||||||
|
Total
|
|
$
|
210,515
|
|
|
$
|
525,800
|
|
|
$
|
629,437
|
|
|
$
|
550,785
|
|
|
$
|
826,570
|
|
|
$
|
25,611
|
|
|
$
|
2,768,718
|
|
|
Underlying product purchase volume commitments (in gallons)
|
|
51,545
|
|
|
3,150
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
54,695
|
|
|||||||
|
(1)
|
We have long-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. These amounts do not include interest on our Term Loan portion of our senior secured credit facility, a variable rate debt obligation. As of
July 31, 2018
, variable rate interest on our outstanding balance of this long-term variable rate debt of $275.0 million would be $21.6 million on an annual basis. Actual variable rate interest amounts will differ due to changes in interest rates and actual seasonal borrowings under our senior 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 represents 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. 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, 2018
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)
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Long-term debt, including current portion (1)
|
|
$
|
2,402
|
|
|
$
|
1,671
|
|
|
$
|
501,456
|
|
|
$
|
475,796
|
|
|
$
|
775,426
|
|
|
$
|
447
|
|
|
$
|
1,757,198
|
|
|
Fixed rate interest obligations (2)
|
|
$
|
98,313
|
|
|
$
|
98,313
|
|
|
$
|
98,313
|
|
|
$
|
49,782
|
|
|
$
|
33,750
|
|
|
$
|
—
|
|
|
$
|
378,471
|
|
|
(1)
|
The operating partnership has long-term payment obligations under agreements such as the operating partnership’s senior notes and secured credit facilities. 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. These amounts do not include interest on our Term Loan portion of our senior secured credit facility, a variable rate debt obligation. As of
July 31, 2018
, variable rate interest on our outstanding balance of this long-term variable rate debt of $275.0 million would be $21.6 million on an annual basis. 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 fiscal years, beginning after December 15, 2017
|
|
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
|
|
Accounting Standard Update No. 2017-12, "
Financial Instruments - Derivatives and Hedging (Topic 815) - Targeted Improvements to Accounting for Hedging Activities
"
|
|
Fiscal years, and interim reporting periods within those years, beginning after December 15, 2018
|
|
•
|
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-
|
|
•
|
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.
|
|
Name
|
|
Age
|
|
Director Since
|
|
Executive Officer Since
|
|
Position
|
|
|
James E. Ferrell
|
|
78
|
|
|
1984
|
|
2016
|
|
Interim Chief Executive Officer and President; Chairman of the Board of Directors
|
|
|
|
|
|
|
|
|
|
|
|
|
Doran N. Schwartz
|
|
49
|
|
|
N/A
|
|
2017
|
|
Senior Vice President; Chief Financial Officer; Treasurer (Principal Financial and Accounting Officer)
|
|
|
|
|
|
|
|
|
|
|
|
|
Trenton D. Hampton
|
|
58
|
|
|
N/A
|
|
2017
|
|
Senior Vice President; Chief Operating Officer
|
|
|
|
|
|
|
|
|
|
|
|
|
Pamela A. Breuckmann
|
|
42
|
|
|
2013
|
|
N/A
|
|
Director
|
|
|
|
|
|
|
|
|
|
|
|
|
Stephen M. Clifford
|
|
58
|
|
|
2015
|
|
N/A
|
|
Director
|
|
|
|
|
|
|
|
|
|
|
|
|
A. Andrew Levison
|
|
62
|
|
|
1994
|
|
N/A
|
|
Director
|
|
|
|
|
|
|
|
|
|
|
|
|
John R. Lowden
|
|
61
|
|
|
2003
|
|
N/A
|
|
Director
|
|
|
|
|
|
|
|
|
|
|
|
|
Michael F. Morrissey
|
|
76
|
|
|
1999
|
|
N/A
|
|
Director
|
|
|
|
|
|
|
|
|
|
|
|
|
James K. Schwartz
|
|
56
|
|
|
2018
|
|
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 |
|
James E. Ferrell, Interim Chief Executive Officer and President; Chairman of the Board of Directors
|
|
Doran N. Schwartz, Senior Vice President and Chief Financial Officer, Treasurer
|
|
Trenton D. Hampton, Senior Vice President and Chief Operating Officer
|
|
Alan C. Heitmann, Former Executive Vice President and Chief Financial Officer, Treasurer (1)
|
|
Thomas M. Van Buren, Former Executive Vice President, Ferrell North America and Midstream Operations (2)
|
|
Randy V. Schott, Former Senior Vice President of Retail Operations (3)
|
|
•
|
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.
|
|
•
|
Spire 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 plan;
|
|
•
|
employee stock ownership plan ("ESOP"); and
|
|
•
|
deferred compensation plans.
|
|
|
|
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
|
2018 Annual Base Salary
|
||
|
James E. Ferrell
|
$
|
—
|
|
|
Doran N. Schwartz
|
425,000
|
|
|
|
Trenton D. Hampton
|
425,000
|
|
|
|
Alan C. Heitmann (1)
|
400,125
|
|
|
|
Thomas M. Van Buren (2)
|
335,000
|
|
|
|
Randy V. Schott (3)
|
400,200
|
|
|
|
Named Executive Officer
|
% of Salary Incentive Target
|
|
|
James E. Ferrell
|
—
|
%
|
|
Doran N. Schwartz
|
100
|
%
|
|
Trenton D. Hampton
|
100
|
%
|
|
Alan C. Heitmann (1)
|
100
|
%
|
|
Thomas M. Van Buren (2)
|
100
|
%
|
|
Randy V. Schott (3)
|
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.
|
$
|
(254,581
|
)
|
|
Add (subtract):
|
|
||
|
Income tax benefit
|
(2,678
|
)
|
|
|
Interest expense
|
168,467
|
|
|
|
Depreciation and amortization expense
|
101,795
|
|
|
|
Non-cash employee stock ownership plan compensation charge
|
13,859
|
|
|
|
Asset impairments
|
10,005
|
|
|
|
Non-cash stock-based compensation charge
|
—
|
|
|
|
Loss on asset sales and disposals
|
187,399
|
|
|
|
Other income, net
|
(928
|
)
|
|
|
Severance costs
|
1,663
|
|
|
|
Litigation fees and settlements
|
6,065
|
|
|
|
Exit costs associated with contracts - Midstream dispositions
|
11,804
|
|
|
|
Unrealized (non-cash) gains on changes in fair value of derivatives
|
1,293
|
|
|
|
Net loss attributable to noncontrolling interest
|
(2,244
|
)
|
|
|
Maintenance capital expenditures
|
(27,617
|
)
|
|
|
Incentive DCF
|
$
|
214,302
|
|
|
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
|
||||||
|
|
|
|
(2)
|
(1)
|
|
|
|
||||||
|
Name and Principal Position
|
Year
|
($)
|
($)
|
($)
|
($)
|
($)
|
($)
|
||||||
|
|
|
|
|
|
|
|
|
||||||
|
James E. Ferrell (3)
|
2018
|
—
|
|
—
|
|
124,250
|
|
—
|
|
—
|
|
124,250
|
|
|
Interim Chief Executive
|
2017
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
Officer and President;
|
|
|
|
|
|
|
|
||||||
|
Chairman of the Board of
|
|
|
|
|
|
|
|
||||||
|
Directors
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||
|
Doran N. Schwartz
|
2018
|
326,923
|
|
136,117
|
|
106,500
|
|
—
|
|
9,164
|
|
578,704
|
|
|
Senior Vice President and
|
|
|
|
|
|
|
|
||||||
|
Chief Financial Officer; Treasurer
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||
|
Trenton D. Hampton
|
2018
|
388,342
|
|
—
|
|
106,500
|
|
—
|
|
20,071
|
|
514,913
|
|
|
Senior Vice President and
|
|
|
|
|
|
|
|
||||||
|
Chief Operating Officer
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||
|
Alan C. Heitmann (4)
|
2018
|
212,374
|
|
—
|
|
—
|
|
—
|
|
46,111
|
|
258,485
|
|
|
Former Executive Vice President and
|
2017
|
400,125
|
|
—
|
|
—
|
|
—
|
|
30,990
|
|
431,115
|
|
|
Chief Financial Officer; Treasurer
|
2016
|
375,000
|
|
—
|
|
651,388
|
|
—
|
|
30,531
|
|
1,056,919
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Thomas M. Van Buren (5)
|
2018
|
46,385
|
|
—
|
|
—
|
|
—
|
|
292,953
|
|
339,338
|
|
|
Former Executive Vice President,
|
2017
|
335,000
|
|
—
|
|
—
|
|
—
|
|
372,684
|
|
707,684
|
|
|
Ferrell North America and
|
2016
|
335,000
|
|
—
|
|
277,095
|
|
—
|
|
334,005
|
|
946,100
|
|
|
Midstream Operations
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||
|
Randy V. Schott (6)
|
2018
|
251,857
|
|
—
|
|
—
|
|
—
|
|
108,411
|
|
360,268
|
|
|
Former Senior Vice President
|
2017
|
375,000
|
|
—
|
|
—
|
|
—
|
|
28,022
|
|
403,022
|
|
|
of Retail Operations
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
||||||
|
(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 Financial Accounting Standards Board ("FASB") ASC Topic 718
Compensation - Stock Compensation
.
|
|
(2)
|
This amount relates to a sign-on bonus payment.
|
|
(3)
|
Mr. Ferrell elected not to receive a salary given his status as interim Chief Executive Officer and position as Chairman of the Board of Directors.
|
|
(4)
|
On January 31, 2018, Mr. Heitmann retired as Executive Vice President and Chief Financial Officer, Treasurer.
|
|
(5)
|
On September 12, 2017, Mr. Van Buren resigned as Executive Vice President, Ferrell North America and Midstream Operations.
|
|
(6)
|
On March 8, 2018, Mr. Schott resigned as Senior Vice President of Retail Operations of Ferrellgas, Inc.
|
|
|
|
ESOP
Allocations |
401(k) Plan
Match |
SSP
Match |
Other
|
|
Total All Other
Compensation |
|||||
|
Name
|
Year
|
($)
|
($)
|
($)
|
($)
|
|
($)
|
|||||
|
James E. Ferrell
|
2018
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
|
|
2017
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Doran N. Schwartz
|
2018
|
—
|
|
9,164
|
|
—
|
|
—
|
|
|
9,164
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Trenton D. Hampton
|
2018
|
9,787
|
|
9,274
|
|
1,010
|
|
—
|
|
|
20,071
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Alan C. Heitmann (12)
|
2018
|
9,787
|
|
4,383
|
|
—
|
|
31,941
|
|
(7)
|
46,111
|
|
|
|
2017
|
20,052
|
|
7,350
|
|
3,588
|
|
—
|
|
|
30,990
|
|
|
|
2016
|
18,553
|
|
1,969
|
|
10,009
|
|
—
|
|
|
30,531
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Thomas M. Van Buren (13)
|
2018
|
4,967
|
|
(773
|
)
|
—
|
|
288,759
|
|
(8)
|
292,953
|
|
|
|
2017
|
20,052
|
|
6,700
|
|
5,392
|
|
340,540
|
|
(9)
|
372,684
|
|
|
|
2016
|
18,553
|
|
5,707
|
|
6,820
|
|
302,925
|
|
(10)
|
334,005
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Randy V. Schott (14)
|
2018
|
9,787
|
|
6,186
|
|
—
|
|
92,438
|
|
(11)
|
108,411
|
|
|
|
2017
|
20,052
|
|
4,510
|
|
3,460
|
|
—
|
|
|
28,022
|
|
|
|
|
|
|
|
|
|
|
|||||
|
(7)
|
This amount includes $30,779 of accrued vacation benefits.
|
|
(8)
|
This amount includes $288,615 of severance payments.
|
|
(9)
|
This amount includes $338,865 of relocation costs and $1,675 for payment of personal financial, tax or legal advice.
|
|
(10)
|
This amount primarily includes $296,250 for relocation costs and $3,653 for payment of personal financial, tax or legal advice.
|
|
(11)
|
This amount includes $92,308 of payment of advisory services.
|
|
(12)
|
On January 31, 2018, Mr. Heitmann retired as Executive Vice President and Chief Financial Officer, Treasurer.
|
|
(13)
|
On September 12, 2017, Mr. Van Buren resigned as Executive Vice President, Ferrell North America and Midstream Operations.
|
|
(14)
|
On March 8, 2018, Mr. Schott resigned as Senior Vice President of Retail Operations of Ferrellgas, Inc.
|
|
|
|
|
All Other Option Awards: Number of Securities Underlying Options
|
Exercise or Base Price of Option Awards
|
Grant Date Fair Value of Award
|
|||
|
Name
|
|
Grant Date
|
(#)
|
($/Share)
|
($)
|
|||
|
James E. Ferrell
|
(1)
|
7/16/2018
|
175,000
|
|
10.75
|
|
124,250
|
|
|
|
|
|
|
|
|
|||
|
Trenton D. Hampton
|
(1)
|
7/16/2018
|
150,000
|
|
10.75
|
|
106,500
|
|
|
|
|
|
|
|
|
|||
|
Doran N. Schwartz
|
(1)
|
7/16/2018
|
150,000
|
|
10.75
|
|
106,500
|
|
|
(1)
|
Grant vests ratably over five years and expires in ten years.
|
|
Ferrell Companies Incentive Compensation Plan
|
||||||||
|
Option Awards
|
||||||||
|
|
Number of Securities Underlying Unexercised Options
|
Number of Securities Underlying Unexercised Options
|
|
Option Exercise Price
|
Option
|
|||
|
Name
|
(#) Exercisable
|
(#) Unexercisable
|
|
($)
|
Expiration Date
|
|||
|
James E. Ferrell
|
26,300
|
|
—
|
|
|
21.92
|
|
10/31/2022
|
|
|
22,500
|
|
—
|
|
|
21.92
|
|
1/31/2023
|
|
|
54,280
|
|
54,280
|
|
(1)
|
24.65
|
|
10/31/2023
|
|
|
—
|
|
250,000
|
|
(2)
|
10.75
|
|
7/16/2028
|
|
|
|
|
|
|
|
|||
|
Doran N. Schwartz
|
—
|
|
150,000
|
|
(2)
|
10.75
|
|
7/16/2028
|
|
|
|
|
|
|
|
|||
|
Trenton D. Hampton
|
—
|
|
150,000
|
|
(2)
|
10.75
|
|
7/16/2028
|
|
|
60,000
|
|
40,000
|
|
(3)
|
31.65
|
|
10/31/2024
|
|
|
20,820
|
|
13,880
|
|
(3)
|
31.65
|
|
1/31/2025
|
|
|
10,000
|
|
—
|
|
|
31.15
|
|
7/31/2025
|
|
|
|
|
|
|
|
|||
|
(1)
|
These options will fully vest on 10/31/2018.
|
|
(2)
|
These options will fully vest on 10/31/2023.
|
|
(3)
|
These options will fully vest on 10/31/2019.
|
|
|
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
|
($)
|
($)
|
($)
|
($)
|
($)
|
|||||
|
Doran N. Schwartz
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
Trenton D. Hampton
|
8,615
|
|
1,010
|
|
24,163
|
|
—
|
|
309,017
|
|
|
Alan C. Heitmann (3)
|
27,701
|
|
—
|
|
67,038
|
|
(713,813
|
)
|
—
|
|
|
Thomas M. Van Buren (4)
|
2,062
|
|
—
|
|
10,429
|
|
(159,570
|
)
|
—
|
|
|
Randy V. Schott (5)
|
—
|
|
—
|
|
27,653
|
|
—
|
|
214,322
|
|
|
(1)
|
Amounts are included in the Summary Compensation Table above.
|
|
(2)
|
The portion of this amount representing registrant contributions made in years prior was previously reported as compensation to the NEO in the Summary Compensation Table for previous years.
|
|
(3)
|
On January 31, 2018, Mr. Heitmann retired as Executive Vice President and Chief Financial Officer, Treasurer.
|
|
(4)
|
On September 12, 2017, Mr. Van Buren resigned as Executive Vice President, Ferrell North America and Midstream Operations.
|
|
(5)
|
On March 8, 2018, Mr. Schott resigned as Senior Vice President of Retail Operations of Ferrellgas, Inc.
|
|
|
|
Fees Paid in Cash
|
Option Awards
|
All Other Compensation
|
Total
|
||||
|
Name
|
|
($)
|
($)
|
($)
|
($)
|
||||
|
James E. Ferrell
|
(1)
|
200,000
|
|
53,250
|
|
—
|
|
253,250
|
|
|
James K. Schwartz
|
(2)
|
—
|
|
35,500
|
|
—
|
|
35,500
|
|
|
A. Andrew Levison
|
(3)
|
70,000
|
|
35,500
|
|
—
|
|
105,500
|
|
|
John R. Lowden
|
(3)
|
81,250
|
|
35,500
|
|
—
|
|
116,750
|
|
|
Michael F. Morrissey
|
(4)
|
87,500
|
|
35,500
|
|
—
|
|
123,000
|
|
|
Pamela A. Breuckmann
|
(5)
|
70,000
|
|
35,500
|
|
—
|
|
105,500
|
|
|
Stephen M. Clifford
|
(6)
|
81,250
|
|
35,500
|
|
—
|
|
116,750
|
|
|
David L. Starling
|
(7)
|
35,000
|
|
—
|
|
—
|
|
35,000
|
|
|
(1)
|
At
July 31, 2018
, this director had 407,360 SAR awards outstanding.
|
|
(2)
|
At
July 31, 2018
, this director had 50,000 SAR awards outstanding.
|
|
(3)
|
At
July 31, 2018
, this director had 140,000 SAR awards outstanding.
|
|
(4)
|
At
July 31, 2018
, this director had 159,000 SAR awards outstanding.
|
|
(5)
|
At
July 31, 2018
, this director had 83,000 SAR awards outstanding.
|
|
(6)
|
At
July 31, 2018
, this director had 100,000 SAR awards outstanding.
|
|
(7)
|
In November 2017, David L. Starling resigned from the Board.
|
|
ITEM 12.
