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.
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the quarterly period ended October 31, 2016
|
|
or
|
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the transition period from to
|
|
Delaware
Delaware
Delaware
Delaware
|
|
43-1698480
43-1742520
43-1698481
14-1866671
|
|
(States or other jurisdictions of incorporation or organization)
|
|
(I.R.S. Employer Identification Nos.)
|
|
|
|
|
|
7500 College Boulevard,
Suite 1000, Overland Park, Kansas
|
|
66210
|
|
(Address of principal executive office)
|
|
(Zip Code)
|
|
Ferrellgas Partners, L.P.:
|
||||||
|
Large accelerated filer
x
|
|
Accelerated filer
o
|
|
Non-accelerated filer
o
(do not check if a smaller reporting company)
|
|
Smaller reporting company
o
|
|
Ferrellgas Partners Finance Corp, Ferrellgas, L.P. and Ferrellgas Finance Corp.:
|
||||||
|
Large accelerated filer
o
|
|
Accelerated filer
o
|
|
Non-accelerated filer
x
(do not check if a smaller reporting company)
|
|
Smaller reporting company
o
|
|
Ferrellgas Partners, L.P.
|
|
97,152,665
|
|
Common Units
|
|
Ferrellgas Partners Finance Corp.
|
|
1,000
|
|
Common Stock
|
|
Ferrellgas, L.P.
|
|
n/a
|
|
n/a
|
|
Ferrellgas Finance Corp.
|
|
1,000
|
|
Common Stock
|
|
|
|
|
Page
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
|
||||||||
|
|
||||||||
|
(in thousands, except unit data)
|
||||||||
|
(unaudited)
|
||||||||
|
|
|
October 31, 2016
|
|
July 31, 2016
|
||||
|
ASSETS
|
|
|
|
|
||||
|
Current assets:
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
12,639
|
|
|
$
|
4,965
|
|
|
Accounts and notes receivable, net (including $105,320 and $106,464 of accounts receivable pledged as collateral at October 31, 2016 and July 31, 2016, respectively)
|
|
148,283
|
|
|
149,583
|
|
||
|
Inventories
|
|
100,296
|
|
|
90,594
|
|
||
|
Prepaid expenses and other current assets
|
|
31,820
|
|
|
39,973
|
|
||
|
Total current assets
|
|
293,038
|
|
|
285,115
|
|
||
|
|
|
|
|
|
||||
|
Property, plant and equipment, net
|
|
757,940
|
|
|
774,680
|
|
||
|
Goodwill, net
|
|
256,103
|
|
|
256,103
|
|
||
|
Intangible assets (net of accumulated amortization of $412,425 and $404,271 at October 31, 2016 and July 31, 2016, respectively)
|
|
272,031
|
|
|
280,185
|
|
||
|
Other assets, net
|
|
88,103
|
|
|
87,223
|
|
||
|
Total assets
|
|
$
|
1,667,215
|
|
|
$
|
1,683,306
|
|
|
|
|
|
|
|
||||
|
LIABILITIES AND PARTNERS' DEFICIT
|
|
|
|
|
|
|
||
|
Current liabilities:
|
|
|
|
|
|
|
||
|
Accounts payable
|
|
$
|
74,788
|
|
|
$
|
67,928
|
|
|
Short-term borrowings
|
|
96,824
|
|
|
101,291
|
|
||
|
Collateralized note payable
|
|
74,000
|
|
|
64,000
|
|
||
|
Other current liabilities
|
|
170,527
|
|
|
128,958
|
|
||
|
Total current liabilities
|
|
416,139
|
|
|
362,177
|
|
||
|
|
|
|
|
|
||||
|
Long-term debt
|
|
1,965,219
|
|
|
1,941,335
|
|
||
|
Other liabilities
|
|
32,755
|
|
|
31,574
|
|
||
|
Contingencies and commitments (Note K)
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||||
|
Partners' deficit:
|
|
|
|
|
|
|
||
|
Common unitholders (97,152,665 and 98,002,665 units outstanding at October 31, 2016 and July 31, 2016, respectively)
|
|
(673,516
|
)
|
|
(570,754
|
)
|
||
|
General partner unitholder (989,926 units outstanding at October 31, 2016 and July 31, 2016)
|
|
(66,713
|
)
|
|
(65,835
|
)
|
||
|
Accumulated other comprehensive loss
|
|
(1,186
|
)
|
|
(10,468
|
)
|
||
|
Total Ferrellgas Partners, L.P. partners' deficit
|
|
(741,415
|
)
|
|
(647,057
|
)
|
||
|
Noncontrolling interest
|
|
(5,483
|
)
|
|
(4,723
|
)
|
||
|
Total partners' deficit
|
|
(746,898
|
)
|
|
(651,780
|
)
|
||
|
Total liabilities and partners' deficit
|
|
$
|
1,667,215
|
|
|
$
|
1,683,306
|
|
|
See notes to condensed consolidated financial statements.
|
||||||||
|
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
|
|||||||||
|
|
|||||||||
|
(in thousands, except unit data)
|
|||||||||
|
(unaudited)
|
|||||||||
|
|
|
|
|
||||||
|
|
|
For the three months ended October 31,
|
|
||||||
|
|
|
2016
|
|
2015
|
|
||||
|
Revenues:
|
|
|
|
|
|
||||
|
Propane and other gas liquids sales
|
|
$
|
242,399
|
|
|
$
|
245,301
|
|
|
|
Midstream operations
|
|
108,044
|
|
|
193,670
|
|
|
||
|
Other
|
|
29,099
|
|
|
32,175
|
|
|
||
|
Total revenues
|
|
379,542
|
|
|
471,146
|
|
|
||
|
|
|
|
|
|
|
||||
|
Costs of sales:
|
|
|
|
|
|
||||
|
Cost of sales - propane and other gas liquids sales
|
|
119,212
|
|
|
121,751
|
|
|
||
|
Cost of sales - midstream operations
|
|
94,642
|
|
|
153,604
|
|
|
||
|
Cost of sales - other
|
|
11,746
|
|
|
14,448
|
|
|
||
|
Operating expense
|
|
105,086
|
|
|
116,199
|
|
|
||
|
Depreciation and amortization expense
|
|
26,202
|
|
|
36,979
|
|
|
||
|
General and administrative expense
|
|
14,269
|
|
|
19,144
|
|
|
||
|
Equipment lease expense
|
|
7,349
|
|
|
7,032
|
|
|
||
|
Non-cash employee stock ownership plan compensation charge
|
|
3,754
|
|
|
5,256
|
|
|
||
|
Asset impairments
|
|
—
|
|
|
29,316
|
|
|
||
|
Loss on asset sales and disposal
|
|
6,423
|
|
|
14,917
|
|
|
||
|
|
|
|
|
|
|
||||
|
Operating loss
|
|
(9,141
|
)
|
|
(47,500
|
)
|
|
||
|
|
|
|
|
|
|
||||
|
Interest expense
|
|
(35,428
|
)
|
|
(33,788
|
)
|
|
||
|
Other income (expense), net
|
|
508
|
|
|
(122
|
)
|
|
||
|
|
|
|
|
|
|
||||
|
Loss before income taxes
|
|
(44,061
|
)
|
|
(81,410
|
)
|
|
||
|
|
|
|
|
|
|
||||
|
Income tax benefit
|
|
(590
|
)
|
|
(844
|
)
|
|
||
|
|
|
|
|
|
|
||||
|
Net loss
|
|
(43,471
|
)
|
|
(80,566
|
)
|
|
||
|
|
|
|
|
|
|
||||
|
Net loss attributable to noncontrolling interest
|
|
(398
|
)
|
|
(773
|
)
|
|
||
|
|
|
|
|
|
|
||||
|
Net loss attributable to Ferrellgas Partners, L.P.
|
|
(43,073
|
)
|
|
(79,793
|
)
|
|
||
|
|
|
|
|
|
|
||||
|
Less: General partner's interest in net loss
|
|
(431
|
)
|
|
(798
|
)
|
|
||
|
|
|
|
|
|
|
||||
|
Common unitholders' interest in net loss
|
|
$
|
(42,642
|
)
|
|
$
|
(78,995
|
)
|
|
|
|
|
|
|
|
|
||||
|
Basic and diluted net loss per common unitholders' interest
|
|
$
|
(0.44
|
)
|
|
$
|
(0.79
|
)
|
|
|
|
|
|
|
|
|
||||
|
Cash distributions declared per common unit
|
|
$
|
0.10
|
|
|
$
|
0.5125
|
|
|
|
See notes to condensed consolidated financial statements.
|
|
||||||||
|
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
|
|||||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
|
|||||||||
|
(in thousands)
|
|||||||||
|
(unaudited)
|
|||||||||
|
|
|
|
|
||||||
|
|
|
For the three months ended October 31,
|
|
||||||
|
|
|
2016
|
|
2015
|
|
||||
|
|
|
|
|
|
|
||||
|
Net loss
|
|
$
|
(43,471
|
)
|
|
$
|
(80,566
|
)
|
|
|
Other comprehensive income:
|
|
|
|
|
|
||||
|
Change in value of risk management derivatives
|
|
5,138
|
|
|
384
|
|
|
||
|
Reclassification of losses on derivatives to earnings, net
|
|
4,238
|
|
|
8,226
|
|
|
||
|
Other comprehensive income
|
|
9,376
|
|
|
8,610
|
|
|
||
|
Comprehensive loss
|
|
(34,095
|
)
|
|
(71,956
|
)
|
|
||
|
Less: Comprehensive loss attributable to noncontrolling interest
|
|
(304
|
)
|
|
(686
|
)
|
|
||
|
Comprehensive loss attributable to Ferrellgas Partners, L.P.