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS 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
|
|
|
|
Doran N. Schwartz
|
24,000
|
|
*
|
|
|
|
Trenton D. Hampton
|
13,107
|
|
*
|
|
|
|
Alan C. Heitmann
|
15,960
|
|
*
|
|
|
|
Thomas M. Van Buren
|
—
|
|
*
|
|
|
|
Randy V. Schott
|
5,800
|
|
*
|
|
|
|
A. Andrew Levison
|
21,800
|
|
*
|
|
|
|
John R. Lowden
|
5,000
|
|
*
|
|
|
|
Michael F. Morrissey
|
6,000
|
|
*
|
|
|
|
Stephen M. Clifford
|
17,000
|
|
*
|
|
|
|
Pamela A. Breuckmann
|
35,062
|
|
*
|
|
|
|
James K. Schwartz
|
—
|
|
*
|
|
|
|
|
|
|
||
|
|
All Current Directors and Executive Officers as a Group
|
4,885,444
|
|
5.0
|
|
|
ITEM 13.
|
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE.
|
|
|
Common unit ownership at July 31, 2018
|
Distributions paid during the year ended July 31, 2018 (in thousands)
|
|||
|
Ferrell Companies (1)
|
22,529,361
|
|
$
|
9,012
|
|
|
James E. Ferrell (2)
|
4,763,475
|
|
1,904
|
|
|
|
FCI Trading Corp. (3)
|
195,686
|
|
80
|
|
|
|
Ferrell Propane, Inc. (4)
|
51,204
|
|
20
|
|
|
|
(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 owned by the James E. Ferrell Revocable Trust Two and other family trusts, all of which James E. Ferrell and/or his family members are the trustees and beneficiaries. James E. Ferrell holds all voting common stock of JEF Capital Management. 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.
|
|
ITEM 14.
|
PRINCIPAL ACCOUNTING FEES AND SERVICES.
|
|
(in thousands)
|
2018
|
|
2017
|
||||
|
Audit fees (1)
|
$
|
1,373
|
|
|
$
|
1,422
|
|
|
Audit-related fees (2)
|
27
|
|
|
20
|
|
||
|
Tax fees (3)
|
—
|
|
|
—
|
|
||
|
All other fees (4)
|
—
|
|
|
—
|
|
||
|
Total
|
$
|
1,400
|
|
|
$
|
1,442
|
|
|
(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, which there were none in fiscal 2018 and fiscal 2017, represent fees for professional tax services provided by Grant Thornton.
|
|
(4)
|
All other fees, which there were none in fiscal 2018 and fiscal 2017, represent the aggregate fees billed for products and services provided by Grant Thornton, other than Audit fees, Audit-related fees and Tax fees.
|
|
|
See "Index to Exhibits" set forth on page E-1.
|
|
|
See "Index to Financial Statements" set forth on page F-1.
|
|
|
See "Index to Financial Statement Schedules" set forth on page S-1.
|
|
|
|
Exhibit
Number
|
|
Description
|
|
|
@
|
2.1
|
|
|
|
|
|
3.1
|
|
|
|
|
|
3.2
|
|
|
|
|
|
3.3
|
|
|
|
|
|
3.4
|
|
|
|
|
|
3.5
|
|
|
|
|
|
3.6
|
|
|
|
|
|
3.7
|
|
|
|
|
|
3.8
|
|
|
|
|
|
3.9
|
|
|
|
|
|
3.10
|
|
|
|
|
|
3.11
|
|
|
|
|
|
3.12
|
|
|
|
|
|
3.13
|
|
|
|
|
|
4.1
|
|
|
|
|
|
4.2
|
|
|
|
|
|
4.3
|
|
|
|
|
|
4.4
|
|
|
|
|
|
4.5
|
|
|
|
|
|
4.6
|
|
|
|
|
|
4.7
|
|
|
|
|
|
4.8
|
|
|
|
|
|
4.9
|
|
|
|
|
|
4.10
|
|
|
|
|
|
4.11
|
|
|
|
|
|
4.12
|
|
|
|
|
|
10.1
|
|
|
|
|
|
10.2
|
|
|
|
|
|
10.3
|
|
|
|
|
|
10.4
|
|
|
|
|
|
10.5
|
|
|
|
|
|
10.6
|
|
|
|
|
|
10.7
|
|
|
|
|
|
10.8
|
|
|
|
|
|
10.9
|
|
|
|
|
|
10.10
|
|
|
|
|
|
10.11
|
|
|
|
|
|
10.12
|
|
|
|
|
|
10.13
|
|
|
|
|
|
10.14
|
|
|
|
|
|
10.15
|
|
|
|
|
|
10.16
|
|
|
|
|
#
|
10.17
|
|
|
|
|
#
|
10.18
|
|
|
|
|
#
|
10.19
|
|
|
|
|
#
|
10.20
|
|
|
|
|
|
10.21
|
|
|
|
|
#
|
10.22
|
|
|
|
|
|
10.23
|
|
|
|
|
#
|
10.24
|
|
|
|
|
#
|
10.25
|
|
|
|
|
#
|
10.26
|
|
|
|
|
#
|
10.27
|
|
|
|
|
#
|
10.28
|
|
|
|
|
+
|
10.29
|
|
|
|
|
|
10.30
|
|
|
|
|
|
10.31
|
|
|
|
|
|
10.32
|
|
|
|
|
|
10.33
|
|
|
|
|
|
10.34
|
|
|
|
|
|
10.35
|
|
|
|
|
|
10.36
|
|
|
|
|
|
10.37
|
|
|
|
|
#
|
10.38
|
|
|
|
|
|
10.39
|
|
|
|
|
|
10.40
|
|
|
|
|
|
10.41
|
|
|
|
|
#
|
10.42
|
|
|
|
|
#
|
10.43
|
|
|
|
*
|
|
21.1
|
|
|
|
*
|
|
23.1
|
|
|
|
*
|
|
31.1
|
|
|
|
*
|
|
31.2
|
|
|
|
*
|
|
31.3
|
|
|
|
*
|
|
31.4
|
|
|
|
*
|
|
32.1
|
|
|
|
*
|
|
32.2
|
|
|
|
*
|
|
32.3
|
|
|
|
*
|
|
32.4
|
|
|
|
*
|
|
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.
|
|
|
|
|
FERRELLGAS PARTNERS, L.P.
|
|
|
|
|
|
|
|
|
|
|
|
By Ferrellgas, Inc. (General Partner)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date:
|
September 27, 2018
|
|
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
|
|
9/27/2018
|
|
James E. Ferrell
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Pamela A. Breuckmann
|
|
Director
|
|
9/27/2018
|
|
Pamela A. Breuckmann
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Stephen M. Clifford
|
|
Director
|
|
9/27/2018
|
|
Stephen M. Clifford
|
|
|
|
|
|
|
|
|
|
|
|
/s/ A. Andrew Levison
|
|
Director
|
|
9/27/2018
|
|
A. Andrew Levison
|
|
|
|
|
|
|
|
|
|
|
|
/s/ John R. Lowden
|
|
Director
|
|
9/27/2018
|
|
John R. Lowden
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Michael F. Morrissey
|
|
Director
|
|
9/27/2018
|
|
Michael F. Morrissey
|
|
|
|
|
|
|
|
|
|
|
|
/s/ James K. Schwartz
|
|
Director
|
|
9/27/2018
|
|
James K. Schwartz
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Doran N. Schwartz
|
|
Senior Vice President; Chief Financial Officer; Treasurer (Principal Financial and Accounting Officer)
|
|
9/27/2018
|
|
Doran N. Schwartz
|
|
|
|
|
|
|
|
|
FERRELLGAS PARTNERS FINANCE CORP.
|
|
|
|
|
|
|
|
|
Date:
|
September 27, 2018
|
|
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
|
|
9/27/2018
|
|
James E. Ferrell
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Doran N. Schwartz
|
|
Senior Vice President; Chief Financial Officer; Treasurer (Principal Financial and Accounting Officer)
|
|
9/27/2018
|
|
Doran N. Schwartz
|
|
|
|
|
|
|
|
|
FERRELLGAS, L.P.
|
|
|
|
|
|
|
|
|
|
|
|
By Ferrellgas, Inc. (General Partner)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date:
|
September 27, 2018
|
|
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
|
|
9/27/2018
|
|
James E. Ferrell
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Pamela A. Breuckmann
|
|
Director
|
|
9/27/2018
|
|
Pamela A. Breuckmann
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Stephen M. Clifford
|
|
Director
|
|
9/27/2018
|
|
Stephen M. Clifford
|
|
|
|
|
|
|
|
|
|
|
|
/s/ A. Andrew Levison
|
|
Director
|
|
9/27/2018
|
|
A. Andrew Levison
|
|
|
|
|
|
|
|
|
|
|
|
/s/ John R. Lowden
|
|
Director
|
|
9/27/2018
|
|
John R. Lowden
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Michael F. Morrissey
|
|
Director
|
|
9/27/2018
|
|
Michael F. Morrissey
|
|
|
|
|
|
|
|
|
|
|
|
/s/ James K. Schwartz
|
|
Director
|
|
9/27/2018
|
|
James K. Schwartz
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Doran N. Schwartz
|
|
Senior Vice President; Chief Financial Officer; Treasurer (Principal Financial and Accounting Officer)
|
|
9/27/2018
|
|
Doran N. Schwartz
|
|
|
|
|
|
|
|
|
FERRELLGAS FINANCE CORP.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date:
|
September 27, 2018
|
|
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
|
|
9/27/2018
|
|
James E. Ferrell
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Doran N. Schwartz
|
|
Senior Vice President; Chief Financial Officer; Treasurer (Principal Financial and Accounting Officer)
|
|
9/27/2018
|
|
Doran N. Schwartz
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
2018
|
|
2017
|
||||
|
Current assets:
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
119,311
|
|
|
$
|
5,760
|
|
|
Accounts and notes receivable (including $120,079 and $109,407 of accounts receivable pledged as collateral at 2018 and 2017, respectively, and net of allowance for doubtful accounts of $2,455 and $1,976 at 2018 and 2017, respectively)
|
|
126,054
|
|
|
165,084
|
|
||
|
Inventories
|
|
83,694
|
|
|
92,552
|
|
||
|
Prepaid expenses and other current assets
|
|
34,862
|
|
|
33,388
|
|
||
|
Total current assets
|
|
363,921
|
|
|
296,784
|
|
||
|
|
|
|
|
|
||||
|
Property, plant and equipment, net
|
|
557,723
|
|
|
731,923
|
|
||
|
Goodwill
|
|
246,098
|
|
|
256,103
|
|
||
|
Intangible assets, net
|
|
120,951
|
|
|
251,102
|
|
||
|
Other assets, net
|
|
74,588
|
|
|
74,057
|
|
||
|
Total assets
|
|
$
|
1,363,281
|
|
|
$
|
1,609,969
|
|
|
|
|
|
|
|
||||
|
LIABILITIES AND PARTNERS' DEFICIT
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
|
|
|
||
|
Accounts payable
|
|
$
|
46,820
|
|
|
$
|
85,561
|
|
|
Short-term borrowings
|
|
32,800
|
|
|
59,781
|
|
||
|
Collateralized note payable
|
|
58,000
|
|
|
69,000
|
|
||
|
Other current liabilities
|
|
142,025
|
|
|
126,224
|
|
||
|
Total current liabilities
|
|
279,645
|
|
|
340,566
|
|
||
|
|
|
|
|
|
||||
|
Long-term debt
|
|
2,078,637
|
|
|
1,995,795
|
|
||
|
Other liabilities
|
|
39,476
|
|
|
31,118
|
|
||
|
Contingencies and commitments (Note N)
|
|
—
|
|
|
—
|
|
||
|
|
|
|
|
|
||||
|
Partners' deficit:
|
|
|
|
|
|
|
||
|
Common unitholders (97,152,665 units outstanding at 2018 and 2017)
|
|
(978,503
|
)
|
|
(701,188
|
)
|
||
|
General partner unitholder (989,926 units outstanding at 2018 and 2017)
|
|
(69,792
|
)
|
|
(66,991
|
)
|
||
|
Accumulated other comprehensive income
|
|
20,510
|
|
|
14,601
|
|
||
|
Total Ferrellgas Partners, L.P. partners' deficit
|
|
(1,027,785
|
)
|
|
(753,578
|
)
|
||
|
Noncontrolling interest
|
|
(6,692
|
)
|
|
(3,932
|
)
|
||
|
Total partners' deficit
|
|
(1,034,477
|
)
|
|
(757,510
|
)
|
||
|
Total liabilities and partners' deficit
|
|
$
|
1,363,281
|
|
|
$
|
1,609,969
|
|
|
See notes to consolidated financial statements.
|
||||||||
|
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
|
||||||||||||
|
|
||||||||||||
|
(in thousands, except per unit data)
|
||||||||||||
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Revenues:
|
|
|
|
|
|
|
||||||
|
Propane and other gas liquids sales
|
|
$
|
1,642,976
|
|
|
$
|
1,318,412
|
|
|
$
|
1,202,368
|
|
|
Midstream operations
|
|
282,319
|
|
|
466,703
|
|
|
625,238
|
|
|||
|
Other
|
|
147,847
|
|
|
145,162
|
|
|
211,761
|
|
|||
|
Total revenues
|
|
2,073,142
|
|
|
1,930,277
|
|
|
2,039,367
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Costs and expenses:
|
|
|
|
|
|
|
||||||
|
Cost of sales - propane and other gas liquids sales
|
|
973,414
|
|
|
694,155
|
|
|
564,433
|
|
|||
|
Cost of sales - midstream operations
|
|
255,559
|
|
|
429,439
|
|
|
471,234
|
|
|||
|
Cost of sales - other
|
|
68,654
|
|
|
67,267
|
|
|
126,237
|
|
|||
|
Operating expense
|
|
471,748
|
|
|
432,412
|
|
|
459,178
|
|
|||
|
Depreciation and amortization expense
|
|
101,795
|
|
|
103,351
|
|
|
150,513
|
|
|||
|
General and administrative expense
|
|
54,401
|
|
|
49,617
|
|
|
56,635
|
|
|||
|
Equipment lease expense
|
|
28,272
|
|
|
29,124
|
|
|
28,833
|
|
|||
|
Non-cash employee stock ownership plan compensation charge
|
|
13,859
|
|
|
15,088
|
|
|
27,595
|
|
|||
|
Asset impairments
|
|
10,005
|
|
|
—
|
|
|
658,118
|
|
|||
|
Loss on asset sales and disposals
|
|
187,399
|
|
|
14,457
|
|
|
30,835
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Operating income (loss)
|
|
(91,964
|
)
|
|
95,367
|
|
|
(534,244
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Interest expense
|
|
(168,467
|
)
|
|
(152,485
|
)
|
|
(137,937
|
)
|
|||
|
Other income, net
|
|
928
|
|
|
1,474
|
|
|
110
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Loss before income taxes
|
|
(259,503
|
)
|
|
(55,644
|
)
|
|
(672,071
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Income tax benefit
|
|
(2,678
|
)
|
|
(1,143
|
)
|
|
(36
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net loss
|
|
(256,825
|
)
|
|
(54,501
|
)
|
|
(672,035
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net loss attributable to noncontrolling interest
|
|
(2,244
|
)
|
|
(294
|
)
|
|
(6,620
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net loss attributable to Ferrellgas Partners, L.P.
|
|
(254,581
|
)
|
|
(54,207
|
)
|
|
(665,415
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Less: General partner's interest in net loss
|
|
(2,546
|
)
|
|
(542
|
)
|
|
(6,654
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Common unitholders' interest in net loss
|
|
$
|
(252,035
|
)
|
|
$
|
(53,665
|
)
|
|
$
|
(658,761
|
)
|
|
|
|
|
|
|
|
|
||||||
|
Basic and diluted net loss per common unitholders' interest
|
|
$
|
(2.59
|
)
|
|
$
|
(0.55
|
)
|
|
$
|
(6.68
|
)
|
|
|
|
|
|
|
|
|
||||||
|
Cash distributions declared per common unit
|
|
$
|
0.40
|
|
|
$
|
0.40
|
|
|
$
|
2.05
|
|
|
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,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Net loss
|
|
$
|
(256,825
|
)
|
|
$
|
(54,501
|
)
|
|
$
|
(672,035
|
)
|
|
Other comprehensive income
|
|
|
|
|
|
|
||||||
|
Change in value on risk management derivatives
|
|
30,231
|
|
|
22,525
|
|
|
1,789
|
|
|||
|
Reclassification of (gains) losses on derivatives to earnings
|
|
(24,319
|
)
|
|
1,938
|
|
|
27,302
|
|
|||
|
Foreign currency translation adjustment
|
|
—
|
|
|
320
|
|
|
—
|
|
|||
|
Pension liability adjustment
|
|
57
|
|
|
541
|
|
|
(333
|
)
|
|||
|
Other comprehensive income
|
|
5,969
|
|
|
25,324
|
|
|
28,758
|
|
|||
|
Comprehensive loss
|
|
(250,856
|
)
|
|
(29,177
|
)
|
|
(643,277
|
)
|
|||
|
Less: comprehensive loss attributable to noncontrolling interest
|
|
(2,184
|
)
|
|
(39
|
)
|
|
(6,328
|
)
|
|||
|
Comprehensive loss attributable to Ferrellgas Partners, LP
|
|
$
|
(248,672
|
)
|
|
$
|
(29,138
|
)
|
|
$
|
(636,949
|
)
|
|
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, 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 income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
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
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Contributions in connection with non-cash ESOP and stock and unit-based compensation charges
|
—
|
|
|
—
|
|
|
18,018
|
|
|
183
|
|
|
—
|
|
|
18,201
|
|
|
185
|
|
|
18,386
|
|
||||||
|
Other contributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,695
|
|
|
1,695
|
|
||||||
|
Distributions
|
—
|
|
|
—
|
|
|
(78,936
|
)
|
|
(797
|
)
|
|
—
|
|
|
(79,733
|
)
|
|
(1,050
|
)
|
|
(80,783
|
)
|
||||||
|
Common unit repurchases
|
(850.0
|
)
|
|
—
|
|
|
(15,851
|
)
|
|
—
|
|
|
—
|
|
|
(15,851
|
)
|
|
—
|
|
|
(15,851
|
)
|
||||||
|
Net loss
|
—
|
|
|
—
|
|
|
(53,665
|
)
|
|
(542
|
)
|
|
—
|
|
|
(54,207
|
)
|
|
(294
|
)
|
|
(54,501
|
)
|
||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25,069
|
|
|
25,069
|
|
|
255
|
|
|
25,324
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Balance at July 31, 2017
|
97,152.7
|
|
|
989.9
|
|
|
(701,188
|
)
|
|
(66,991
|
)
|
|
14,601
|
|
|
(753,578
|
)
|
|
(3,932
|
)
|
|
(757,510
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Contributions in connection with non-cash ESOP and stock and unit-based compensation charges
|
—
|
|
|
—
|
|
|
13,582
|
|
|
137
|
|
|
—
|
|
|
13,719
|
|
|
140
|
|
|
13,859
|
|
||||||
|
Distributions
|
—
|
|
|
—
|
|
|
(38,862
|
)
|
|
(392
|
)
|
|
—
|
|
|
(39,254
|
)
|
|
(716
|
)
|
|
(39,970
|
)
|
||||||
|
Net loss
|
—
|
|
|
—
|
|
|
(252,035
|
)
|
|
(2,546
|
)
|
|
—
|
|
|
(254,581
|
)
|
|
(2,244
|
)
|
|
(256,825
|
)
|
||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,909
|
|
|
5,909
|
|
|
60
|
|
|
5,969
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Balance at July 31, 2018
|
97,152.7
|
|
|
989.9
|
|
|
$
|
(978,503
|
)
|
|
$
|
(69,792
|
)
|
|
$
|
20,510
|
|
|
$
|
(1,027,785
|
)
|
|
$
|
(6,692
|
)
|
|
$
|
(1,034,477
|
)
|
|
See notes to consolidated financial statements.