|
|
$
|
(33,791
|
)
|
|
$
|
(71,270
|
)
|
|
|
See notes to condensed consolidated financial statements.
|
|
||||||||
|
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
|
|||||||||||||||||||||||||||||
|
CONDENSED CONSOLIDATED STATEMENT OF PARTNERS' DEFICIT
|
|||||||||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||||||||
|
(unaudited)
|
|||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Number of units
|
|
|
|
|
|
Accumulated other comprehensive loss
|
|
Total
Ferrellgas Partners, L.P. partners' deficit |
|
|
|
Total partners'
deficit |
||||||||||||||||
|
|
Common unitholders |
|
General partner unitholder
|
|
Common
unitholders |
|
General partner unitholder
|
|
|
|
Non-controlling
interest |
|
|||||||||||||||||
|
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-based compensation charges
|
—
|
|
|
—
|
|
|
5,522
|
|
|
56
|
|
|
—
|
|
|
5,578
|
|
|
57
|
|
|
5,635
|
|
||||||
|
Distributions
|
—
|
|
|
—
|
|
|
(49,791
|
)
|
|
(503
|
)
|
|
—
|
|
|
(50,294
|
)
|
|
(513
|
)
|
|
(50,807
|
)
|
||||||
|
Common unit repurchases
|
(850.0
|
)
|
|
—
|
|
|
(15,851
|
)
|
|
—
|
|
|
—
|
|
|
(15,851
|
)
|
|
—
|
|
|
(15,851
|
)
|
||||||
|
Net loss
|
—
|
|
|
—
|
|
|
(42,642
|
)
|
|
(431
|
)
|
|
—
|
|
|
(43,073
|
)
|
|
(398
|
)
|
|
(43,471
|
)
|
||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,282
|
|
|
9,282
|
|
|
94
|
|
|
9,376
|
|
||||||
|
Balance at October 31, 2016
|
97,152.7
|
|
|
989.9
|
|
|
$
|
(673,516
|
)
|
|
$
|
(66,713
|
)
|
|
$
|
(1,186
|
)
|
|
$
|
(741,415
|
)
|
|
$
|
(5,483
|
)
|
|
$
|
(746,898
|
)
|
|
See notes to condensed consolidated financial statements.
|
|||||||||||||||||||||||||||||
|
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
|
|||||||
|
|
|||||||
|
(in thousands)
|
|||||||
|
(unaudited)
|
|||||||
|
|
For the three months ended October 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net loss
|
$
|
(43,471
|
)
|
|
$
|
(80,566
|
)
|
|
Reconciliation of net loss to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization expense
|
26,202
|
|
|
36,979
|
|
||
|
Non-cash employee stock ownership plan compensation charge
|
3,754
|
|
|
5,256
|
|
||
|
Non-cash stock-based compensation charge
|
1,881
|
|
|
8,122
|
|
||
|
Asset impairments
|
—
|
|
|
29,316
|
|
||
|
Loss on asset sales and disposal
|
6,423
|
|
|
14,917
|
|
||
|
Change in fair value of contingent consideration
|
—
|
|
|
(100
|
)
|
||
|
Provision for doubtful accounts
|
9
|
|
|
952
|
|
||
|
Deferred income tax expense
|
143
|
|
|
280
|
|
||
|
Other
|
1,302
|
|
|
1,409
|
|
||
|
Changes in operating assets and liabilities, net of effects from business acquisitions:
|
|
|
|
||||
|
Accounts and notes receivable, net of securitization
|
1,310
|
|
|
9,484
|
|
||
|
Inventories
|
(9,702
|
)
|
|
675
|
|
||
|
Prepaid expenses and other current assets
|
8,032
|
|
|
5,997
|
|
||
|
Accounts payable
|
7,049
|
|
|
(20,139
|
)
|
||
|
Accrued interest expense
|
28,495
|
|
|
28,600
|
|
||
|
Other current liabilities
|
21,251
|
|
|
(3,468
|
)
|
||
|
Other assets and liabilities
|
1,872
|
|
|
3,134
|
|
||
|
Net cash provided by operating activities
|
54,550
|
|
|
40,848
|
|
||
|
|
|
|
|
||||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Capital expenditures
|
(10,005
|
)
|
|
(25,607
|
)
|
||
|
Proceeds from sale of assets
|
2,279
|
|
|
3,575
|
|