|
|||||||||||||||||||||||||||||
|
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
|
|||||||||||
|
|
|||||||||||
|
(in thousands)
|
|||||||||||
|
|
For the year ended July 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net loss
|
$
|
(256,825
|
)
|
|
$
|
(54,501
|
)
|
|
$
|
(672,035
|
)
|
|
Reconciliation of net loss to net cash provided by operating activities:
|
|
|
|
|
|
||||||
|
Depreciation and amortization expense
|
101,795
|
|
|
103,351
|
|
|
150,513
|
|
|||
|
Non-cash employee stock ownership plan compensation charge
|
13,859
|
|
|
15,088
|
|
|
27,595
|
|
|||
|
Non-cash stock and unit-based compensation charge
|
—
|
|
|
3,298
|
|
|
9,324
|
|
|||
|
Asset impairments
|
10,005
|
|
|
—
|
|
|
658,118
|
|
|||
|
Loss on asset sales and disposals
|
187,399
|
|
|
14,457
|
|
|
30,835
|
|
|||
|
Unrealized gain on derivative instruments
|
(91
|
)
|
|
(2,895
|
)
|
|
—
|
|
|||
|
Change in fair value of contingent consideration
|
—
|
|
|
—
|
|
|
(100
|
)
|
|||
|
Provision for doubtful accounts
|
1,778
|
|
|
7
|
|
|
1,703
|
|
|||
|
Deferred tax expense (benefit)
|
(3,818
|
)
|
|
11
|
|
|
(504
|
)
|
|||
|
Exit costs associated with contracts - Midstream dispositions
|
11,804
|
|
|
—
|
|
|
—
|
|
|||
|
Other
|
9,997
|
|
|
7,933
|
|
|
4,967
|
|
|||
|
Changes in operating assets and liabilities, net of effects from business acquisitions and dispositions:
|
|
|
|
|
|
||||||
|
Accounts and notes receivable, net of securitization
|
18,629
|
|
|
(5,394
|
)
|
|
6,812
|
|
|||
|
Inventories
|
(1,231
|
)
|
|
(1,958
|
)
|
|
5,788
|
|
|||
|
Prepaid expenses and other current assets
|
(3,013
|
)
|
|
12,041
|
|
|
17,961
|
|
|||
|
Accounts payable
|
(24,189
|
)
|
|
17,469
|
|
|
(14,924
|
)
|
|||
|
Accrued interest expense
|
3,551
|
|
|
2,048
|
|
|
(658
|
)
|
|||
|
Other current liabilities
|
7,248
|
|
|
12,975
|
|
|
(40,252
|
)
|
|||
|
Other assets and liabilities
|
(2,750
|
)
|
|
3,358
|
|
|
9,184
|
|
|||
|
Net cash provided by operating activities
|
74,148
|
|
|
127,288
|
|
|
194,327
|
|
|||
|
|
|
|
|
|
|
||||||
|
Cash flows from investing activities:
|
|
|
|
|
|
||||||
|
Business acquisitions, net of cash acquired
|
(18,141
|
)
|
|
(3,539
|
)
|
|
(15,144
|
)
|
|||
|
Capital expenditures
|
(84,919
|
)
|
|
(50,472
|
)
|
|
(117,518
|
)
|
|||
|
Proceeds from sale of assets, dispositions and other
|
152,587
|
|
|
8,510
|
|
|
17,089
|
|
|||
|
Other
|
—
|
|
|
(37
|
)
|
|
(286
|
)
|
|||
|
Net cash provided by (used in) investing activities
|
49,527
|
|
|
(45,538
|
)
|
|
(115,859
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
||||||
|
Distributions
|
(39,254
|
)
|
|
(79,733
|
)
|
|
(204,160
|
)
|
|||
|
Proceeds from issuance of long-term debt
|
323,680
|
|
|
230,864
|
|
|
168,117
|
|
|||
|
Payments on long-term debt
|
(212,920
|
)
|
|
(174,292
|
)
|
|
(14,959
|
)
|
|||
|
Net additions to (reductions in) short-term borrowings
|
(51,379
|
)
|
|
(41,510
|
)
|
|
25,972
|
|
|||
|
Net additions to (reductions in) collateralized short-term borrowings
|
(11,000
|
)
|
|
5,000
|
|
|
(6,000
|
)
|
|||
|
Cash paid for financing costs
|
(18,535
|
)
|
|
(6,078
|
)
|
|
(1,214
|
)
|
|||
|
Noncontrolling interest activity
|
(716
|
)
|
|
645
|
|
|
(2,693
|
)
|
|||
|
Repurchase of common units (including fees of $34 for the year ended July 31, 2016)
|
—
|
|
|
(15,851
|
)
|
|
(46,432
|
)
|
|||
|
Proceeds from exercise of common unit options
|
—
|
|
|
—
|
|
|
182
|
|
|||
|
Cash contribution from general partner in connection with common unit issuances
|
—
|
|
|
—
|
|
|
32
|
|
|||
|
Net cash used in financing activities
|
(10,124
|
)
|
|
(80,955
|
)
|
|
(81,155
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Increase (decrease) in cash and cash equivalents
|
113,551
|
|
|
795
|
|
|
(2,687
|
)
|
|||
|
Cash and cash equivalents - beginning of year
|
5,760
|
|
|
4,965
|
|
|
7,652
|
|
|||
|
Cash and cash equivalents - end of year
|
$
|
119,311
|
|
|
$
|
5,760
|
|
|
$
|
4,965
|
|
|
See notes to consolidated financial statements.
|
|||||||||||
|
•
|
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,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Current expense (benefit)
|
|
$
|
1,140
|
|
|
$
|
(1,154
|
)
|
|
$
|
468
|
|
|
Deferred expense (benefit)
|
|
(3,818
|
)
|
|
11
|
|
|
(504
|
)
|
|||
|
Income tax benefit
|
|
$
|
(2,678
|
)
|
|
$
|
(1,143
|
)
|
|
$
|
(36
|
)
|
|
|
|
July 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Deferred tax assets (included in Other assets, net in 2018 and Prepaid expenses and other current assets in 2017)
|
|
$
|
715
|
|
|
$
|
1,068
|
|
|
Deferred tax liabilities (included in Other liabilities)
|
|
(16
|
)
|
|
(4,186
|
)
|
||
|
Net deferred tax asset (liability)
|
|
$
|
699
|
|
|
$
|
(3,118
|
)
|
|
•
|
Lindsey Propane LLC, based in Tennessee, acquired August 2017;
|
|
•
|
Sevier County Propane, based in Tennessee, acquired August 2017;
|
|
•
|
Service Plus Propane, Inc., based in Virginia, acquired September 2017;
|
|
•
|
Tapper Propane, Inc., based in Michigan, acquired November 2017; and
|
|
•
|
Diamond Propane LLC, based in New York, acquired June 2018.
|
|
•
|
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.
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Cash payments, net of cash acquired
|
|
$
|
18,141
|
|
|
$
|
3,539
|
|
|
$
|
4,476
|
|
|
Issuance of liabilities and other costs and considerations
|
|
2,426
|
|
|
856
|
|
|
2,126
|
|
|||
|
Aggregate fair value of transactions
|
|
$
|
20,567
|
|
|
$
|
4,395
|
|
|
$
|
6,602
|
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Working capital
|
|
$
|
758
|
|
|
$
|
139
|
|
|
$
|
(249
|
)
|
|
Customer tanks, buildings, land and other
|
|
10,022
|
|
|
1,220
|
|
|
3,625
|
|
|||
|
Customer lists
|
|
7,758
|
|
|
2,648
|
|
|
2,962
|
|
|||
|
Non-compete agreements
|
|
2,029
|
|
|
388
|
|
|
264
|
|
|||
|
Aggregate fair value of net assets acquired
|
|
$
|
20,567
|
|
|
$
|
4,395
|
|
|
$
|
6,602
|
|
|
|
|
June 24, 2016
|
||
|
Working capital
|
|
$
|
(8,315
|
)
|
|
Transportation equipment
|
|
293,491
|
|
|
|
Injection stations and pipelines
|
|
41,632
|
|
|
|
Goodwill
|
|
189,196
|
|
|
|
Customer relationships
|
|
277,224
|
|
|
|
Non-compete agreements
|
|
10,000
|
|
|
|
Trade names & trademarks
|
|
9,400
|
|
|
|
Office equipment
|
|
7,449
|
|
|
|
Other
|
|
2,375
|
|
|
|
Aggregate fair value of net assets acquired
|
|
$
|
822,452
|
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Loss on sale of:
|
|
|
|
|
|
|
||||||
|
Propane-related accessories reporting unit
|
|
$
|
15,194
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Midstream trucking, water disposal & terminal assets
|
|
120,240
|
|
|
—
|
|
|
—
|
|
|||
|
Midstream railcars
|
|
36,762
|
|
|
—
|
|
|
—
|
|
|||
|
Bridger Energy
|
|
4,002
|
|
|
—
|
|
|
—
|
|
|||
|
Midstream trucks
|
|
—
|
|
|
—
|
|
|
13,810
|
|
|||
|
Other
|
|
11,201
|
|
|
14,457
|
|
|
17,025
|
|
|||
|
Loss on asset sales and disposals
|
|
$
|
187,399
|
|
|
$
|
14,457
|
|
|
$
|
30,835
|
|
|
(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 ("Bacchus"), 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
0.9 million
of Ferrellgas Partners' common units, which were cancelled upon receipt, and approximately
23 thousand
barrels of crude oil;
|
|
(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.
|
|
|
|
2018
|
|
2017
|
||||
|
Propane gas and related products
|
|
$
|
71,180
|
|
|
$
|
67,049
|
|
|
Appliances, parts and supplies, and other
|
|
12,514
|
|
|
25,503
|
|
||
|
Inventories
|
|
$
|
83,694
|
|
|
$
|
92,552
|
|
|
|
Estimated useful lives
|
|
2018
|
|
2017
|
||||
|
Land
|
Indefinite
|
|
$
|
33,719
|
|
|
$
|
35,824
|
|
|
Land improvements
|
2-20
|
|
13,361
|
|
|
14,342
|
|
||
|
Buildings and improvements
|
20
|
|
71,612
|
|
|
73,333
|
|
||
|
Vehicles, including transport trailers
|
8-20
|
|
85,893
|
|
|
121,233
|
|
||
|
Bulk equipment and district facilities
|
5-30
|
|
103,627
|
|
|
104,291
|
|
||
|
Tanks, cylinders and customer equipment
|
2-30
|
|
769,165
|
|
|
755,867
|
|
||
|
Salt water disposal wells and related equipment
|
2-30
|
|
—
|
|
|
52,495
|
|
||
|
Rail cars
|
30
|
|
—
|
|
|
91,787
|
|
||
|
Injection stations
|
20
|
|
—
|
|
|
13,130
|
|
||
|
Pipeline
|
15
|
|
—
|
|
|
1,663
|
|
||
|
Computer and office equipment
|
2-5
|
|
109,346
|
|
|
118,518
|
|
||
|
Construction in progress
|
n/a
|
|
14,394
|
|
|
10,974
|
|
||
|
|
|
|
1,201,117
|
|
|
1,393,457
|
|
||
|
Less: accumulated depreciation
|
|
|
643,394
|
|
|
661,534
|
|
||
|
Property, plant and equipment, net
|
|
|
$
|
557,723
|
|
|
$
|
731,923
|
|
|
|
|
2018
|
|
2017
|
||||
|
Notes receivable, less current portion
|
|
$
|
27,491
|
|
|
$
|
32,500
|
|
|
Other
|
|
47,097
|
|
|
41,557
|
|
||
|
Other assets, net
|
|
$
|
74,588
|
|
|
$
|
74,057
|
|
|
|
|
2018
|
|
2017
|
||||
|
Accrued interest
|
|
$
|
22,222
|
|
|
$
|
18,671
|
|
|
Customer deposits and advances
|
|
22,829
|
|
|
25,541
|
|
||
|
Accrued payroll
|
|
16,060
|
|
|
19,704
|
|
||
|
Accrued insurance
|
|
15,100
|
|
|
13,615
|
|
||
|
Other
|
|
65,814
|
|
|
48,693
|
|
||
|
Other current liabilities
|
|
$
|
142,025
|
|
|
$
|
126,224
|
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Operating expense
|
|
$
|
195,646
|
|
|
$
|
175,164
|
|
|
$
|
167,980
|
|
|
Depreciation and amortization expense
|
|
4,947
|
|
|
3,909
|
|
|
4,282
|
|
|||
|
Equipment lease expense
|
|
25,765
|
|
|
26,299
|
|
|
25,967
|
|
|||
|
|
|
$
|
226,358
|
|
|
$
|
205,372
|
|
|
$
|
198,229
|
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
CASH PAID (REFUNDED) FOR:
|
|
|
|
|
|
|
||||||
|
Interest
|
|
$
|
159,271
|
|
|
$
|
143,441
|
|
|
$
|
133,629
|
|
|
Income taxes
|
|
$
|
(291
|
)
|
|
$
|
310
|
|
|
$
|
777
|
|
|
NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
|
|
|
|
|
|
||||||
|
Liabilities incurred in connection with acquisitions
|
|
$
|
1,993
|
|
|
$
|
139
|
|
|
$
|
2,126
|
|
|
Change in accruals for property, plant and equipment additions
|
|
$
|
264
|
|
|
$
|
164
|
|
|
$
|
(1,122
|
)
|
|
|
2018
|
|
2017
|
||||
|
Accounts receivable pledged as collateral
|
$
|
120,079
|
|
|
$
|
109,407
|
|
|
Accounts receivable
|
8,272
|
|
|
47,346
|
|
||
|
Note receivable, current portion
|
132
|
|
|
10,000
|
|
||
|
Other
|
26
|
|
|
307
|
|
||
|
Less: Allowance for doubtful accounts
|
(2,455
|
)
|
|
(1,976
|
)
|
||
|
Accounts and notes receivable, net
|
$
|
126,054
|
|
|
$
|
165,084
|
|
|
|
|
July 31, 2018
|
|
July 31, 2017
|
||||||||||||||||||||
|
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net
|
||||||||||||
|
Goodwill, net
|
|
$
|
246,098
|
|
|
$
|
—
|
|
|
$
|
246,098
|
|
|
$
|
256,103
|
|
|
$
|
—
|
|
|
$
|
256,103
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Intangible assets, net
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Amortized intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Customer related
|
|
$
|
441,393
|
|
|
$
|
(376,605
|
)
|
|
$
|
64,788
|
|
|
$
|
556,678
|
|
|
$
|
(397,891
|
)
|
|
$
|
158,787
|
|
|
Non-compete agreements
|
|
24,653
|
|
|
(19,511
|
)
|
|
5,142
|
|
|
39,875
|
|
|
(27,887
|
)
|
|
11,988
|
|
||||||
|
Permits and favorable lease arrangements
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,225
|
|
|
(3,506
|
)
|
|
13,719
|
|
||||||
|
Other
|
|
3,513
|
|
|
(3,513
|
)
|
|
—
|
|
|
9,301
|
|
|
(7,144
|
)
|
|
2,157
|
|
||||||
|
|
|
469,559
|
|
|
(399,629
|
)
|
|
69,930
|
|
|
623,079
|
|
|
(436,428
|
)
|
|
186,651
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Unamortized intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Trade names & trademarks
|
|
51,021
|
|
|
—
|
|
|
51,021
|
|
|
64,451
|
|
|
—
|
|
|
64,451
|
|
||||||
|
Total intangible assets, net
|
|
$
|
520,580
|
|
|
$
|
(399,629
|
)
|
|
$
|
120,951
|
|
|
$
|
687,530
|
|
|
$
|
(436,428
|
)
|
|
$
|
251,102
|
|
|
|
Propane operations and related equipment sales
|
||
|
Balance July 31, 2016
|
$
|
256,103
|
|
|
Acquisitions
|
—
|
|
|
|
Balance July 31, 2017
|
256,103
|
|
|
|
Impairment
|
(10,005
|
)
|
|
|
Balance July 31, 2018
|
$
|
246,098
|
|
|
Aggregate amortization expense related to intangible assets, net:
|
|||
|
For the year ended July 31,
|
|
||
|
2018
|
$
|
31,345
|
|
|
2017
|
32,148
|
|
|
|
2016
|
61,970
|
|
|
|
Estimated amortization expense:
|
|||
|
For the year ended July 31,
|
|||
|
2019
|
$
|
14,388
|
|
|
2020
|
8,877
|
|
|
|
2021
|
8,182
|
|
|
|
2022
|
6,810
|
|
|
|
2023
|
6,492
|
|
|
|
|
|
2018
|
|
2017
|
||||
|
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 $2,375 and $3,166 at 2018 and 2017, respectively (3)
|
|
477,375
|
|
|
478,166
|
|
||
|
Fixed rate, 8.625%, due 2020, net of unamortized discount of $3,766 and $5,976 at 2018 and 2017, respectively (2)
|
|
353,234
|
|
|
351,024
|
|
||
|
Fair value adjustments related to interest rate swaps
|
|
—
|
|
|
471
|
|
||
|
|
|
|
|
|
||||
|
Secured credit facilities
|
|
|
|
|
||||
|
Variable interest rate, Term Loan, matures May 2023
|
|
275,000
|
|
|
—
|
|
||
|
Variable interest rate, Revolving Facility (net of $59.8 million classified as short-term borrowings at July 31, 2017)
|
|
—
|
|
|
185,719
|
|
||
|
|
|
|
|
|
||||
|
Notes payable
|
|
|
|
|
||||
|
11.2% and 12.0% weighted average interest rate at July 31, 2018 and 2017, respectively, due 2019 to 2025, net of unamortized discount of $977 and $1,128 at July 31, 2018 and 2017, respectively
|
|
6,221
|
|
|
5,958
|
|
||
|
Total debt, excluding unamortized debt issuance and other costs
|
|
2,111,830
|
|
|
2,021,338
|
|
||
|
Unamortized debt issuance and other costs
|
|
(30,791
|
)
|
|
(22,965
|
)
|
||
|
Less: current portion, included in other current liabilities on the consolidated balance sheets
|
|
2,402
|
|
|
2,578
|
|
||
|
Long-term debt
|
|
$
|
2,078,637
|
|
|
$
|
1,995,795
|
|
|
(1)
|
During
November 2010
, Ferrellgas issued
$500.0 million
in aggregate principal amount of
6.50%
senior notes due
2021
. 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
|
|
(2)
|
During
January 2017
, Ferrellgas issued,
$175.0 million
in aggregate principal amount of additional
8.625%
unsecured senior notes due
2020
, issued at
96%
of par. Ferrellgas contributed the net proceeds from the offering of approximately
$166.1 million
to the operating partnership, which used such amounts to repay borrowings under its secured credit facility. During April 2010, Ferrellgas issued
$280.0 million
of its fixed rate senior notes. During March 2011, Ferrellgas redeemed
$98.0 million
of these fixed rate senior notes. The unsecured senior notes bear interest from the date of issuance, payable
semi-annually
in arrears on June 15 and December 15 of each year.
|
|
(3)
|
During fiscal
2014
, Ferrellgas issued
$475.0 million
in aggregate principal amount of
6.75%
senior notes due
2022
. The senior notes bear interest from the date of issuance, payable
semi-annually
in arrears on January 15 and July 15 of each year. Ferrellgas would incur prepayment penalties if it were to repay the notes prior to November
2019
.
|
|
(4)
|
During
June 2015
, Ferrellgas issued
$500.0 million
in aggregate principal amount of
6.75%
senior notes due
2023
. 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 June
2021
.
|
|
For the year ending July 31,
|
|
Scheduled annual principal payments
|
|
|
|
2019
|
|
$
|
2,402
|
|
|
2020
|
|
358,671
|
|
|
|
2021
|
|
501,456
|
|
|
|
2022
|
|
475,796
|
|
|
|
2023
|
|
775,426
|
|
|
|
Thereafter
|
|
447
|
|
|
|
Total
|
|
$
|
2,114,198
|
|
|
|
|
2018
|
|
2017
|
||
|
Public common unitholders (1)
|
|
69,612,939
|
|
|
69,612,939
|
|
|
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
|
|
|
(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 an approximate
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
23.4%
.
|
|
(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 owned by the James E. Ferrell Revocable Trust Two and other family trusts, all of which James E. Ferrell and/or his family members are the trustees and beneficiaries. James E. Ferrell holds all voting common stock of JEF Capital Management. 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.