||
|
Other
|
—
|
|
|
(14
|
)
|
||
|
Net cash used in investing activities
|
(7,726
|
)
|
|
(22,046
|
)
|
||
|
|
|
|
|
||||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Distributions
|
(50,294
|
)
|
|
(51,963
|
)
|
||
|
Proceeds from issuance of long-term debt
|
25,626
|
|
|
21,321
|
|
||
|
Payments on long-term debt
|
(2,261
|
)
|
|
(4,380
|
)
|
||
|
Net additions to (reductions) in short-term borrowings
|
(4,467
|
)
|
|
20,072
|
|
||
|
Net additions to (reductions in) collateralized short-term borrowings
|
10,000
|
|
|
(2,000
|
)
|
||
|
Cash paid for financing costs
|
(1,390
|
)
|
|
(142
|
)
|
||
|
Noncontrolling interest activity
|
(513
|
)
|
|
(500
|
)
|
||
|
Repurchase of common units
|
(15,851
|
)
|
|
—
|
|
||
|
Cash contribution from general partner in connection with common unit issuances
|
—
|
|
|
30
|
|
||
|
Net cash used in financing activities
|
(39,150
|
)
|
|
(17,562
|
)
|
||
|
|
|
|
|
||||
|
Net change in cash and cash equivalents
|
7,674
|
|
|
1,240
|
|
||
|
Cash and cash equivalents - beginning of period
|
4,965
|
|
|
7,652
|
|
||
|
Cash and cash equivalents - end of period
|
$
|
12,639
|
|
|
$
|
8,892
|
|
|
See notes to condensed consolidated financial statements.
|
|||||||
|
•
|
Propane and related equipment sales consists of the distribution of propane and related equipment and supplies. The propane distribution market is seasonal because propane is used primarily for heating in residential and commercial buildings. Ferrellgas serves residential, industrial/commercial, portable tank exchange, agricultural, wholesale and other customers in all
50
states, the District of Columbia, and Puerto Rico.
|
|
•
|
Midstream operations consists of one reportable operating segment: crude oil logistics. The crude oil logistics segment ("Bridger") primarily generates income by providing crude oil transportation and logistics services on behalf of producers and end-users of crude oil. Bridger services include transportation through its operation of a fleet of trucks, tank trailers, railcars, pipeline injection stations and a barge. Bridger primarily operates in major oil and gas basins across the continental United States. Bridger also enters into crude oil purchase and sale arrangements.
|
|
(1)
|
Jamex agreed to execute and deliver a secured promissory note in favor of Bridger in original principal amount of
$49.5 million
(the "Jamex Secured Promissory Note") in satisfaction of all obligations owed to Bridger under the Jamex TLA;
|
|
(2)
|
Mr. Ballengee and Bacchus Capital Trading, LLC, an entity controlled by Mr. Ballengee, executed and delivered a joint guarantee of the Jamex Secured Promissory Note obligations up to a maximum aggregate amount of
$20.0 million
;
|
|
(3)
|
The operating partnership agreed to provide Jamex with a
$5.0 million
revolving secured working capital facility evidenced by a revolving promissory note (the “Jamex Revolving Promissory Note” and, together with the Jamex Secured Promissory Note, the “Jamex Notes”);
|
|
(4)
|
The other Jamex entities agreed to execute and deliver a security agreement and a full guarantee of the obligations under the Jamex Notes;
|
|
(5)
|
Ferrellgas paid approximately
$16.9 million
to Jamex and in return received
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.