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Public common unitholders
|
|
$
|
27,846
|
|
|
$
|
56,561
|
|
|
$
|
145,666
|
|
|
Ferrell Companies
|
|
9,012
|
|
|
18,305
|
|
|
46,184
|
|
|||
|
FCI Trading Corp.
|
|
80
|
|
|
160
|
|
|
400
|
|
|||
|
Ferrell Propane, Inc.
|
|
20
|
|
|
41
|
|
|
104
|
|
|||
|
James E. Ferrell
|
|
1,904
|
|
|
3,869
|
|
|
9,764
|
|
|||
|
General partner
|
|
392
|
|
|
797
|
|
|
2,042
|
|
|||
|
|
|
$
|
39,254
|
|
|
$
|
79,733
|
|
|
$
|
204,160
|
|
|
Ferrell Companies
|
$
|
2,253
|
|
|
FCI Trading Corp.
|
20
|
|
|
|
Ferrell Propane, Inc.
|
5
|
|
|
|
James E. Ferrell
|
476
|
|
|
|
General partner
|
98
|
|
|
|
|
|
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, 2018:
|
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Commodity derivatives
|
|
$
|
—
|
|
|
$
|
22,470
|
|
|
$
|
—
|
|
|
$
|
22,470
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Commodity derivatives
|
|
$
|
—
|
|
|
$
|
(1,910
|
)
|
|
$
|
—
|
|
|
$
|
(1,910
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
July 31, 2017:
|
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
583
|
|
|
$
|
—
|
|
|
$
|
583
|
|
|
Commodity derivatives
|
|
$
|
—
|
|
|
$
|
16,212
|
|
|
$
|
—
|
|
|
$
|
16,212
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
(707
|
)
|
|
$
|
—
|
|
|
$
|
(707
|
)
|
|
Commodity derivatives
|
|
$
|
—
|
|
|
$
|
(1,258
|
)
|
|
$
|
—
|
|
|
$
|
(1,258
|
)
|
|
|
|
July 31, 2018
|
||||||||||
|
|
|
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
|
|
$
|
17,123
|
|
|
Other current liabilities
|
|
$
|
1,832
|
|
|
Commodity derivatives-propane
|
|
Other assets, net
|
|
5,347
|
|
|
Other liabilities
|
|
78
|
|
||
|
|
|
Total
|
|
$
|
22,470
|
|
|
Total
|
|
$
|
1,910
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
July 31, 2017
|
||||||||||
|
|
|
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
|
|
$
|
11,061
|
|
|
Other current liabilities
|
|
$
|
415
|
|
|
Commodity derivatives-propane
|
|
Other assets, net
|
|
4,413
|
|
|
Other liabilities
|
|
15
|
|
||
|
Interest rate swap agreements
|
|
Prepaid expenses and other current assets
|
|
583
|
|
|
Other current liabilities
|
|
595
|
|
||
|
Interest rate swap agreements
|
|
Other assets, net
|
|
—
|
|
|
Other liabilities
|
|
112
|
|
||
|
Derivatives not designated as hedging instruments
|
|
|
|
|
|
|
|
|
||||
|
Commodity derivatives-crude oil
|
|
Prepaid expenses and other current assets
|
|
738
|
|
|
Other current liabilities
|
|
828
|
|
||
|
|
|
Total
|
|
$
|
16,795
|
|
|
Total
|
|
$
|
1,965
|
|
|
|
|
July 31, 2018
|
||||||||||
|
|
|
Assets
|
|
Liabilities
|
||||||||
|
Description
|
|
Location
|
|
Amount
|
|
Location
|
|
Amount
|
||||
|
Margin Balances
|
|
Prepaid expense and other current assets
|
|
$
|
2,851
|
|
|
Other current liabilities
|
|
$
|
12,308
|
|
|
|
|
Other assets, net
|
|
927
|
|
|
Other liabilities
|
|
4,235
|
|
||
|
|
|
|
|
$
|
3,778
|
|
|
|
|
$
|
16,543
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
July 31, 2017
|
||||||||||
|
|
|
Assets
|
|
Liabilities
|
||||||||
|
Description
|
|
Location
|
|
Amount
|
|
Location
|
|
Amount
|
||||
|
Margin Balances
|
|
Prepaid expense and other current assets
|
|
$
|
1,778
|
|
|
Other current liabilities
|
|
$
|
7,729
|
|
|
|
|
Other assets, net
|
|
1,631
|
|
|
Other liabilities
|
|
3,073
|
|
||
|
|
|
|
|
$
|
3,409
|
|
|
|
|
$
|
10,802
|
|
|
|
|
|
|
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,
|
||||||||||||||||||||
|
|
|
|
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||
|
Interest rate swap agreements
|
|
Interest expense
|
|
$
|
266
|
|
|
$
|
1,319
|
|
|
$
|
1,919
|
|
|
$
|
(6,825
|
)
|
|
$
|
(9,100
|
)
|
|
$
|
(9,100
|
)
|
|
|
|
For the year ended July 31, 2018
|
|
|
||||||||||
|
|
|
|
|
|
|
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
|
|
$
|
30,231
|
|
|
Cost of product sold- propane and other gas liquids sales
|
|
$
|
24,714
|
|
|
$
|
—
|
|
|
Interest rate swap agreements
|
|
—
|
|
|
Interest expense
|
|
(395
|
)
|
|
—
|
|
|||
|
|
|
$
|
30,231
|
|
|
|
|
$
|
24,319
|
|
|
$
|
—
|
|
|
|
|
For the year ended July 31, 2017
|
|
|
||||||||||
|
|
|
|
|
|
|
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
|
|
$
|
21,659
|
|
|
Cost of product sold- propane and other gas liquids sales
|
|
$
|
154
|
|
|
$
|
—
|
|
|
Interest rate swap agreements
|
|
866
|
|
|
Interest expense
|
|
(2,092
|
)
|
|
—
|
|
|||
|
|
|
$
|
22,525
|
|
|
|
|
$
|
(1,938
|
)
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
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, 2018
|
||||
|
Derivatives Not Designated as Hedging Instruments
|
|
Amount of Gain (Loss) Recognized in Income
|
|
Location of Gain (Loss) Reclassified in Income
|
||
|
Commodity derivatives - crude oil
|
|
$
|
(3,470
|
)
|
|
Cost of sales - midstream operations
|
|
|
|
|
|
|
||
|
|
|
For the year ended July 31, 2017
|
||||
|
Derivatives Not Designated as Hedging Instruments
|
|
Amount of Gain (Loss) Recognized in Income
|
|
Location of Gain (Loss) Reclassified in Income
|
||
|
Commodity derivatives - crude oil
|
|
$
|
(425
|
)
|
|
Cost of sales - midstream operations
|
|
Commodity derivatives - vehicle fuel
|
|
$
|
1,090
|
|
|
Operating expense
|
|
|
|
|
|
|
||
|
|
|
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,
|
||||||||||
|
Gains and losses on derivatives included in AOCI
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Beginning balance
|
|
$
|
14,648
|
|
|
$
|
(9,815
|
)
|
|
$
|
(38,906
|
)
|
|
Change in value on risk management commodity derivatives
|
|
30,231
|
|
|
21,659
|
|
|
4,409
|
|
|||
|
Reclassification of (gains) and losses of commodity hedges to cost of product sold - propane and other gas liquids sales, net
|
|
(24,714
|
)
|
|
(154
|
)
|
|
24,438
|
|
|||
|
Change in value on risk management interest rate derivatives
|
|
—
|
|
|
866
|
|
|
(2,620
|
)
|
|||
|
Reclassification of (gains) and losses on interest rate hedges to interest expense
|
|
395
|
|
|
2,092
|
|
|
2,864
|
|
|||
|
Ending balance
|
|
$
|
20,560
|
|
|
$
|
14,648
|
|
|
$
|
(9,815
|
)
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Operating expense
|
|
$
|
243,407
|
|
|
$
|
228,969
|
|
|
$
|
230,437
|
|
|
|
|
|
|
|
|
|
||||||
|
General and administrative expense
|
|
$
|
28,282
|
|
|
$
|
31,068
|
|
|
$
|
30,239
|
|
|
|
|
Future minimum rental and buyout amounts by fiscal year
|
||||||||||||||||||||||
|
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
||||||||||||
|
Operating lease obligations
|
|
$
|
42,356
|
|
|
$
|
33,137
|
|
|
$
|
26,142
|
|
|
$
|
19,173
|
|
|
$
|
13,867
|
|
|
$
|
16,624
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating lease buyouts
|
|
$
|
3,884
|
|
|
$
|
3,131
|
|
|
$
|
3,526
|
|
|
$
|
6,035
|
|
|
$
|
3,527
|
|
|
$
|
8,540
|
|
|
|
|
Contract exit costs
|
||
|
July 31, 2017
|
|
$
|
—
|
|
|
Net expense
|
|
11,804
|
|
|
|
Cash payments and other
|
|
—
|
|
|
|
July 31, 2018
|
|
$
|
11,804
|
|
|
|
|
|
||
|
|
|
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,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Common unitholders’ interest in net loss
|
|
$
|
(252,035
|
)
|
|
$
|
(53,665
|
)
|
|
$
|
(658,761
|
)
|
|
|
|
|
|
|
|
|
||||||
|
Weighted average common units outstanding (in thousands)
|
|
97,152.7
|
|
|
97,229.5
|
|
|
98,682.8
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Dilutive securities
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Weighted average common units outstanding plus dilutive securities
|
|
97,152.7
|
|
|
97,229.5
|
|
|
98,682.8
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Basic and diluted net loss per common unitholders’ interest
|
|
$
|
(2.59
|
)
|
|
$
|
(0.55
|
)
|
|
$
|
(6.68
|
)
|
|
|
|
Year Ended July 31, 2018
|
||||||||||
|
|
|
Propane operations and related equipment sales
|
|
Corporate and other
|
|
Total
|
||||||
|
|
|
|||||||||||
|
|
|
|||||||||||
|
Segment revenues
|
|
$
|
1,790,823
|
|
|
$
|
282,319
|
|
|
$
|
2,073,142
|
|
|
Direct costs (1)
|
|
1,514,755
|
|
|
316,468
|
|
|
1,831,223
|
|
|||
|
Adjusted EBITDA
|
|
$
|
276,068
|
|
|
$
|
(34,149
|
)
|
|
$
|
241,919
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Year Ended July 31, 2017
|
||||||||||
|
|
|
Propane operations and related equipment sales
|
|
Corporate and other
|
|
Total
|
||||||
|
|
|
|||||||||||
|
|
|
|||||||||||
|
Segment revenues
|
|
$
|
1,463,574
|
|
|
$
|
466,703
|
|
|
$
|
1,930,277
|
|
|
Direct costs (1)
|
|
1,198,150
|
|
|
502,064
|
|
|
1,700,214
|
|
|||
|
Adjusted EBITDA
|
|
$
|
265,424
|
|
|
$
|
(35,361
|
)
|
|
$
|
230,063
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Year Ended July 31, 2016
|
||||||||||
|
|
|
Propane operations and related equipment sales
|
|
Corporate and other
|
|
Total
|
||||||
|
|
|
|||||||||||
|
|
|
|||||||||||
|
Segment revenues
|
|
$
|
1,414,129
|
|
|
$
|
625,238
|
|
|
$
|
2,039,367
|
|
|
Direct costs (1)
|
|
1,127,382
|
|
|
567,255
|
|
|
1,694,637
|
|
|||
|
Adjusted EBITDA
|
|
$
|
286,747
|
|
|
$
|
57,983
|
|
|
$
|
344,730
|
|
|
|
|
Year Ended July 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Net loss attributable to Ferrellgas Partners, L.P.
|
|
$
|
(254,581
|
)
|
|
$
|
(54,207
|
)
|
|
$
|
(665,415
|
)
|
|
Income tax benefit
|
|
(2,678
|
)
|
|
(1,143
|
)
|
|
(36
|
)
|
|||
|
Interest expense
|
|
168,467
|
|
|
152,485
|
|
|
137,937
|
|
|||
|
Depreciation and amortization expense
|
|
101,795
|
|
|
103,351
|
|
|
150,513
|
|
|||
|
EBITDA
|
|
13,003
|
|
|
200,486
|
|
|
(377,001
|
)
|
|||
|
Non-cash employee stock ownership plan compensation charge
|
|
13,859
|
|
|
15,088
|
|
|
27,595
|
|
|||
|
Non-cash stock-based compensation charge
|
|
—
|
|
|
3,298
|
|
|
9,324
|
|
|||
|
Asset impairments
|
|
10,005
|
|
|
—
|
|
|
658,118
|
|
|||
|
Loss on asset sales and disposals
|
|
187,399
|
|
|
14,457
|
|
|
30,835
|
|
|||
|
Other income, net
|
|
(928
|
)
|
|
(1,474
|
)
|
|
(110
|
)
|
|||
|
Change in fair value of contingent consideration
|
|
—
|
|
|
—
|
|
|
(100
|
)
|
|||
|
Severance costs
|
|
1,663
|
|
|
1,959
|
|
|
1,453
|
|
|||
|
Litigation fees and settlements
|
|
6,065
|
|
|
—
|
|
|
—
|
|
|||
|
Acquisition and transition expenses
|
|
—
|
|
|
—
|
|
|
99
|
|
|||
|
Unrealized (non-cash) loss (gains) on changes in fair value of derivatives
|
|
1,293
|
|
|
(3,457
|
)
|
|
1,137
|
|
|||
|
Exit costs associated with contracts - Midstream dispositions
|
|
11,804
|
|
|
—
|
|
|
—
|
|
|||
|
Net loss attributable to noncontrolling interest
|
|
(2,244
|
)
|
|
(294
|
)
|
|
(6,620
|
)
|
|||
|
Adjusted EBITDA
|
|
$
|
241,919
|
|
|
$
|
230,063
|
|
|
$
|
344,730
|
|
|
|
|
July 31,
|
|
July 31,
|
||||
|
|
2018
|
|
2017
|
|||||
|
Assets
|
|
|
|
|
||||
|
Propane operations and related equipment sales
|
|
$
|
1,196,084
|
|
|
$
|
1,194,905
|
|
|
Corporate and other
|
|
167,197
|
|
|
415,064
|
|
||
|
Total consolidated assets
|
|
$
|
1,363,281
|
|
|
$
|
1,609,969
|
|
|
|
|
Year Ended July 31, 2018
|
||||||||||||
|
|
|
Propane operations and related equipment sales
|
|
|
Corporate and other
|
|
Total
|
|||||||
|
Capital expenditures:
|
|
|
|
|
|
|
|
|||||||
|
Maintenance
|
|
$
|
23,979
|
|
|
|
$
|
3,584
|
|
|
$
|
27,563
|
|
|
|
Growth
|
|
51,229
|
|
|
|
1,255
|
|
|
52,484
|
|
||||
|
Total
|
|
$
|
75,208
|
|
|
|
$
|
4,839
|
|
|
$
|
80,047
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
Year Ended July 31, 2017
|
||||||||||||
|
|
|
Propane operations and related equipment sales
|
|
|
Corporate and other
|
|
Total
|
|||||||
|
Capital expenditures:
|
|
|
|
|
|
|
|
|||||||
|
Maintenance
|
|
$
|
13,330
|
|
|
|
$
|
3,808
|
|
|
$
|
17,138
|
|
|
|
Growth
|
|
28,912
|
|
|
|
315
|
|
|
29,227
|
|
||||
|
Total
|
|
$
|
42,242
|
|
|
|
$
|
4,123
|
|
|
$
|
46,365
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
Year Ended July 31, 2016
|
||||||||||||
|
|
|
Propane operations and related equipment sales
|
|
|
Corporate and other
|
|
Total
|
|||||||
|
Capital expenditures:
|
|
|
|
|
|
|
|
|||||||
|
Maintenance
|
|
$
|
13,487
|
|
|
|
$
|
3,390
|
|
|
$
|
16,877
|
|
|
|
Growth
|
|
32,906
|
|
|
|
63,152
|
|
|
96,058
|
|
||||
|
Total
|
|
$
|
46,393
|
|
|
|
$
|
66,542
|
|
|
$
|
112,935
|
|
|
|
For the year ended July 31, 2018
|
|
First quarter
|
|
Second quarter
|
|
Third quarter
|
|
Fourth quarter
|
||||||||
|
Revenues
|
|
$
|
454,655
|
|
|
$
|
755,156
|
|
|
$
|
515,810
|
|
|
$
|
347,521
|
|
|
Gross margin from propane and other gas liquids sales (a)
|
|
123,243
|
|
|
229,321
|
|
|
190,883
|
|
|
126,115
|
|
||||
|
Gross margin from midstream operations (b)
|
|
12,635
|
|
|
10,209
|
|
|
8,077
|
|
|
(4,161
|
)
|
||||
|
Net earnings (loss) (c)
|
|
(48,316
|
)
|
|
(1,774
|
)
|
|
11,062
|
|
|
(217,797
|
)
|
||||
|
Net earnings (loss) attributable to Ferrellgas Partners, L.P.
|
|
(47,915
|
)
|
|
(1,843
|
)
|
|
10,861
|
|
|
(215,684
|
)
|
||||
|
Common unitholders’ interest in net earnings (loss)
|
|
(47,436
|
)
|
|
(1,824
|
)
|
|
10,752
|
|
|
(213,527
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic and diluted net earnings (loss) per common unitholders’ interest
|
|
$
|
(0.49
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
0.11
|
|
|
$
|
(2.20
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
For the year ended July 31, 2017
|
|
First quarter
|
|
Second quarter
|
|
Third quarter
|
|
Fourth quarter
|
||||||||
|
Revenues
|
|
$
|
379,542
|
|
|
$
|
579,250
|
|
|
$
|
538,109
|
|
|
$
|
433,376
|
|
|
Gross margin from propane and other gas liquids sales (a)
|
|
123,187
|
|
|
202,346
|
|
|
171,950
|
|
|
126,774
|
|
||||
|
Gross margin from midstream operations (b)
|
|
13,402
|
|
|
9,763
|
|
|
7,909
|
|
|
6,190
|
|
||||
|
Net earnings (loss)
|
|
(43,471
|
)
|
|
38,528
|
|
|
6,691
|
|
|
(56,249
|
)
|
||||
|
Net earnings (loss) attributable to Ferrellgas Partners, L.P.
|
|
(43,073
|
)
|
|
38,098
|
|
|
6,536
|
|
|
(55,768
|
)
|
||||
|
Common unitholders’ interest in net earnings (loss)
|
|
(42,642
|
)
|
|
37,717
|
|
|
6,470
|
|
|
(55,210
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic and diluted net earnings (loss) per common unitholders’ interest
|
|
$
|
(0.44
|
)
|
|
$
|
0.39
|
|
|
$
|
0.07
|
|
|
$
|
(0.57
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
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
|
)
|
|
(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
$10.0 million
in the second quarter of fiscal 2018 and
$29.3 million
and
$628.8 million
in the first and fourth quarters of fiscal 2016, respectively.
|
|
FERRELLGAS PARTNERS FINANCE CORP.
|
|||||||
|
(a wholly-owned subsidiary of Ferrellgas Partners, L.P.)
|
|||||||
|
BALANCE SHEETS
|
|||||||
|
|
|
||||||
|
|
July 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
ASSETS
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Cash
|
$
|
1,000
|
|
|
$
|
1,000
|
|
|
Prepaid expenses and other current assets
|
1,850
|
|
|
—
|
|
||
|
Total assets
|
$
|
2,850
|
|
|
$
|
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
|
29,020
|
|
|
25,055
|
|
||
|
|
|
|
|
||||
|
Accumulated deficit
|
(27,170
|
)
|
|
(25,055
|
)
|
||
|
Total stockholder's equity
|
$
|
2,850
|
|
|
$
|
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,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
|
|
|
|
|
||||||
|
General and administrative expense
|
$
|
2,115
|
|
|
$
|
5,308
|
|
|
$
|
2,262
|
|
|
|
|
|
|
|
|
||||||
|
Net loss
|
$
|
(2,115
|
)
|
|
$
|
(5,308
|
)
|
|
$
|
(2,262
|
)
|
|
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, 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
|
|
||||
|
Capital contribution
|
|
—
|
|
|
—
|
|
|
5,308
|
|
|
—
|
|
|
5,308
|
|
||||
|
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,308
|
)
|
|
(5,308
|
)
|
||||
|
July 31, 2017
|
|
1,000
|
|
|
1,000
|
|
|
25,055
|
|
|
(25,055
|
)
|
|
1,000
|
|
||||
|
Capital contribution
|
|
—
|
|
|
—
|
|
|
3,965
|
|
|
—
|
|
|
3,965
|
|
||||
|
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,115
|
)
|
|
(2,115
|
)
|
||||
|
July 31, 2018
|
|
1,000
|
|
|
$
|
1,000
|
|
|
$
|
29,020
|
|
|
$
|
(27,170
|
)
|
|
$
|
2,850
|
|
|
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,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net loss
|
$
|
(2,115
|
)
|
|
$
|
(5,308
|
)
|
|
$
|
(2,262
|
)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|||
|
Prepaid expenses and other current assets
|
(1,850
|
)
|
|
—
|
|
|
—
|
|
|||
|
Cash used in operating activities
|
(3,965
|
)
|
|
(5,308
|
)
|
|
(2,262
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
||||||
|
Capital contribution
|
3,965
|
|
|
5,308
|
|
|
2,262
|
|
|||
|
Cash provided by financing activities
|
3,965
|
|
|
5,308
|
|
|
2,262
|
|
|||
|
|
|
|
|
|
|
||||||
|
Change in cash
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Cash - beginning of year
|
1,000
|
|
|
1,000
|
|
|
1,000
|
|
|||
|
Cash - end of year
|
$
|
1,000
|
|
|
$
|
1,000
|
|
|
$
|
1,000
|
|
|
See notes to financial statements.
|
|||||||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||
|
CONSOLIDATED BALANCE SHEETS
|
|||||||
|
(in thousands)
|
|||||||
|
|
July 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
ASSETS
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
119,308
|
|
|
$
|
5,701
|
|
|
Accounts and notes receivable (including $120,079 and $109,407 of accounts receivable
pledged as collateral at 2018 and 2017, respectively, and net of allowance for doubtful
accounts of $2,455 and $1,976 at 2018 and 2017, respectively)
|
126,054
|
|
|
165,084
|
|
||
|
Inventories
|
83,694
|
|
|
92,552
|
|
||
|
Prepaid expenses and other current assets
|
34,830
|
|
|
33,426
|
|
||
|
Total current assets
|
363,886
|
|
|
296,763
|
|
||
|
|
|
|
|
||||
|
Property, plant and equipment, net
|
557,723
|
|
|
731,923
|
|
||
|
Goodwill
|
246,098
|
|
|
256,103
|
|
||
|
Intangible assets, net
|
120,951
|
|
|
251,102
|
|
||
|
Other assets, net
|
74,588
|
|
|
74,057
|
|
||
|
Total assets
|
$
|
1,363,246
|
|
|
$
|
1,609,948
|
|
|
|
|
|
|
||||
|
LIABILITIES AND PARTNERS' DEFICIT
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
|
|
||
|
Accounts payable
|
$
|
46,820
|
|
|
$
|
85,561
|
|
|
Short-term borrowings
|
32,800
|
|
|
59,781
|
|
||
|
Collateralized note payable
|
58,000
|
|
|
69,000
|
|
||
|
Other current liabilities
|
138,091
|
|
|
122,016
|
|
||
|
Total current liabilities
|
275,711
|
|
|
336,358
|
|
||
|
|
|
|
|
||||
|
Long-term debt
|
1,728,137
|
|
|
1,649,270
|
|
||
|
Other liabilities
|
39,476
|
|
|
31,118
|
|
||
|
Contingencies and commitments (Note N)
|
—
|
|
|
—
|
|
||
|
|
|
|
|
||||
|
Partners' deficit:
|
|
|
|
|
|
||
|
Limited partner
|
(693,896
|
)
|
|
(417,467
|
)
|
||
|
General partner
|
(6,915
|
)
|
|
(4,095
|
)
|
||
|
Accumulated other comprehensive income
|
20,733
|
|
|
14,764
|
|
||
|
Total partners' deficit
|
(680,078
|
)
|
|
(406,798
|
)
|
||
|
Total liabilities and partners' deficit
|
$
|
1,363,246
|
|
|
$
|
1,609,948
|
|
|
See notes to consolidated financial statements.
|
|||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|||||||||||
|
(in thousands)
|
|||||||||||
|
|
For the year ended July 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
|
|
|
|
|
||||||
|
Revenues:
|
|
|
|
|
|
||||||
|
Propane and other gas liquids sales
|
$
|
1,642,976
|
|
|
$
|
1,318,412
|
|
|
$
|
1,202,368
|
|
|
Midstream operations
|
282,319
|
|
|
466,703
|
|
|
625,238
|
|
|||
|
Other
|
147,847
|
|
|
145,162
|
|
|
211,761
|
|
|||
|
Total revenues
|
2,073,142
|
|
|
1,930,277
|
|
|
2,039,367
|
|
|||
|
|
|
|
|
|
|
||||||
|
Costs and expenses:
|
|
|
|
|
|
||||||
|
Cost of sales - propane and other gas liquids sales
|
973,414
|
|
|
694,155
|
|
|
564,433
|
|
|||
|
Cost of sales - midstream operations
|
255,559
|
|
|
429,439
|
|
|
471,234
|
|
|||
|
Cost of sales - other
|
68,654
|
|
|
67,267
|
|
|
126,237
|
|
|||
|
Operating expense
|
471,748
|
|
|
432,412
|
|
|
459,178
|
|
|||
|
Depreciation and amortization expense
|
101,795
|
|
|
103,351
|
|
|
150,513
|
|
|||
|
General and administrative expense
|
54,264
|
|
|
49,478
|
|
|
56,115
|
|
|||
|
Equipment lease expense
|
28,272
|
|
|
29,124
|
|
|
28,833
|
|
|||
|
Non-cash employee stock ownership plan compensation charge
|
13,859
|
|
|
15,088
|
|
|
27,595
|
|
|||
|
Asset impairments
|
10,005
|
|
|
—
|
|
|
658,118
|
|
|||
|
Loss on asset sales and disposals
|
187,399
|
|
|
14,457
|
|
|
30,835
|
|
|||
|
|
|
|
|
|
|
||||||
|
Operating income (loss)
|
(91,827
|
)
|
|
95,506
|
|
|
(533,724
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Interest expense
|
(133,946
|
)
|
|
(127,188
|
)
|
|
(121,818
|
)
|
|||
|
Other income, net
|
928
|
|
|
1,474
|
|
|
110
|
|
|||
|
|
|
|
|
|
|
||||||
|
Loss before income taxes
|
(224,845
|
)
|
|
(30,208
|
)
|
|
(655,432
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Income tax benefit
|
(2,699
|
)
|
|
(1,149
|
)
|
|
(41
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Net loss
|
$
|
(222,146
|
)
|
|
$
|
(29,059
|
)
|
|
$
|
(655,391
|
)
|
|
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,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
|
|
|
|
|
|
||||||
|
Net loss
|
|
$
|
(222,146
|
)
|
|
$
|
(29,059
|
)
|
|
$
|
(655,391
|
)
|
|
Other comprehensive income
|
|
|
|
|
|
|
||||||
|
Change in value on risk management derivatives
|
|
30,231
|
|
|
22,525
|
|
|
1,789
|
|
|||
|
Reclassification of (gains) losses on derivatives to earnings
|
|
(24,319
|
)
|
|
1,938
|
|
|
27,302
|
|
|||
|
Foreign currency translation adjustment
|
|
—
|
|
|
320
|
|
|
—
|
|
|||
|
Pension liability adjustment
|
|
57
|
|
|
541
|
|
|
(333
|
)
|
|||
|
Other comprehensive income
|
|
5,969
|
|
|
25,324
|
|
|
28,758
|
|
|||
|
Comprehensive loss
|
|
$
|
(216,177
|
)
|
|
$
|
(3,735
|
)
|
|
$
|
(626,633
|
)
|
|
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, 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
|
|
||||
|
Cash 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
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Contributions in connection with non-cash ESOP and stock and unit-based compensation charges
|
18,201
|
|
|
185
|
|
|
—
|
|
|
18,386
|
|
||||
|
Contributions from partners
|
166,148
|
|
|
1,695
|
|
|
—
|
|
|
167,843
|
|
||||
|
Distributions
|
(118,829
|
)
|
|
(1,050
|
)
|
|
—
|
|
|
(119,879
|
)
|
||||
|
Net loss
|
(28,765
|
)
|
|
(294
|
)
|
|
—
|
|
|
(29,059
|
)
|
||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
25,324
|
|
|
25,324
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Balance at July 31, 2017
|
(417,467
|
)
|
|
(4,095
|
)
|
|
14,764
|
|
|
(406,798
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Contributions in connection with non-cash ESOP and stock and unit-based compensation charges
|
13,719
|
|
|
140
|
|
|
—
|
|
|
13,859
|
|
||||
|
Distributions
|
(70,246
|
)
|
|
(716
|
)
|
|
—
|
|
|
(70,962
|
)
|
||||
|
Net loss
|
(219,902
|
)
|
|
(2,244
|
)
|
|
—
|
|
|
(222,146
|
)
|
||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
5,969
|
|
|
5,969
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Balance at July 31, 2018
|
$
|
(693,896
|
)
|
|
$
|
(6,915
|
)
|
|
$
|
20,733
|
|
|
$
|
(680,078
|
)
|
|
See notes to consolidated financial statements.
|
|||||||||||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|||||||||||
|
(in thousands)
|
|||||||||||
|
|
|
||||||||||
|
|
For the year ended July 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net loss
|
$
|
(222,146
|
)
|
|
$
|
(29,059
|
)
|
|
$
|
(655,391
|
)
|
|
Reconciliation of net loss to net cash provided by operating activities:
|
|
|
|
|
|
||||||
|
Depreciation and amortization expense
|
101,795
|
|
|
103,351
|
|
|
150,513
|
|
|||
|
Non-cash employee stock ownership plan compensation charge
|
13,859
|
|
|
15,088
|
|
|
27,595
|
|
|||
|
Non-cash stock and unit-based compensation charge
|
—
|
|
|
3,298
|
|
|
9,324
|
|
|||
|
Asset impairments
|
10,005
|
|
|
—
|
|
|
658,118
|
|
|||
|
Loss on asset sales and disposals
|
187,399
|
|
|
14,457
|
|
|
30,835
|
|
|||
|
Unrealized gain on derivative instruments
|
(91
|
)
|
|
(2,895
|
)
|
|
—
|
|
|||
|
Change in fair value of contingent consideration
|
—
|
|
|
—
|
|
|
(100
|
)
|
|||
|
Provision for doubtful accounts
|
1,778
|
|
|
7
|
|
|
1,703
|
|
|||
|
Deferred tax expense (benefit)
|
(3,818
|
)
|
|
11
|
|
|
(504
|
)
|
|||
|
Exit costs associated with contracts - Midstream dispositions
|
11,804
|
|
|
—
|
|
|
—
|
|
|||
|
Other
|
6,266
|
|
|
5,921
|
|
|
4,545
|
|
|||
|
Changes in operating assets and liabilities, net of effects from business acquisitions and dispositions:
|
|
|
|
|
|
||||||
|
Accounts and notes receivable, net of securitization
|
18,629
|
|
|
(5,394
|
)
|
|
6,528
|
|
|||
|
Inventories
|
(1,231
|
)
|
|
(1,958
|
)
|
|
5,788
|
|
|||
|
Prepaid expenses and other current assets
|
(2,942
|
)
|
|
11,985
|
|
|
17,957
|
|
|||
|
Accounts payable
|
(24,189
|
)
|
|
17,469
|
|
|
(14,924
|
)
|
|||
|
Accrued interest expense
|
3,551
|
|
|
120
|
|
|
(658
|
)
|
|||
|
Other current liabilities
|
7,235
|
|
|
12,989
|
|
|
(37,769
|
)
|
|||
|
Other assets and liabilities
|
(2,750
|
)
|
|
3,358
|
|
|
9,184
|
|
|||
|
Net cash provided by operating activities
|
105,154
|
|
|
148,748
|
|
|
212,744
|
|
|||
|
|
|
|
|
|
|
||||||
|
Cash flows from investing activities:
|
|
|
|
|
|
||||||
|
Business acquisitions, net of cash acquired
|
(18,141
|
)
|
|
(3,539
|
)
|
|
(15,144
|
)
|
|||
|
Capital expenditures
|
(84,919
|
)
|
|
(50,472
|
)
|
|
(117,518
|
)
|
|||
|
Proceeds from sale of assets, dispositions and other
|
152,587
|
|
|
8,510
|
|
|
17,089
|
|
|||
|
Other
|
—
|
|
|
(37
|
)
|
|
(286
|
)
|
|||
|
Net cash provided by (used in) investing activities
|
49,527
|
|
|
(45,538
|
)
|
|
(115,859
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
||||||
|
Distributions
|
(70,962
|
)
|
|
(119,879
|
)
|
|
(269,541
|
)
|
|||
|
Contributions
|
—
|
|
|
167,843
|
|
|
30
|
|
|||
|
Proceeds from issuance of long-term debt
|
323,680
|
|
|
62,864
|
|
|
168,117
|
|
|||
|
Payments on long-term debt
|
(212,920
|
)
|
|
(174,292
|
)
|
|
(14,959
|
)
|
|||
|
Net additions to (reductions in) short-term borrowings
|
(51,379
|
)
|
|
(41,510
|
)
|
|
25,972
|
|
|||
|
Net additions to (reductions in) collateralized short-term borrowings
|
(11,000
|
)
|
|
5,000
|
|
|
(6,000
|
)
|
|||
|
Cash paid for financing costs
|
(18,493
|
)
|
|
(2,425
|
)
|
|
(1,214
|
)
|
|||
|
Net cash used in financing activities
|
(41,074
|
)
|
|
(102,399
|
)
|
|
(97,595
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Increase (decrease) in cash and cash equivalents
|
113,607
|
|
|
811
|
|
|
(710
|
)
|
|||
|
Cash and cash equivalents - beginning of year
|
5,701
|
|
|
4,890
|
|
|
5,600
|
|
|||
|
Cash and cash equivalents - end of year
|
$
|
119,308
|
|
|
$
|
5,701
|
|
|
$
|
4,890
|
|
|
See notes to consolidated financial statements.
|
|||||||||||
|
•
|
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,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Current expense (benefit)
|
|
$
|
1,119
|
|
|
$
|
(1,160
|
)
|
|
$
|
463
|
|
|
Deferred expense (benefit)
|
|
(3,818
|
)
|
|
11
|
|
|
(504
|
)
|
|||
|
Income tax benefit
|
|
$
|
(2,699
|
)
|
|
$
|
(1,149
|
)
|
|
$
|
(41
|
)
|
|
|
|
July 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Deferred tax assets (included in Other assets, net in 2018 and Prepaid expenses and other current assets in 2017)
|
|
$
|
715
|
|
|
$
|
1,068
|
|
|
Deferred tax liabilities (included in Other liabilities)
|
|
(16
|
)
|
|
(4,186
|
)
|
||
|
Net deferred tax asset (liability)
|
|
$
|
699
|
|
|
$
|
(3,118
|
)
|
|
•
|
Lindsey Propane LLC, based in Tennessee, acquired August 2017;
|
|
•
|
Sevier County Propane, based in Tennessee, acquired August 2017;
|
|
•
|
Service Plus Propane, Inc., based in Virginia, acquired September 2017;
|
|
•
|
Tapper Propane, Inc., based in Michigan, acquired November 2017; and
|
|
•
|
Diamond Propane LLC, based in New York, acquired June 2018.
|
|
•
|
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.