|
|
|
|
October 31, 2016
|
|
July 31, 2016
|
||||
|
Propane gas and related products
|
|
$
|
68,336
|
|
|
$
|
59,726
|
|
|
Crude oil
|
|
6,066
|
|
|
4,642
|
|
||
|
Appliances, parts and supplies
|
|
25,894
|
|
|
26,226
|
|
||
|
Inventories
|
|
$
|
100,296
|
|
|
$
|
90,594
|
|
|
|
|
October 31, 2016
|
|
July 31, 2016
|
||||
|
Note receivable - Jamex
|
|
$
|
40,000
|
|
|
$
|
39,760
|
|
|
Other
|
|
48,103
|
|
|
47,463
|
|
||
|
Other assets, net
|
|
$
|
88,103
|
|
|
$
|
87,223
|
|
|
|
|
October 31, 2016
|
|
July 31, 2016
|
||||
|
Accrued interest
|
|
$
|
45,118
|
|
|
$
|
16,623
|
|
|
Accrued payroll
|
|
25,738
|
|
|
13,438
|
|
||
|
Customer deposits and advances
|
|
40,238
|
|
|
27,391
|
|
||
|
Price risk management liabilities
|
|
8,030
|
|
|
18,401
|
|
||
|
Other
|
|
51,403
|
|
|
53,105
|
|
||
|
Other current liabilities
|
|
$
|
170,527
|
|
|
$
|
128,958
|
|
|
|
|
For the three months ended October 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Operating expense
|
|
$
|
41,810
|
|
|
$
|
40,535
|
|
|
Depreciation and amortization expense
|
|
1,026
|
|
|
1,115
|
|
||
|
Equipment lease expense
|
|
6,666
|
|
|
6,429
|
|
||
|
|
|
$
|
49,502
|
|
|
$
|
48,079
|
|
|
|
|
For the three months ended October 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Loss on assets held for sale
|
|
$
|
—
|
|
|
$
|
12,112
|
|
|
Loss on sale of assets held for sale
|
|
—
|
|
|
1,259
|
|
||
|
Loss on sale of assets and other
|
|
6,423
|
|
|
1,546
|
|
||
|
Loss on asset sales and disposal
|
|
$
|
6,423
|
|
|
$
|
14,917
|
|
|
|
|
For the three months ended October 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Cash paid for:
|
|
|
|
|
||||
|
Interest
|
|
$
|
5,631
|
|
|
$
|
3,780
|
|
|
Non-cash investing and financing activities:
|
|
|
|
|
||||
|
Change in accruals for property, plant and equipment additions
|
|
$
|
(189
|
)
|
|
$
|
1,727
|
|
|
|
|
October 31, 2016
|
|
July 31, 2016
|
||||
|
Accounts receivable pledged as collateral
|
|
$
|
105,320
|
|
|
$
|
106,464
|
|
|
Accounts receivable
|
|
37,515
|
|
|
43,148
|
|
||
|
Note receivable - Jamex, current portion
|
|
8,055
|
|
|
5,000
|
|
||
|
Other
|
|
170
|
|
|
38
|
|
||
|
Less: Allowance for doubtful accounts
|
|
(2,777
|
)
|
|
(5,067
|
)
|
||
|
Accounts and notes receivable, net
|
|
$
|
148,283
|
|
|
$
|
149,583
|
|
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
||
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
||
|
October 31, 2016
|
|
5.50
|
|
|
6.05
|
|
|
January 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2017
|
|
5.50
|
|
|
5.95
|
|
|
July 31, 2017
|
|
5.50
|
|
|
6.05
|
|
|
October 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
January 31, 2018
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
|
5.50
|
|
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
||
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
||
|
October 31, 2016
|
|
5.50
|
|
|
6.05
|
|
|
January 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2017
|
|
5.50
|
|
|
5.95
|
|
|
July 31, 2017
|
|
5.50
|
|
|
6.05
|
|
|
October 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
January 31, 2018
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
|
5.50
|
|
|
|
|
October 31, 2016
|
|
July 31, 2016
|
||
|
Public common unitholders (1)
|
|
69,612,939
|
|
|
70,462,939
|
|
|
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.”
|
|
|
|
For the three months ended October 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Public common unitholders
|
|
$
|
35,678
|
|
|
$
|
37,330
|
|
|
Ferrell Companies
|
|
11,546
|
|
|
11,546
|
|
||
|
FCI Trading Corp.
|
|
100
|
|
|
100
|
|
||
|
Ferrell Propane, Inc.
|
|
26
|
|
|
26
|
|
||
|
James E. Ferrell
|
|
2,441
|
|
|
2,441
|
|
||
|
General partner
|
|
503
|
|
|
520
|
|
||
|
|
|
$
|
50,294
|
|
|
$
|
51,963
|
|
|
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
|
||||||||
|
October 31, 2016:
|
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
4,133
|
|
|
$
|
—
|
|
|
$
|
4,133
|
|
|
Commodity derivatives
|
|
$
|
—
|
|
|
$
|
6,672
|
|
|
$
|
—
|
|
|
$
|
6,672
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
(2,645
|
)
|
|
$
|
—
|
|
|
$
|
(2,645
|
)
|
|
Commodity derivatives
|
|
$
|
—
|
|
|
$
|
(6,482
|
)
|
|
$
|
—
|
|
|
$
|
(6,482
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
July 31, 2016:
|