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Cash payments, net of cash acquired
|
|
$
|
18,141
|
|
|
$
|
3,539
|
|
|
$
|
4,476
|
|
|
Issuance of liabilities and other costs and considerations
|
|
2,426
|
|
|
856
|
|
|
2,126
|
|
|||
|
Aggregate fair value of transactions
|
|
$
|
20,567
|
|
|
$
|
4,395
|
|
|
$
|
6,602
|
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Working capital
|
|
758
|
|
|
139
|
|
|
(249
|
)
|
|||
|
Customer tanks, buildings, land and other
|
|
10,022
|
|
|
1,220
|
|
|
3,625
|
|
|||
|
Customer lists
|
|
7,758
|
|
|
2,648
|
|
|
2,962
|
|
|||
|
Non-compete agreements
|
|
2,029
|
|
|
388
|
|
|
264
|
|
|||
|
Aggregate fair value of net assets acquired
|
|
$
|
20,567
|
|
|
$
|
4,395
|
|
|
$
|
6,602
|
|
|
|
|
June 24, 2016
|
||
|
Working capital
|
|
$
|
(8,315
|
)
|
|
Transportation equipment
|
|
293,491
|
|
|
|
Injection stations and pipelines
|
|
41,632
|
|
|
|
Goodwill
|
|
189,196
|
|
|
|
Customer relationships
|
|
277,224
|
|
|
|
Non-compete agreements
|
|
10,000
|
|
|
|
Trade names & trademarks
|
|
9,400
|
|
|
|
Office equipment
|
|
7,449
|
|
|
|
Other
|
|
2,375
|
|
|
|
Aggregate fair value of net assets acquired
|
|
$
|
822,452
|
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Loss on sale of:
|
|
|
|
|
|
|
||||||
|
Propane-related accessories reporting unit
|
|
$
|
15,194
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Midstream trucking, water disposal & terminal assets
|
|
120,240
|
|
|
—
|
|
|
—
|
|
|||
|
Midstream railcars
|
|
36,762
|
|
|
—
|
|
|
—
|
|
|||
|
Bridger Energy
|
|
4,002
|
|
|
—
|
|
|
—
|
|
|||
|
Midstream trucks
|
|
—
|
|
|
—
|
|
|
13,810
|
|
|||
|
Other
|
|
11,201
|
|
|
14,457
|
|
|
17,025
|
|
|||
|
Loss on asset sales and disposals
|
|
$
|
187,399
|
|
|
$
|
14,457
|
|
|
$
|
30,835
|
|
|
(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, ("Bacchus"), 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
0.9 million
of Ferrellgas Partners' common units, which were cancelled upon receipt, and approximately
23 thousand
barrels of crude oil;
|
|
(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.
|
|
|
|
2018
|
|
2017
|
||||
|
Propane gas and related products
|
|
$
|
71,180
|
|
|
$
|
67,049
|
|
|
Appliances, parts and supplies, and other
|
|
12,514
|
|
|
25,503
|
|
||
|
Inventories
|
|
$
|
83,694
|
|
|
$
|
92,552
|
|
|
|
Estimated useful lives
|
|
2018
|
|
2017
|
||||
|
Land
|
Indefinite
|
|
$
|
33,719
|
|
|
$
|
35,824
|
|
|
Land improvements
|
2-20
|
|
13,361
|
|
|
14,342
|
|
||
|
Buildings and improvements
|
20
|
|
71,612
|
|
|
73,333
|
|
||
|
Vehicles, including transport trailers
|
8-20
|
|
85,893
|
|
|
121,233
|
|
||
|
Bulk equipment and district facilities
|
5-30
|
|
103,627
|
|
|
104,291
|
|
||
|
Tanks, cylinders and customer equipment
|
2-30
|
|
769,165
|
|
|
755,867
|
|
||
|
Salt water disposal wells and related equipment
|
2-30
|
|
—
|
|
|
52,495
|
|
||
|
Rail cars
|
30
|
|
—
|
|
|
91,787
|
|
||
|
Injection stations
|
20
|
|
—
|
|
|
13,130
|
|
||
|
Pipeline
|
15
|
|
—
|
|
|
1,663
|
|
||
|
Computer and office equipment
|
2-5
|
|
109,346
|
|
|
118,518
|
|
||
|
Construction in progress
|
n/a
|
|
14,394
|
|
|
10,974
|
|
||
|
|
|
|
1,201,117
|
|
|
1,393,457
|
|
||
|
Less: accumulated depreciation
|
|
|
643,394
|
|
|
661,534
|
|
||
|
Property, plant and equipment, net
|
|
|
$
|
557,723
|
|
|
$
|
731,923
|
|
|
|
|
2018
|
|
2017
|
||||
|
Notes receivable, less current portion
|
|
$
|
27,491
|
|
|
$
|
32,500
|
|
|
Other
|
|
47,097
|
|
|
41,557
|
|
||
|
Other assets, net
|
|
$
|
74,588
|
|
|
$
|
74,057
|
|
|
|
|
2018
|
|
2017
|
||||
|
Customer deposits and advances
|
|
$
|
22,829
|
|
|
$
|
25,541
|
|
|
Accrued interest
|
|
18,288
|
|
|
14,737
|
|
||
|
Accrued payroll
|
|
16,060
|
|
|
19,704
|
|
||
|
Accrued insurance
|
|
15,100
|
|
|
13,615
|
|
||
|
Other
|
|
65,814
|
|
|
48,419
|
|
||
|
Other current liabilities
|
|
$
|
138,091
|
|
|
$
|
122,016
|
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Operating expense
|
|
$
|
195,646
|
|
|
$
|
175,164
|
|
|
$
|
167,980
|
|
|
Depreciation and amortization expense
|
|
4,947
|
|
|
3,909
|
|
|
4,282
|
|
|||
|
Equipment lease expense
|
|
25,765
|
|
|
26,299
|
|
|
25,967
|
|
|||
|
|
|
$
|
226,358
|
|
|
$
|
205,372
|
|
|
$
|
198,229
|
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
CASH PAID (REFUNDED) FOR:
|
|
|
|
|
|
|
||||||
|
Interest
|
|
$
|
128,479
|
|
|
$
|
122,084
|
|
|
$
|
117,931
|
|
|
Income taxes
|
|
$
|
(311
|
)
|
|
$
|
305
|
|
|
$
|
773
|
|
|
NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
|
|
|
|
|
|
||||||
|
Liabilities incurred in connection with acquisitions
|
|
$
|
1,993
|
|
|
$
|
139
|
|
|
$
|
2,126
|
|
|
Change in accruals for property, plant and equipment additions
|
|
$
|
264
|
|
|
$
|
164
|
|
|
$
|
(1,122
|
)
|
|
|
2018
|
|
2017
|
||||
|
Accounts receivable pledged as collateral
|
$
|
120,079
|
|
|
$
|
109,407
|
|
|
Accounts receivable
|
8,272
|
|
|
47,346
|
|
||
|
Note receivable, current portion
|
132
|
|
|
10,000
|
|
||
|
Other
|
26
|
|
|
307
|
|
||
|
Less: Allowance for doubtful accounts
|
(2,455
|
)
|
|
(1,976
|
)
|
||
|
Accounts and notes receivable, net
|
$
|
126,054
|
|
|
$
|
165,084
|
|
|
|
|
July 31, 2018
|
|
July 31, 2017
|
||||||||||||||||||||
|
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net
|
||||||||||||
|
Goodwill, net
|
|
$
|
246,098
|
|
|
$
|
—
|
|
|
$
|
246,098
|
|
|
$
|
256,103
|
|
|
$
|
—
|
|
|
$
|
256,103
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Intangible assets, net
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Amortized intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Customer related
|
|
$
|
441,393
|
|
|
$
|
(376,605
|
)
|
|
$
|
64,788
|
|
|
$
|
556,678
|
|
|
$
|
(397,891
|
)
|
|
$
|
158,787
|
|
|
Non-compete agreements
|
|
24,653
|
|
|
(19,511
|
)
|
|
5,142
|
|
|
39,875
|
|
|
(27,887
|
)
|
|
11,988
|
|
||||||
|
Permits and favorable lease arrangements
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,225
|
|
|
(3,506
|
)
|
|
13,719
|
|
||||||
|
Other
|
|
3,513
|
|
|
(3,513
|
)
|
|
—
|
|
|
9,301
|
|
|
(7,144
|
)
|
|
2,157
|
|
||||||
|
|
|
469,559
|
|
|
(399,629
|
)
|
|
69,930
|
|
|
623,079
|
|
|
(436,428
|
)
|
|
186,651
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Unamortized intangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Trade names & trademarks
|
|
51,021
|
|
|
—
|
|
|
51,021
|
|
|
64,451
|
|
|
—
|
|
|
64,451
|
|
||||||
|
Total intangible assets, net
|
|
$
|
520,580
|
|
|
$
|
(399,629
|
)
|
|
$
|
120,951
|
|
|
$
|
687,530
|
|
|
$
|
(436,428
|
)
|
|
$
|
251,102
|
|
|
|
Propane operations and related equipment sales
|
||
|
Balance July 31, 2016
|
$
|
256,103
|
|
|
Acquisitions
|
—
|
|
|
|
Balance July 31, 2017
|
256,103
|
|
|
|
Impairment
|
(10,005
|
)
|
|
|
Balance July 31, 2018
|
$
|
246,098
|
|
|
Aggregate amortization expense related to intangible assets, net:
|
||||
|
For the year ended July 31,
|
|
|
||
|
2018
|
|
$
|
31,345
|
|
|
2017
|
|
32,148
|
|
|
|
2016
|
|
61,970
|
|
|
|
Estimated amortization expense:
|
||||
|
For the year ended July 31,
|
||||
|
2019
|
|
$
|
14,388
|
|
|
2020
|
|
8,877
|
|
|
|
2021
|
|
8,182
|
|
|
|
2022
|
|
6,810
|
|
|
|
2023
|
|
6,492
|
|
|
|
|
|
2018
|
|
2017
|
||||
|
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 $2,375 and $3,166 at 2018 and 2017, respectively (2)
|
|
477,375
|
|
|
478,166
|
|
||
|
Fair value adjustments related to interest rate swaps
|
|
—
|
|
|
471
|
|
||
|
|
|
|
|
|
||||
|
Secured credit facilities
|
|
|
|
|
||||
|
Variable interest rate, Term Loan, expires May 2023
|
|
275,000
|
|
|
—
|
|
||
|
Variable interest rate, Revolving Facility (net of $59.8 million classified as short-term borrowings at July 31, 2017)
|
|
—
|
|
|
185,719
|
|
||
|
|
|
|
|
|
||||
|
Notes payable
|
|
|
|
|
||||
|
11.2% and 12.0% weighted average interest rate at July 31, 2018 and 2017, respectively, due 2019 to 2025, net of unamortized discount of $977 and $1,128 at July 31, 2018 and 2017, respectively
|
|
6,221
|
|
|
5,958
|
|
||
|
Total debt, excluding unamortized debt issuance and other costs
|
|
1,758,596
|
|
|
1,670,314
|
|
||
|
Unamortized debt issuance and other costs
|
|
(28,057
|
)
|
|
(18,466
|
)
|
||
|
Less: current portion, included in other current liabilities on the consolidated balance sheets
|
|
2,402
|
|
|
2,578
|
|
||
|
Long-term debt
|
|
$
|
1,728,137
|
|
|
$
|
1,649,270
|
|
|
(1)
|
During
November 2010
, Ferrellgas, L.P. issued
$500.0 million
in aggregate principal amount of new
6.50%
senior notes due 2021.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 May
2019
.
|
|
(2)
|
During fiscal
2014
, Ferrellgas, L.P. issued
$475.0 million
in aggregate principal amount of
6.75%
senior notes due
2022
. The senior notes bear interest from the date of issuance, payable
semi-annually
in arrears on January 15 and July 15 of each year. Ferrellgas, L.P. would incur prepayment penalties if it were to repay the notes prior to November
2019
.
|
|
(3)
|
During
June 2015
, Ferrellgas, L.P. issued
$500.0 million
in aggregate principal amount of
6.75%
senior notes due
2023
.
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, L.P. would incur prepayment penalties if it were to repay the notes prior to June
2021
.
|
|
For the year ending July 31,
|
|
Scheduled annual principal payments
|
|
|
|
2019
|
|
$
|
2,402
|
|
|
2020
|
|
1,671
|
|
|
|
2021
|
|
501,456
|
|
|
|
2022
|
|
475,796
|
|
|
|
2023
|
|
775,426
|
|
|
|
Thereafter
|
|
447
|
|
|
|
Total
|
|
$
|
1,757,198
|
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Ferrellgas Partners
|
|
$
|
70,246
|
|
|
$
|
102,978
|
|
|
$
|
220,058
|
|
|
General partner
|
|
716
|
|
|
1,050
|
|
|
2,246
|
|
|||
|
|
|
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, 2018:
|
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Commodity derivatives
|
|
$
|
—
|
|
|
$
|
22,470
|
|
|
$
|
—
|
|
|
$
|
22,470
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Commodity derivatives
|
|
$
|
—
|
|
|
$
|
(1,910
|
)
|
|
$
|
—
|
|
|
$
|
(1,910
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
July 31, 2017:
|
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
583
|
|
|
$
|
—
|
|
|
$
|
583
|
|
|
Commodity derivatives
|
|
$
|
—
|
|
|
$
|
16,212
|
|
|
$
|
—
|
|
|
$
|
16,212
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
(707
|
)
|
|
$
|
—
|
|
|
$
|
(707
|
)
|
|
Commodity derivatives
|
|
$
|
—
|
|
|
$
|
(1,258
|
)
|
|
$
|
—
|
|
|
$
|
(1,258
|
)
|
|
|
|
July 31, 2018
|
||||||||||
|
|
|
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
|
|
$
|
17,123
|
|
|
Other current liabilities
|
|
$
|
1,832
|
|
|
Commodity derivatives-propane
|
|
Other assets, net
|
|
5,347
|
|
|
Other liabilities
|
|
78
|
|
||
|
|
|
Total
|
|
$
|
22,470
|
|
|
Total
|
|
$
|
1,910
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
July 31, 2017
|
||||||||||
|
|
|
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
|
|
$
|
11,061
|
|
|
Other current liabilities
|
|
$
|
415
|
|
|
Commodity derivatives-propane
|
|
Other assets, net
|
|
4,413
|
|
|
Other liabilities
|
|
15
|
|
||
|
Interest rate swap agreements
|
|
Prepaid expenses and other current assets
|
|
583
|
|
|
Other current liabilities
|
|
595
|
|
||
|
Interest rate swap agreements
|
|
Other assets, net
|
|
—
|
|
|
Other liabilities
|
|
112
|
|
||
|
Derivatives not designated as hedging instruments
|
|
|
|
|
|
|
|
|
||||
|
Commodity derivatives-crude oil
|
|
Prepaid expenses and other current assets
|
|
738
|
|
|
Other current liabilities
|
|
828
|
|
||
|
|
|
Total
|
|
$
|
16,795
|
|
|
Total
|
|
$
|
1,965
|
|
|
|
|
July 31, 2018
|
||||||||||
|
|
|
Assets
|
|
Liabilities
|
||||||||
|
Description
|
|
Location
|
|
Amount
|
|
Location
|
|
Amount
|
||||
|
Margin Balances
|
|
Prepaid expense and other current assets
|
|
$
|
2,851
|
|
|
Other current liabilities
|
|
$
|
12,308
|
|
|
|
|
Other assets, net
|
|
927
|
|
|
Other liabilities
|
|
4,235
|
|
||
|
|
|
|
|
$
|
3,778
|
|
|
|
|
$
|
16,543
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
July 31, 2017
|
||||||||||
|
|
|
Assets
|
|
Liabilities
|
||||||||
|
Description
|
|
Location
|
|
Amount
|
|
Location
|
|
Amount
|
||||
|
Margin Balances
|
|
Prepaid expense and other current assets
|
|
$
|
1,778
|
|
|
Other current liabilities
|
|
$
|
7,729
|
|
|
|
|
Other assets, net
|
|
1,631
|
|
|
Other liabilities
|
|
3,073
|
|
||
|
|
|
|
|
$
|
3,409
|
|
|
|
|
$
|
10,802
|
|
|
|
|
|
|
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,
|
||||||||||||||||||||
|
|
|
|
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||
|
Interest rate swap agreements
|
|
Interest expense
|
|
$
|
266
|
|
|
$
|
1,319
|
|
|
$
|
1,919
|
|
|
$
|
(6,825
|
)
|
|
$
|
(9,100
|
)
|
|
$
|
(9,100
|
)
|
|
|
|
For the year ended July 31, 2018
|
||||||||||||
|
|
|
|
|
|
|
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
|
|
$
|
30,231
|
|
|
Cost of product sold- propane and other gas liquids sales
|
|
$
|
24,714
|
|
|
$
|
—
|
|
|
Interest rate swap agreements
|
|
—
|
|
|
Interest expense
|
|
(395
|
)
|
|
—
|
|
|||
|
|
|
$
|
30,231
|
|
|
|
|
$
|
24,319
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
For the year ended July 31, 2017
|
||||||||||||
|
|
|
|
|
|
|
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
|
|
$
|
21,659
|
|
|
Cost of product sold- propane and other gas liquids sales
|
|
$
|
154
|
|
|
$
|
—
|
|
|
Interest rate swap agreements
|
|
866
|
|
|
Interest expense
|
|
(2,092
|
)
|
|
—
|
|
|||
|
|
|
$
|
22,525
|
|
|
|
|
$
|
(1,938
|
)
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
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, 2018
|
||||
|
Derivatives Not Designated as Hedging Instruments
|
|
Amount of Gain (Loss) Recognized in Income
|
|
Location of Gain (Loss) Reclassified in Income
|
||
|
Commodity derivatives - crude oil
|
|
$
|
(3,470
|
)
|
|
Cost of sales - midstream operations
|
|
|
|
|
|
|
||
|
|
|
For the year ended July 31, 2017
|
||||
|
Derivatives Not Designated as Hedging Instruments
|
|
Amount of Gain (Loss) Recognized in Income
|
|
Location of Gain (Loss) Reclassified in Income
|
||
|
Commodity derivatives - crude oil
|
|
$
|
(425
|
)
|
|
Cost of sales - midstream operations
|
|
Commodity derivatives - vehicle fuel
|
|
$
|
1,090
|
|
|
Operating expense
|
|
|
|
|
|
|
||
|
|
|
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,
|
||||||||||
|
Gains and losses on derivatives included in AOCI
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Beginning balance
|
|
$
|
14,648
|
|
|
$
|
(9,815
|
)
|
|
$
|
(38,906
|
)
|
|
Change in value on risk management commodity derivatives
|
|
30,231
|
|
|
21,659
|
|
|
4,409
|
|
|||
|
Reclassification of gains and losses of commodity hedges to cost of product sold - propane and other gas liquids sales, net
|
|
(24,714
|
)
|
|
(154
|
)
|
|
24,438
|
|
|||
|
Change in value on risk management interest rate derivatives
|
|
—
|
|
|
866
|
|
|
(2,620
|
)
|
|||
|
Reclassification of gains and losses on interest rate hedges to interest expense
|
|
395
|
|
|
2,092
|
|
|
2,864
|
|
|||
|
Ending balance
|
|
$
|
20,560
|
|
|
$
|
14,648
|
|
|
$
|
(9,815
|
)
|
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Operating expense
|
|
$
|
243,407
|
|
|
$
|
228,969
|
|
|
$
|
230,437
|
|
|
|
|
|
|
|
|
|
||||||
|
General and administrative expense
|
|
$
|
28,282
|
|
|
$
|
31,068
|
|
|
$
|
30,239
|
|
|
|
|
Future minimum rental and buyout amounts by fiscal year
|
||||||||||||||||||||||
|
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
||||||||||||
|
Operating lease obligations
|
|
$
|
42,356
|
|
|
$
|
33,137
|
|
|
$
|
26,142
|
|
|
$
|
19,173
|
|
|
$
|
13,867
|
|
|
$
|
16,624
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating lease buyouts
|
|
$
|
3,884
|
|
|
$
|
3,131
|
|
|
$
|
3,526
|
|
|
$
|
6,035
|
|
|
$
|
3,527
|
|
|
$
|
8,540
|
|
|
|
|
Contract exit costs
|
||
|
July 31, 2017
|
|
$
|
—
|
|
|
Net expense
|
|
11,804
|
|
|
|
Cash payments and other
|
|
—
|
|
|
|
July 31, 2018
|
|
$
|
11,804
|
|
|
|
|
|
||
|
|
|
Year Ended July 31, 2018
|
||||||||||
|
|
|
Propane operations and related equipment sales
|
|
Corporate and other
|
|
Total
|
||||||
|
|
||||||||||||
|
|
||||||||||||
|
Segment revenues
|
|
$
|
1,790,823
|
|
|
$
|
282,319
|
|
|
$
|
2,073,142
|
|
|
Direct costs (1)
|
|
1,514,755
|
|
|
316,331
|
|
|
1,831,086
|
|
|||
|
Adjusted EBITDA
|
|
$
|
276,068
|
|
|
$
|
(34,012
|
)
|
|
$
|
242,056
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Year Ended July 31, 2017
|
||||||||||
|
|
|
Propane operations and related equipment sales
|
|
Corporate and other
|
|
Total
|
||||||
|
|
||||||||||||
|
|
||||||||||||
|
Segment revenues
|
|
$
|
1,463,574
|
|
|
$
|
466,703
|
|
|
$
|
1,930,277
|
|
|
Direct costs (1)
|
|
1,198,150
|
|
|
501,925
|
|
|
1,700,075
|
|
|||
|
Adjusted EBITDA
|
|
$
|
265,424
|
|
|
$
|
(35,222
|
)
|
|
$
|
230,202
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Year Ended July 31, 2016
|
||||||||||
|
|
|
Propane operations and related equipment sales
|
|
Corporate and other
|
|
Total
|
||||||
|
|
||||||||||||
|
|
||||||||||||
|
Segment revenues
|
|
$
|
1,414,129
|
|
|
$
|
625,238
|
|
|
$
|
2,039,367
|
|
|
Direct costs (1)
|
|
1,127,382
|
|
|
566,735
|
|
|
1,694,117
|
|
|||
|
Adjusted EBITDA
|
|
$
|
286,747
|
|
|
$
|
58,503
|
|
|
$
|
345,250
|
|
|
|
|
Year Ended July 31
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
|
|
|
|
||||||||
|
Net loss
|
|
$
|
(222,146
|
)
|
|
$
|
(29,059
|
)
|
|
$
|
(655,391
|
)
|
|
Income tax benefit
|
|
(2,699
|
)
|
|
(1,149
|
)
|
|
(41
|
)
|
|||
|
Interest expense
|
|
133,946
|
|
|
127,188
|
|
|
121,818
|
|
|||
|
Depreciation and amortization expense
|
|
101,795
|
|
|
103,351
|
|
|
150,513
|
|
|||
|
EBITDA
|
|
10,896
|
|
|
200,331
|
|
|
(383,101
|
)
|
|||
|
Non-cash employee stock ownership plan compensation charge
|
|
13,859
|
|
|
15,088
|
|
|
27,595
|
|
|||
|
Non-cash stock-based compensation charge
|
|
—
|
|
|
3,298
|
|
|
9,324
|
|
|||
|
Asset impairments
|
|
10,005
|
|
|
—
|
|
|
658,118
|
|
|||
|
Loss on asset sales and disposals
|
|
187,399
|
|
|
14,457
|
|
|
30,835
|
|
|||
|
Other income, net
|
|
(928
|
)
|
|
(1,474
|
)
|
|
(110
|
)
|
|||
|
Change in fair value of contingent consideration
|
|
—
|
|
|
—
|
|
|
(100
|
)
|
|||
|
Severance costs
|
|
1,663
|
|
|
1,959
|
|
|
1,453
|
|
|||
|
Litigation fees and settlements
|
|
6,065
|
|
|
—
|
|
|
—
|
|
|||
|
Acquisition and transition expenses
|
|
—
|
|
|
—
|
|
|
99
|
|
|||
|
Unrealized (non-cash) loss (gains) on changes in fair value of derivatives
|
|
1,293
|
|
|
(3,457
|
)
|
|
1,137
|
|
|||
|
Exit costs associated with contracts - Midstream dispositions
|
|
11,804
|
|
|
—
|
|
|
—
|
|
|||
|
Adjusted EBITDA
|
|
$
|
242,056
|
|
|
$
|
230,202
|
|
|
$
|
345,250
|
|
|
|
|
July 31,
|
|
July 31,
|
||||
|
2018
|
|
2017
|
||||||
|
Assets
|
|
|
|
|
||||
|
Propane operations and related equipment sales
|
|
$
|
1,196,084
|
|
|
$
|
1,194,905
|
|
|
Corporate and other
|
|
167,162
|
|
|
415,043
|
|
||
|
Total consolidated assets
|
|
$
|
1,363,246
|
|
|
$
|
1,609,948
|
|
|
|
Year Ended July 31, 2018
|
|||||||||||
|
|
|
Propane operations and related equipment sales
|
|
Corporate and other
|
|
Total
|
||||||
|
|
||||||||||||
|
|
||||||||||||
|
Capital expenditures:
|
|
|
|
|
|
|
||||||
|
Maintenance
|
|
$
|
23,979
|
|
|
$
|
3,584
|
|
|
$
|
27,563
|
|
|
Growth
|
|
51,229
|
|
|
1,255
|
|
|
52,484
|
|
|||
|
Total
|
|
$
|
75,208
|
|
|
$
|
4,839
|
|
|
$
|
80,047
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Year Ended July 31, 2017
|
|||||||||||
|
|
|
Propane operations and related equipment sales
|
|
Corporate and other
|
|
Total
|
||||||
|
|
||||||||||||
|
|
||||||||||||
|
Capital expenditures:
|
|
|
|
|
|
|
||||||
|
Maintenance
|
|
$
|
13,330
|
|
|
$
|
3,808
|
|
|
$
|
17,138
|
|
|
Growth
|
|
28,912
|
|
|
315
|
|
|
29,227
|
|
|||
|
Total
|
|
$
|
42,242
|
|
|
$
|
4,123
|
|
|
$
|
46,365
|
|
|
|
|
|
|
|
|
|
||||||
|
|
Year Ended July 31, 2016
|
|||||||||||
|
|
|
Propane operations and related equipment sales
|
|
Corporate and other
|
|
Total
|
||||||
|
|
||||||||||||
|
|
||||||||||||
|
Capital expenditures:
|
|
|
|
|
|
|
||||||
|
Maintenance
|
|
$
|
13,487
|
|
|
$
|
3,390
|
|
|
$
|
16,877
|
|
|
Growth
|
|
32,906
|
|
|
63,152
|
|
|
96,058
|
|
|||
|
Total
|
|
$
|
46,393
|
|
|
$
|
66,542
|
|
|
$
|
112,935
|
|
|
For the year ended July 31, 2018
|
|
First quarter
|
|
Second quarter
|
|
Third quarter
|
|
Fourth quarter
|
||||||||
|
Revenues
|
|
$
|
454,655
|
|
|
$
|
755,156
|
|
|
$
|
515,810
|
|
|
$
|
347,521
|
|
|
Gross margin from propane and other gas liquids sales (a)
|
|
123,243
|
|
|
229,321
|
|
|
190,883
|
|
|
126,115
|
|
||||
|
Gross margin from midstream operations (b)
|
|
12,635
|
|
|
10,209
|
|
|
8,077
|
|
|
(4,161
|
)
|
||||
|
Net earnings (loss) (c)
|
|
$
|
(39,699
|
)
|
|
$
|
6,847
|
|
|
$
|
19,840
|
|
|
$
|
(209,134
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
For the year ended July 31, 2017
|
|
First quarter
|
|
Second quarter
|
|
Third quarter
|
|
Fourth quarter
|
||||||||
|
Revenues
|
|
$
|
379,542
|
|
|
$
|
579,250
|
|
|
$
|
538,109
|
|
|
$
|
433,376
|
|
|
Gross margin from propane and other gas liquids sales (a)
|
|
123,187
|
|
|
202,346
|
|
|
171,950
|
|
|
126,774
|
|
||||
|
Gross margin from midstream operations (b)
|
|
13,402
|
|
|
9,763
|
|
|
7,909
|
|
|
6,190
|
|
||||
|
Net earnings (loss)
|
|
$
|
(39,440
|
)
|
|
$
|
42,600
|
|
|
$
|
15,395
|
|
|
$
|
(47,614
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
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
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(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
$10.0 million
in the second quarter of fiscal 2018 and
$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, 2018
|
||||||||||||||||||||||
|
|
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
|
$
|
119,133
|
|
|
$
|
1
|
|
|
$
|
174
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
119,308
|
|
|
Accounts and notes receivable
|
(3,420
|
)
|
|
—
|
|
|
9,395
|
|
|
120,079
|
|
|
—
|
|
|
126,054
|
|
||||||
|
Intercompany receivables
|
15,660
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,660
|
)
|
|
—
|
|
||||||
|
Inventories
|
83,694
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
83,694
|
|
||||||
|
Prepaid expenses and other current assets
|
34,050
|
|
|
—
|
|
|
775
|
|
|
5
|
|
|
—
|
|
|
34,830
|
|
||||||
|
Total current assets
|
249,117
|
|
|
1
|
|
|
10,344
|
|
|
120,084
|
|
|
(15,660
|
)
|
|
363,886
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Property, plant and equipment, net
|
557,689
|
|
|
—
|
|
|
34
|
|
|
—
|
|
|
—
|
|
|
557,723
|
|
||||||
|
Goodwill
|
246,098
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
246,098
|
|
||||||
|
Intangible assets, net
|
120,951
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
120,951
|
|
||||||
|
Investments in consolidated subsidiaries
|
59,937
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(59,937
|
)
|
|
—
|
|
||||||
|
Other assets, net
|
63,411
|
|
|
—
|
|
|
9,961
|
|
|
1,216
|
|
|
—
|
|
|
74,588
|
|
||||||
|
Total assets
|
$
|
1,297,203
|
|
|
$
|
1
|
|
|
$
|
20,339
|
|
|
$
|
121,300
|
|
|
$
|
(75,597
|
)
|
|
$
|
1,363,246
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
LIABILITIES AND PARTNERS' CAPITAL (DEFICIT)
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Accounts payable
|
$
|
45,171
|
|
|
$
|
—
|
|
|
$
|
1,547
|
|
|
$
|
102
|
|
|
$
|
—
|
|
|
$
|
46,820
|
|
|
Short-term borrowings
|
32,800
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
32,800
|
|
||||||
|
Collateralized note payable
|
—
|
|
|
—
|
|
|
—
|
|
|
58,000
|
|
|
—
|
|
|
58,000
|
|
||||||
|
Intercompany payables
|
—
|
|
|
—
|
|
|
(143
|
)
|
|
15,803
|
|
|
(15,660
|
)
|
|
—
|
|
||||||
|
Other current liabilities
|
131,702
|
|
|
—
|
|
|
6,036
|
|
|
353
|
|
|
—
|
|
|
138,091
|
|
||||||
|
Total current liabilities
|
209,673
|
|
|
—
|
|
|
7,440
|
|
|
74,258
|
|
|
(15,660
|
)
|
|
275,711
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Long-term debt
|
1,728,137
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,728,137
|
|
||||||
|
Other liabilities
|
39,471
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
39,476
|
|
||||||
|
Contingencies and commitments
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Partners' capital (deficit):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Partners' equity (deficit)
|
(700,811
|
)
|
|
1
|
|
|
12,894
|
|
|
47,042
|
|
|
(59,937
|
)
|
|
(700,811
|
)
|
||||||
|
Accumulated other comprehensive income
|
20,733
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20,733
|
|
||||||
|
Total partners' capital (deficit)
|
(680,078
|
)
|
|
1
|
|
|
12,894
|
|
|
47,042
|
|
|
(59,937
|
)
|
|
(680,078
|
)
|
||||||
|
Total liabilities and partners' capital (deficit)
|
$
|
1,297,203
|
|
|
$
|
1
|
|
|
$
|
20,339
|
|
|
$
|
121,300
|
|
|
$
|
(75,597
|
)
|
|
$
|
1,363,246
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||||||||||||||
|
CONDENSED CONSOLIDATING BALANCE SHEETS
|
|||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||
|
|
As of July 31, 2017
|
||||||||||||||||||||||
|
|
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
|
$
|
5,327
|
|
|
$
|
1
|
|
|
$
|
373
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,701
|
|
|
Accounts and notes receivable
|
(3,132
|
)
|
|
—
|
|
|
58,618
|
|
|
109,598
|
|
|
—
|
|
|
165,084
|
|
||||||
|
Intercompany receivables
|
39,877
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(39,877
|
)
|
|
—
|
|
||||||
|
Inventories
|
78,963
|
|
|
—
|
|
|
13,589
|
|
|
—
|
|
|
—
|
|
|
92,552
|
|
||||||
|
Prepaid expenses and other current assets
|
26,106
|
|
|
—
|
|
|
7,314
|
|
|
6
|
|
|
—
|
|
|
33,426
|
|
||||||
|
Total current assets
|
147,141
|
|
|
1
|
|
|
79,894
|
|
|
109,604
|
|
|
(39,877
|
)
|
|
296,763
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Property, plant and equipment, net
|
537,582
|
|
|
—
|
|
|
194,341
|
|
|
—
|
|
|
—
|
|
|
731,923
|
|
||||||
|
Goodwill
|
246,098
|
|
|
—
|
|
|
10,005
|
|
|
—
|
|
|
—
|
|
|
256,103
|
|
||||||
|
Intangible assets, net
|
128,209
|
|
|
—
|
|
|
122,893
|
|
|
—
|
|
|
—
|
|
|
251,102
|
|
||||||
|
Intercompany receivables
|
450,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(450,000
|
)
|
|
—
|
|
||||||
|
Investments in consolidated subsidiaries
|
(53,915
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
53,915
|
|
|
—
|
|
||||||
|
Other assets, net
|
35,862
|
|
|
—
|
|
|
37,618
|
|
|
577
|
|
|
—
|
|
|
74,057
|
|
||||||
|
Total assets
|
$
|
1,490,977
|
|
|
$
|
1
|
|
|
$
|
444,751
|
|
|
$
|
110,181
|
|
|
$
|
(435,962
|
)
|
|
$
|
1,609,948
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
LIABILITIES AND PARTNERS' CAPITAL (DEFICIT)
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Accounts payable
|
$
|
44,026
|
|
|
$
|
—
|
|
|
$
|
41,345
|
|
|
$
|
190
|
|
|
$
|
—
|
|
|
$
|
85,561
|
|
|
Short-term borrowings
|
59,781
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
59,781
|
|
||||||
|
Collateralized note payable
|
—
|
|
|
—
|
|
|
—
|
|
|
69,000
|
|
|
—
|
|
|
69,000
|
|
||||||
|
Intercompany payables
|
—
|
|
|
—
|
|
|
41,645
|
|
|
(1,768
|
)
|
|
(39,877
|
)
|
|
—
|
|
||||||
|
Other current liabilities
|
118,039
|
|
|
—
|
|
|
3,776
|
|
|
201
|
|
|
—
|
|
|
122,016
|
|
||||||
|
Total current liabilities
|
221,846
|
|
|
—
|
|
|
86,766
|
|
|
67,623
|
|
|
(39,877
|
)
|
|
336,358
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Long-term debt
|
1,649,139
|
|
|
—
|
|
|
450,131
|
|
|
—
|
|
|
(450,000
|
)
|
|
1,649,270
|
|
||||||
|
Other liabilities
|
26,790
|
|
|
—
|
|
|
4,300
|
|
|
28
|
|
|
—
|
|
|
31,118
|
|
||||||
|
Contingencies and commitments
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Partners' capital (deficit):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Partners' equity (deficit)
|
(421,562
|
)
|
|
1
|
|
|
(96,446
|
)
|
|
42,530
|
|
|
53,915
|
|
|
(421,562
|
)
|
||||||
|
Accumulated other comprehensive income
|
14,764
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,764
|
|
||||||
|
Total partners' capital (deficit)
|
(406,798
|
)
|
|
1
|
|
|
(96,446
|
)
|
|
42,530
|
|
|
53,915
|
|
|
(406,798
|
)
|
||||||
|
Total liabilities and partners' capital (deficit)
|
$
|
1,490,977
|
|
|
$
|
1
|
|
|
$
|
444,751
|
|
|
$
|
110,181
|
|
|
$
|
(435,962
|
)
|
|
$
|
1,609,948
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||||||||||||||
|
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
|
|||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
|
For the year ended July 31, 2018
|
||||||||||||||||||||||
|
|
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
|
$
|
1,642,155
|
|
|
$
|
—
|
|
|
$
|
821
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,642,976
|
|
|
Midstream operations
|
—
|
|
|
—
|
|
|
282,319
|
|
|
—
|
|
|
—
|
|
|
282,319
|
|
||||||
|
Other
|
72,954
|
|
|
—
|
|
|
74,893
|
|
|
—
|
|
|
—
|
|
|
147,847
|
|
||||||
|
Total revenues
|
1,715,109
|
|
|
—
|
|
|
358,033
|
|
|
—
|
|
|
—
|
|
|
2,073,142
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cost of sales - propane and other gas liquids sales
|
972,467
|
|
|
—
|
|
|
947
|
|
|
—
|
|
|
—
|
|
|
973,414
|
|
||||||
|
Cost of sales - midstream operations
|
—
|
|
|
—
|
|
|
255,559
|
|
|
—
|
|
|
—
|
|
|
255,559
|
|
||||||
|
Cost of sales - other
|
10,111
|
|
|
—
|
|
|
58,543
|
|
|
—
|
|
|
—
|
|
|
68,654
|
|
||||||
|
Operating expense
|
436,962
|
|
|
—
|
|
|
37,617
|
|
|
4,755
|
|
|
(7,586
|
)
|
|
471,748
|
|
||||||
|
Depreciation and amortization expense
|
75,163
|
|
|
—
|
|
|
26,317
|
|
|
315
|
|
|
—
|
|
|
101,795
|
|
||||||
|
General and administrative expense
|
48,337
|
|
|
5
|
|
|
5,922
|
|
|
—
|
|
|
—
|
|
|
54,264
|
|
||||||
|
Equipment lease expense
|
27,939
|
|
|
—
|
|
|
333
|
|
|
—
|
|
|
—
|
|
|
28,272
|
|
||||||
|
Non-cash employee stock ownership plan compensation charge
|
13,859
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,859
|
|
||||||
|
Asset impairments
|
—
|
|
|
—
|
|
|
10,005
|
|
|
—
|
|
|
—
|
|
|
10,005
|
|
||||||
|
Loss on asset sales and disposals
|
8,978
|
|
|
—
|
|
|
178,421
|
|
|
—
|
|
|
—
|
|
|
187,399
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating income (loss)
|
121,293
|
|
|
(5
|
)
|
|
(215,631
|
)
|
|
(5,070
|
)
|
|
7,586
|
|
|
(91,827
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense
|
(86,646
|
)
|
|
—
|
|
|
(43,247
|
)
|
|
(4,053
|
)
|
|
—
|
|
|
(133,946
|
)
|
||||||
|
Other income (expense), net
|
(234
|
)
|
|
—
|
|
|
1,162
|
|
|
7,586
|
|
|
(7,586
|
)
|
|
928
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Earnings (loss) before income taxes
|
34,413
|
|
|
(5
|
)
|
|
(257,716
|
)
|
|
(1,537
|
)
|
|
—
|
|
|
(224,845
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Income tax expense (benefit)
|
222
|
|
|
—
|
|
|
(2,921
|
)
|
|
—
|
|
|
—
|
|
|
(2,699
|
)
|
||||||
|
Equity in earnings (loss) of subsidiaries
|
(256,337
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
256,337
|
|
|
—
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net earnings (loss)
|
(222,146
|
)
|
|
(5
|
)
|
|
(254,795
|
)
|
|
(1,537
|
)
|
|
256,337
|
|
|
(222,146
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Other comprehensive income
|
5,969
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,969
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Comprehensive income (loss)
|
$
|
(216,177
|
)
|
|
$
|
(5
|
)
|
|
$
|
(254,795
|
)
|
|
$
|
(1,537
|
)
|
|
$
|
256,337
|
|
|
$
|
(216,177
|
)
|
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||||||||||||||
|
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
|
|||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
|
For the year ended July 31, 2017
|
||||||||||||||||||||||
|
|
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
|
$
|
1,318,412
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,318,412
|
|
|
Midstream operations
|
—
|
|
|
—
|
|
|
466,703
|
|
|
—
|
|
|
—
|
|
|
466,703
|
|
||||||
|
Other
|
69,962
|
|
|
—
|
|
|
75,200
|
|
|
—
|
|
|
—
|
|
|
145,162
|
|
||||||
|
Total revenues
|
1,388,374
|
|
|
—
|
|
|
541,903
|
|
|
—
|
|
|
—
|
|
|
1,930,277
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cost of sales - propane and other gas liquids sales
|
694,155
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
694,155
|
|
||||||
|
Cost of sales - midstream operations
|
—
|
|
|
—
|
|
|
429,439
|
|
|
—
|
|
|
—
|
|
|
429,439
|
|
||||||
|
Cost of sales - other
|
8,473
|
|
|
—
|
|
|
58,794
|
|
|
—
|
|
|
—
|
|
|
67,267
|
|
||||||
|
Operating expense
|