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
5,830
|
|
|
$
|
—
|
|
|
$
|
5,830
|
|
|
Commodity derivatives
|
|
$
|
—
|
|
|
$
|
8,241
|
|
|
$
|
—
|
|
|
$
|
8,241
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
(3,553
|
)
|
|
$
|
—
|
|
|
$
|
(3,553
|
)
|
|
Commodity derivatives
|
|
$
|
—
|
|
|
$
|
(17,689
|
)
|
|
$
|
—
|
|
|
$
|
(17,689
|
)
|
|
|
|
October 31, 2016
|
||||||||||
|
|
|
Asset Derivatives
|
|
Liability Derivatives
|
||||||||
|
Derivative Instrument
|
|
Location
|
|
Fair value
|
|
Location
|
|
Fair value
|
||||
|
Derivatives designated as hedging instruments
|
|
|
|
|
|
|
|
|
||||
|
Commodity derivatives-propane
|
|
Prepaid expenses and other current assets
|
|
$
|
2,458
|
|
|
Other current liabilities
|
|
$
|
3,820
|
|
|
Commodity derivatives-propane
|
|
Other assets, net
|
|
3,738
|
|
|
Other liabilities
|
|
370
|
|
||
|
Interest rate swap agreements
|
|
Prepaid expenses and other current assets
|
|
1,467
|
|
|
Other current liabilities
|
|
1,919
|
|
||
|
Interest rate swap agreements
|
|
Other assets, net
|
|
2,666
|
|
|
Other liabilities
|
|
726
|
|
||
|
Derivatives not designated as hedging instruments
|
|
|
|
|
|
|
|
|
||||
|
Commodity derivatives-vehicle fuel
|
|
Prepaid expenses and other current assets
|
|
—
|
|
|
Other current liabilities
|
|
2,119
|
|
||
|
Commodity derivatives- crude oil
|
|
Prepaid expenses and other current assets
|
|
476
|
|
|
Other current liabilities
|
|
173
|
|
||
|
|
|
Total
|
|
$
|
10,805
|
|
|
Total
|
|
$
|
9,127
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
July 31, 2016
|
||||||||||
|
|
|
Asset Derivatives
|
|
Liability Derivatives
|
||||||||
|
Derivative Instrument
|
|
Location
|
|
Fair value
|
|
Location
|
|
Fair value
|
||||
|
Derivatives designated as hedging instruments
|
|
|
|
|
|
|
|
|
||||
|
Commodity derivatives-propane
|
|
Prepaid expenses and other current assets
|
|
$
|
2,263
|
|
|
Other current liabilities
|
|
$
|
10,184
|
|
|
Commodity derivatives-propane
|
|
Other assets, net
|
|
3,056
|
|
|
Other liabilities
|
|
1,597
|
|
||
|
Interest rate swap agreements
|
|
Prepaid expenses and other current assets
|
|
1,654
|
|
|
Other current liabilities
|
|
2,309
|
|
||
|
Interest rate swap agreements
|
|
Other assets, net
|
|
4,176
|
|
|
Other liabilities
|
|
1,244
|
|
||
|
Derivatives not designated as hedging instruments
|
|
|
|
|
|
|
|
|
||||
|
Commodity derivatives-vehicle fuel
|
|
Prepaid expenses and other current assets
|
|
—
|
|
|
Other current liabilities
|
|
3,996
|
|
||
|
Commodity derivatives-crude oil
|
|
Prepaid expenses and other current assets
|
|
2,922
|
|
|
Other current liabilities
|
|
1,912
|
|
||
|
|
|
Total
|
|
$
|
14,071
|
|
|
Total
|
|
$
|
21,242
|
|
|
|
|
October 31, 2016
|
||||||||||
|
|
|
Assets
|
|
Liabilities
|
||||||||
|
Description
|
|
Location
|
|
Amount
|
|
Location
|
|
Amount
|
||||
|
Margin Balances
|
|
Prepaid expenses and other current assets
|
|
$
|
3,298
|
|
|
Other current liabilities
|
|
$
|
747
|
|
|
|
|
Other assets, net
|
|
1,287
|
|
|
Other liabilities
|
|
2,696
|
|
||
|
|
|
|
|
$
|
4,585
|
|
|
|
|
$
|
3,443
|
|
|
|
|
July 31, 2016
|
||||||||||
|
|
|
Assets
|
|
Liabilities
|
||||||||
|
Description
|
|
Location
|
|
Amount
|
|
Location
|
|
Amount
|
||||
|
Margin Balances
|
|
Prepaid expenses and other current assets
|
|
$
|
8,252
|
|
|
Other current liabilities
|
|
$
|
—
|
|
|
|
|
Other assets, net
|
|
1,275
|
|
|
Other liabilities
|
|
—
|
|
||
|
|
|
|
|
$
|
9,527
|
|
|
|
|
$
|
—
|
|
|
|
|
|
|
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 three months ended October 31,
|
|
For the three months ended October 31,
|
||||||||||||
|
|
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Interest rate swap agreements
|
|
Interest expense
|
|
$
|
420
|
|
|
$
|
537
|
|
|
$
|
(2,275
|
)
|
|
$
|
(2,275
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
For the three months ended October 31, 2016
|
|
|
||||||||||
|
Derivative Instrument
|
|
Amount of Gain (Loss) Recognized in AOCI
|
|
Location of Gain (Loss) Reclassified from AOCI into Income
|
|
Amount of Gain (Loss) Reclassified from AOCI into Income
|
||||||||
|
|
|
|
Effective portion
|
|
Ineffective portion
|
|||||||||
|
Commodity derivatives
|
|
$
|
4,873
|
|
|
Cost of sales-propane and other gas liquids sales
|
|
$
|
(3,596
|
)
|
|
$
|
—