398,584
|
|
|
—
|
|
|
38,188
|
|
|
95
|
|
|
(4,455
|
)
|
|
432,412
|
|
||||||
|
Depreciation and amortization expense
|
72,919
|
|
|
—
|
|
|
30,183
|
|
|
249
|
|
|
—
|
|
|
103,351
|
|
||||||
|
General and administrative expense
|
44,810
|
|
|
5
|
|
|
4,663
|
|
|
—
|
|
|
—
|
|
|
49,478
|
|
||||||
|
Equipment lease expense
|
28,560
|
|
|
—
|
|
|
564
|
|
|
—
|
|
|
—
|
|
|
29,124
|
|
||||||
|
Non-cash employee stock ownership plan compensation charge
|
15,088
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,088
|
|
||||||
|
Loss on asset sales and disposals
|
9,198
|
|
|
—
|
|
|
5,259
|
|
|
—
|
|
|
—
|
|
|
14,457
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating income (loss)
|
116,587
|
|
|
(5
|
)
|
|
(25,187
|
)
|
|
(344
|
)
|
|
4,455
|
|
|
95,506
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest expense
|
(80,866
|
)
|
|
—
|
|
|
(43,839
|
)
|
|
(2,480
|
)
|
|
(3
|
)
|
|
(127,188
|
)
|
||||||
|
Other income (expense), net
|
850
|
|
|
—
|
|
|
624
|
|
|
4,452
|
|
|
(4,452
|
)
|
|
1,474
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Earnings (loss) before income taxes
|
36,571
|
|
|
(5
|
)
|
|
(68,402
|
)
|
|
1,628
|
|
|
—
|
|
|
(30,208
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Income tax expense (benefit)
|
217
|
|
|
—
|
|
|
(1,366
|
)
|
|
—
|
|
|
—
|
|
|
(1,149
|
)
|
||||||
|
Equity in earnings (loss) of subsidiaries
|
(65,413
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
65,413
|
|
|
—
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net earnings (loss)
|
(29,059
|
)
|
|
(5
|
)
|
|
(67,036
|
)
|
|
1,628
|
|
|
65,413
|
|
|
(29,059
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Other comprehensive income
|
25,324
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25,324
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Comprehensive income (loss)
|
$
|
(3,735
|
)
|
|
$
|
(5
|
)
|
|
$
|
(67,036
|
)
|
|
$
|
1,628
|
|
|
$
|
65,413
|
|
|
$
|
(3,735
|
)
|
|
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 disposals
|
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 (loss)
|
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 CASH FLOWS
|
|||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
For the year ended July 31, 2018
|
||||||||||||||||||||||
|
|
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
|
$
|
139,294
|
|
|
$
|
(5
|
)
|
|
$
|
(48,708
|
)
|
|
$
|
3,573
|
|
|
$
|
11,000
|
|
|
$
|
105,154
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Business acquisitions, net of cash acquired
|
(18,141
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18,141
|
)
|
||||||
|
Capital expenditures
|
(81,114
|
)
|
|
—
|
|
|
(3,805
|
)
|
|
—
|
|
|
—
|
|
|
(84,919
|
)
|
||||||
|
Proceeds from sale of assets, dispositions and other
|
7,327
|
|
|
—
|
|
|
145,260
|
|
|
—
|
|
|
—
|
|
|
152,587
|
|
||||||
|
Cash collected for purchase of interest in accounts receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
1,226,211
|
|
|
(1,226,211
|
)
|
|
—
|
|
||||||
|
Cash remitted to Ferrellgas, L.P for accounts receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,215,211
|
)
|
|
1,215,211
|
|
|
—
|
|
||||||
|
Net changes in advances with consolidated entities
|
96,514
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(96,514
|
)
|
|
—
|
|
||||||
|
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Net cash provided by (used in) investing activities
|
4,586
|
|
|
—
|
|
|
141,455
|
|
|
11,000
|
|
|
(107,514
|
)
|
|
49,527
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Distributions
|
(70,962
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(70,962
|
)
|
||||||
|
Proceeds from issuance of long-term debt
|
323,680
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
323,680
|
|
||||||
|
Payments on long-term debt
|
(212,920
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(212,920
|
)
|
||||||
|
Net reductions in short-term borrowings
|
(51,379
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(51,379
|
)
|
||||||
|
Net additions to collateralized short-term borrowings
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,000
|
)
|
|
—
|
|
|
(11,000
|
)
|
||||||
|
Net changes in advances with parent
|
—
|
|
|
5
|
|
|
(92,946
|
)
|
|
(3,573
|
)
|
|
96,514
|
|
|
—
|
|
||||||
|
Cash paid for financing costs
|
(18,493
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18,493
|
)
|
||||||
|
Net cash provided by (used in) financing activities
|
(30,074
|
)
|
|
5
|
|
|
(92,946
|
)
|
|
(14,573
|
)
|
|
96,514
|
|
|
(41,074
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Increase (decrease) in cash and cash equivalents
|
113,806
|
|
|
—
|
|
|
(199
|
)
|
|
—
|
|
|
—
|
|
|
113,607
|
|
||||||
|
Cash and cash equivalents - beginning of year
|
5,327
|
|
|
1
|
|
|
373
|
|
|
—
|
|
|
—
|
|
|
5,701
|
|
||||||
|
Cash and cash equivalents - end of year
|
$
|
119,133
|
|
|
$
|
1
|
|
|
$
|
174
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
119,308
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||||||||||||||
|
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
|
|||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
For the year ended July 31, 2017
|
||||||||||||||||||||||
|
|
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
|
$
|
185,640
|
|
|
$
|
(5
|
)
|
|
$
|
(36,297
|
)
|
|
$
|
4,410
|
|
|
$
|
(5,000
|
)
|
|
$
|
148,748
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Business acquisitions, net of cash acquired
|
(3,539
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,539
|
)
|
||||||
|
Capital expenditures
|
(49,107
|
)
|
|
—
|
|
|
(1,365
|
)
|
|
—
|
|
|
—
|
|
|
(50,472
|
)
|
||||||
|
Proceeds from sale of assets, dispositions and other
|
8,510
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,510
|
|
||||||
|
Cash collected for purchase of interest in accounts receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
1,011,244
|
|
|
(1,011,244
|
)
|
|
—
|
|
||||||
|
Cash remitted to Ferrellgas, L.P for accounts receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,016,244
|
)
|
|
1,016,244
|
|
|
—
|
|
||||||
|
Net changes in advances with consolidated entities
|
(33,573
|
)
|
|
—
|
|
|
—
|
|
|
360
|
|
|
33,213
|
|
|
—
|
|
||||||
|
Other
|
(37
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(37
|
)
|
||||||
|
Net cash used in investing activities
|
(77,746
|
)
|
|
—
|
|
|
(1,365
|
)
|
|
(4,640
|
)
|
|
38,213
|
|
|
(45,538
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Distributions
|
(119,879
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(119,879
|
)
|
||||||
|
Contributions
|
167,843
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
167,843
|
|
||||||
|
Proceeds from issuance of long-term debt
|
62,864
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
62,864
|
|
||||||
|
Payments on long-term debt
|
(174,292
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(174,292
|
)
|
||||||
|
Net reductions to short-term borrowings
|
(41,510
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(41,510
|
)
|
||||||
|
Net additions in collateralized short-term borrowings
|
—
|
|
|
—
|
|
|
—
|
|
|
5,000
|
|
|
—
|
|
|
5,000
|
|
||||||
|
Net changes in advances with parent
|
—
|
|
|
5
|
|
|
37,618
|
|
|
(4,410
|
)
|
|
(33,213
|
)
|
|
—
|
|
||||||
|
Cash paid for financing costs
|
(2,065
|
)
|
|
—
|
|
|
—
|
|
|
(360
|
)
|
|
—
|
|
|
(2,425
|
)
|
||||||
|
Net cash provided by (used in) financing activities
|
(107,039
|
)
|
|
5
|
|
|
37,618
|
|
|
230
|
|
|
(33,213
|
)
|
|
(102,399
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Increase (decrease) in cash and cash equivalents
|
855
|
|
|
—
|
|
|
(44
|
)
|
|
—
|
|
|
—
|
|
|
811
|
|
||||||
|
Cash and cash equivalents - beginning of year
|
4,472
|
|
|
1
|
|
|
417
|
|
|
—
|
|
|
—
|
|
|
4,890
|
|
||||||
|
Cash and cash equivalents - end of year
|
$
|
5,327
|
|
|
$
|
1
|
|
|
$
|
373
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,701
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
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, dispositions and other
|
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
|
30
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30
|
|
||||||
|
Proceeds from issuance of long-term debt
|
168,117
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
168,117
|
|
||||||
|
Payments on long-term debt
|
(14,959
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14,959
|
)
|
||||||
|
Net additions to 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
|
)
|
|
—
|
|
|
—
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Increase (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 FINANCE CORP.
|
|||||||
|
(a wholly-owned subsidiary of Ferrellgas, L.P.)
|
|||||||
|
BALANCE SHEETS
|
|||||||
|
|
July 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
ASSETS
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Cash
|
$
|
1,100
|
|
|
$
|
1,100
|
|
|
Prepaid expenses and other current assets
|
1,500
|
|
|
1,500
|
|
||
|
Total assets
|
$
|
2,600
|
|
|
$
|
2,600
|
|
|
|
|
|
|
||||
|
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
|
72,552
|
|
|
67,336
|
|
||
|
|
|
|
|
||||
|
Accumulated deficit
|
(70,952
|
)
|
|
(65,736
|
)
|
||
|
Total stockholder's equity
|
$
|
2,600
|
|
|
$
|
2,600
|
|
|
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,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
|
|
|
|
|
||||||
|
General and administrative expense
|
$
|
5,216
|
|
|
$
|
5,516
|
|
|
$
|
7,053
|
|
|
|
|
|
|
|
|
||||||
|
Net loss
|
$
|
(5,216
|
)
|
|
$
|
(5,516
|
)
|
|
$
|
(7,053
|
)
|
|
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, 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
|
|
||||
|
Capital contribution
|
—
|
|
|
—
|
|
|
5,516
|
|
|
—
|
|
|
5,516
|
|
||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,516
|
)
|
|
(5,516
|
)
|
||||
|
July 31, 2017
|
1,000
|
|
|
1,000
|
|
|
67,336
|
|
|
(65,736
|
)
|
|
2,600
|
|
||||
|
Capital contribution
|
—
|
|
|
—
|
|
|
5,216
|
|
|
—
|
|
|
5,216
|
|
||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,216
|
)
|
|
(5,216
|
)
|
||||
|
July 31, 2018
|
1,000
|
|
|
$
|
1,000
|
|
|
$
|
72,552
|
|
|
$
|
(70,952
|
)
|
|
$
|
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,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net loss
|
$
|
(5,216
|
)
|
|
$
|
(5,516
|
)
|
|
$
|
(7,053
|
)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
|
Prepaid expenses and other current assets
|
—
|
|
|
—
|
|
|
(1,500
|
)
|
|||
|
Cash used in operating activities
|
(5,216
|
)
|
|
(5,516
|
)
|
|
(8,553
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
||||||
|
Capital contribution
|
5,216
|
|
|
5,516
|
|
|
8,553
|
|
|||
|
Cash provided by financing activities
|
5,216
|
|
|
5,516
|
|
|
8,553
|
|
|||
|
|
|
|
|
|
|
||||||
|
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,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
ASSETS
|
|
|
|
|
||||
|
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
3
|
|
|
$
|
59
|
|
|
Prepaid expenses and other current assets
|
|
23
|
|
|
4
|
|
||
|
Total assets
|
|
$
|
26
|
|
|
$
|
63
|
|
|
|
|
|
|
|
||||
|
LIABILITIES AND PARTNERS' DEFICIT
|
|
|
|
|
||||
|
|
|
|
|
|
||||
|
Other current liabilities
|
|
$
|
3,925
|
|
|
$
|
4,250
|
|
|
|
|
|
|
|
||||
|
Long-term debt
|
|
350,500
|
|
|
346,525
|
|
||
|
Investment in Ferrellgas, L.P.
|
|
673,386
|
|
|
402,866
|
|
||
|
|
|
|
|
|
||||
|
Partners' deficit
|
|
|
|
|
||||
|
Common unitholders (97,152,665 units outstanding at 2018 and 2017)
|
|
(978,503
|
)
|
|
(701,188
|
)
|
||
|
General partner unitholder (989,926 units outstanding at 2018 and 2017)
|
|
(69,792
|
)
|
|
(66,991
|
)
|
||
|
Accumulated other comprehensive income
|
|
20,510
|
|
|
14,601
|
|
||
|
Total Ferrellgas Partners, L.P. partners' deficit
|
|
(1,027,785
|
)
|
|
(753,578
|
)
|
||
|
Total liabilities and partners' deficit
|
|
$
|
26
|
|
|
$
|
63
|
|
|
FERRELLGAS PARTNERS, L.P.
|
||||||||||||
|
PARENT ONLY
|
||||||||||||
|
STATEMENTS OF OPERATIONS
|
||||||||||||
|
(in thousands)
|
||||||||||||
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Equity in loss of Ferrellgas, L.P.
|
|
$
|
(219,902
|
)
|
|
$
|
(28,765
|
)
|
|
$
|
(648,771
|
)
|
|
Operating, general and administrative expense
|
|
137
|
|
|
139
|
|
|
520
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Operating loss
|
|
(220,039
|
)
|
|
(28,904
|
)
|
|
(649,291
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Interest expense
|
|
(34,521
|
)
|
|
(25,297
|
)
|
|
(16,119
|
)
|
|||
|
Income tax expense
|
|
21
|
|
|
6
|
|
|
5
|
|
|||
|
Net loss
|
|
$
|
(254,581
|
)
|
|
$
|
(54,207
|
)
|
|
$
|
(665,415
|
)
|
|
FERRELLGAS PARTNERS, L.P.
|
||||||||||||
|
PARENT ONLY
|
||||||||||||
|
STATEMENTS OF CASH FLOWS
|
||||||||||||
|
(in thousands)
|
||||||||||||
|
|
|
For the year ended July 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
|
||||||
|
Net loss attributable to Ferrellgas Partners, L.P.
|
|
$
|
(254,581
|
)
|
|
$
|
(54,207
|
)
|
|
$
|
(665,415
|
)
|
|
Reconciliation of net loss to net cash used in operating activities:
|
|
|
|
|
|
|
||||||
|
Other
|
|
3,673
|
|
|
3,982
|
|
|
(1,743
|
)
|
|||
|
Equity in loss of Ferrellgas, L.P.
|
|
219,902
|
|
|
28,765
|
|
|
648,771
|
|
|||
|
Net cash used in operating activities
|
|
(31,006
|
)
|
|
(21,460
|
)
|
|
(18,387
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
||||||
|
Distributions received from Ferrellgas, L.P.
|
|
70,246
|
|
|
118,829
|
|
|
266,818
|
|
|||
|
Cash contributed to Ferrellgas, L.P.
|
|
—
|
|
|
(166,148
|
)
|
|
—
|
|
|||
|
Net cash provided by (used in) investing activities
|
|
70,246
|
|
|
(47,319
|
)
|
|
266,818
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
||||||
|
Distributions paid to common and general partner unitholders
|
|
(39,254
|
)
|
|
(79,733
|
)
|
|
(204,160
|
)
|
|||
|
Cash paid for financing costs
|
|
(42
|
)
|
|
(3,653
|
)
|
|
—
|
|
|||
|
Proceeds from issuance of long-term debt
|
|
—
|
|
|
168,000
|
|
|
—
|
|
|||
|
Repurchase of common units (including fees of $34 for the year ended July 31, 2016)
|
|
—
|
|
|
(15,851
|
)
|
|
(46,432
|
)
|
|||
|
Proceeds from exercise of common unit options
|
|
—
|
|
|
—
|
|
|
182
|
|
|||
|
Cash contribution from general partners in connection with common unit issuances
|
|
—
|
|
|
—
|
|
|
2
|
|
|||
|
Net cash provided by (used in) financing activities
|
|
(39,296
|
)
|
|
68,763
|
|
|
(250,408
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Decrease in cash and cash equivalents
|
|
(56
|
)
|
|
(16
|
)
|
|
(1,977
|
)
|
|||
|
Cash and cash equivalents - beginning of year
|
|
59
|
|
|
75
|
|
|
2,052
|
|
|||
|
Cash and cash equivalents - end of year
|
|
$
|
3
|
|
|
$
|
59
|
|
|
$
|
75
|
|
|
|
|
|
|
|
|
|
|
|
|
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, 2018
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Allowance for doubtful accounts
|
|
$
|
1,976
|
|
|
$
|
1,778
|
|
|
$
|
(1,299
|
)
|
|
(1)
|
|
$
|
2,455
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Year ended July 31, 2017
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Allowance for doubtful accounts
|
|
$
|
5,526
|
|
|
$
|
7
|
|
|
$
|
(3,557
|
)
|
|
(1)
|
|
$
|
1,976
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Year ended July 31, 2016
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Allowance for doubtful accounts
|
|
$
|
4,816
|
|
|
$
|
1,703
|
|
|
$
|
(993
|
)
|
|
(1)
|
|
$
|
5,526
|
|
|
(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, 2018
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Allowance for doubtful accounts
|
|
$
|
1,976
|
|
|
$
|
1,778
|
|
|
$
|
(1,299
|
)
|
|
(1)
|
|
$
|
2,455
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Year ended July 31, 2017
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Allowance for doubtful accounts
|
|
$
|
5,526
|
|
|
$
|
7
|
|
|
$
|
(3,557
|
)
|
|
(1)
|
|
$
|
1,976
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Year ended July 31, 2016
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Allowance for doubtful accounts
|
|
$
|
4,816
|
|
|
$
|
1,703
|
|
|
$
|
(993
|
)
|
|
(1)
|
|
$
|
5,526
|
|
|
(1)
|
Uncollectible accounts written off, net of recoveries.
|
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 |
|---|