|
|
|
Interest rate swap agreements
|
|
265
|
|
|
Interest expense
|
|
(642
|
)
|
|
—
|
|
|||
|
|
|
$
|
5,138
|
|
|
|
|
$
|
(4,238
|
)
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
For the three months ended October 31, 2015
|
|
|
||||||||||
|
Derivative Instrument
|
|
Amount of Gain (Loss) Recognized in AOCI
|
|
Location of Gain (Loss) Reclassified from AOCI into Income
|
|
Amount of Gain (Loss) Reclassified from AOCI into Income
|
||||||||
|
|
|
|
Effective portion
|
|
Ineffective portion
|
|||||||||
|
Commodity derivatives
|
|
$
|
1,585
|
|
|
Cost of sales-propane and other gas liquids sales
|
|
$
|
(7,449
|
)
|
|
$
|
—
|
|
|
Interest rate swap agreements
|
|
(1,201
|
)
|
|
Interest expense
|
|
(777
|
)
|
|
—
|
|
|||
|
|
|
$
|
384
|
|
|
|
|
$
|
(8,226
|
)
|
|
$
|
—
|
|
|
|
|
For the three months ended October 31, 2016
|
||||
|
Derivatives Not Designated as Hedging Instruments
|
|
Amount of Gain (Loss) Recognized in Income
|
|
Location of Gain (Loss) Recognized in Income
|
||
|
Commodity derivatives - crude oil
|
|
$
|
(1,241
|
)
|
|
Cost of sales - midstream operations
|
|
Commodity derivatives - vehicle fuel
|
|
$
|
1,027
|
|
|
Operating expense
|
|
|
|
|
|
|
||
|
|
|
For the three months ended October 31, 2015
|
||||
|
Derivatives Not Designated as Hedging Instruments
|
|
Amount of Gain (Loss) Recognized in Income
|
|
Location of Gain (Loss) Recognized in Income
|
||
|
Commodity derivatives - vehicle fuel
|
|
$
|
(1,038
|
)
|
|
Operating expense
|
|
|
|
|
|
|
||
|
|
|
For the three months ended October 31,
|
||||||
|
Gains and losses on derivatives included in AOCI
|
|
2016
|
|
2015
|
||||
|
Beginning balance
|
|
$
|
(9,815
|
)
|
|
$
|
(38,906
|
)
|
|
Change in value of risk management commodity derivatives
|
|
4,873
|
|
|
1,585
|
|
||
|
Reclassification of gains and losses on commodity hedges to cost of sales - propane and other gas liquids sales, net
|
|
3,596
|
|
|
7,449
|
|
||
|
Change in value of risk management interest rate derivatives
|
|
265
|
|
|
(1,201
|
)
|
||
|
Reclassification of gains and losses on interest rate hedges to interest expense
|
|
642
|
|
|
777
|
|
||
|
Ending balance
|
|
$
|
(439
|
)
|
|
$
|
(30,296
|
)
|
|
|
|
For the three months ended October 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Operating expense
|
|
$
|
55,714
|
|
|
$
|
56,010
|
|
|
|
|
|
|
|
||||
|
General and administrative expense
|
|
$
|
8,583
|
|
|
$
|
7,093
|
|
|
|
|
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 three months ended October 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
|
(in thousands, except per unitholders' interest amounts)
|
||||||
|
Common unitholders’ interest in net loss
|
|
$
|
(42,642
|
)
|
|
$
|
(78,995
|
)
|
|
|
|
|
|
|
||||
|
Weighted average common units outstanding - basic
|
|
97,457.6
|
|
|
100,376.8
|
|
||
|
Dilutive securities
|
|
—
|
|
|
—
|
|
||
|
Weighted average common units outstanding - diluted
|
|
97,457.6
|
|
|
100,376.8
|
|
||
|
|
|
|
|
|
||||
|
Basic and diluted net loss per common unitholders’ interest
|
|
$
|
(0.44
|
)
|
|
$
|
(0.79
|
)
|
|
|
|
Three months ended October 31, 2016
|
||||||||||||||||||
|
|
|
Propane and related equipment sales
|
|
Midstream operations - Crude oil logistics
|
|
Corporate and other
|
|
Eliminations
|
|
Total
|
||||||||||
|
Segment revenues
|
|
$
|
271,498
|
|
|
$
|
106,327
|
|
|
$
|
2,946
|
|
|
$
|
(1,229
|
)
|
|
$
|
379,542
|
|
|
Direct costs (1)
|
|
237,014
|
|
|
101,556
|
|
|
13,831
|
|
|
(1,878
|
)
|
|
350,523
|
|
|||||
|
Adjusted EBITDA
|
|
$
|
34,484
|
|
|
$
|
4,771
|
|
|
$
|
(10,885
|
)
|
|
$
|
649
|
|
|
$
|
29,019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Three months ended October 31, 2015
|
||||||||||||||||||
|
|
|
Propane and related equipment sales
|
|
Midstream operations - Crude oil logistics
|
|
Corporate and other
|
|
Eliminations
|
|
Total
|
||||||||||
|
Segment revenues
|
|
$
|
277,476
|
|
|
$
|
189,373
|
|
|
$
|
4,297
|
|
|
$
|
—
|
|
|
$
|
471,146
|
|
|
Direct costs (1)
|
|
241,877
|
|
|
164,570
|
|
|
15,800
|
|
|
—
|
|
|
422,247
|
|
|||||
|
Adjusted EBITDA
|
|
$
|
35,599
|
|
|
$
|
24,803
|
|
|
$
|
(11,503
|
)
|
|
$
|
—
|
|
|
$
|
48,899
|
|
|
|
|
Three months ended October 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Net loss attributable to Ferrellgas Partners, L.P.
|
|
$
|
(43,073
|
)
|
|
$
|
(79,793
|
)
|
|
Income tax benefit
|
|
(590
|
)
|
|
(844
|
)
|
||
|
Interest expense
|
|
35,428
|
|
|
33,788
|
|
||
|
Depreciation and amortization expense
|
|
26,202
|
|
|
36,979
|
|
||
|
EBITDA
|
|
17,967
|
|
|
(9,870
|
)
|
||
|
Non-cash employee stock ownership plan compensation charge
|
|
3,754
|
|
|
5,256
|
|
||
|
Non-cash stock-based compensation charge
|
|
1,881
|
|
|
8,122
|
|
||
|
Asset impairments
|
|
—
|
|
|
29,316
|
|
||
|
Loss on asset sales and disposal
|
|
6,423
|
|
|
14,917
|
|
||
|
Other (income) expense, net
|
|
(508
|
)
|
|
122
|
|
||
|
Change in fair value of contingent consideration
|
|
—
|
|
|
(100
|
)
|
||
|
Severance costs
|
|
1,469
|
|
|
856
|
|
||
|
Unrealized (non-cash) loss (gain) on changes in fair value of derivatives not designated as hedging instruments
|
|
(1,569
|
)
|
|
1,038
|
|
||
|
Acquisition and transition expenses
|
|
—
|
|
|
15
|
|
||
|
Net loss attributable to noncontrolling interest
|
|
(398
|
)
|
|
(773
|
)
|
||
|
Adjusted EBITDA
|
|
$
|
29,019
|
|
|
$
|
48,899
|
|
|
Assets
|
|
October 31, 2016
|
|
July 31, 2016
|
||||
|
Propane and related equipment sales
|
|
$
|
1,255,584
|
|
|
$
|
1,202,214
|
|
|
Midstream operations - crude oil logistics
|
|
228,708
|
|
|
275,303
|
|
||
|
Corporate and unallocated
|
|
182,923
|
|
|
205,789
|
|
||
|
Total consolidated assets
|
|
$
|
1,667,215
|
|
|
$
|
1,683,306
|
|
|
|
|
Three months ended October 31, 2016
|
||||||||||||||
|
|
|
Propane and related equipment sales
|
|
Midstream operations - Crude oil logistics
|
|
Corporate and other
|
|
Total
|
||||||||
|
Capital expenditures:
|
|
|
|
|
|
|
|
|
||||||||
|
Maintenance
|
|
$
|
1,831
|
|
|
$
|
127
|
|
|
$
|
1,306
|
|
|
$
|
3,264
|
|
|
Growth
|
|
5,414
|
|
|
—
|
|
|
—
|
|
|
5,414
|
|
||||
|
Total
|
|
$
|
7,245
|
|
|
$
|
127
|
|
|
$
|
1,306
|
|
|
$
|
8,678
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three months ended October 31, 2015
|
||||||||||||||
|
|
|
Propane and related equipment sales
|
|
Midstream operations - Crude oil logistics
|
|
Corporate and other
|
|
Total
|
||||||||
|
Capital expenditures:
|
|
|
|
|
|
|
|
|
||||||||
|
Maintenance
|
|
$
|
5,898
|
|
|
$
|
—
|
|
|
$
|
284
|
|
|
$
|
6,182
|
|
|
Growth
|
|
8,615
|
|
|
3,303
|
|
|
6,401
|
|
|
18,319
|
|
||||
|
Total
|
|
$
|
14,513
|
|
|
$
|
3,303
|
|
|
$
|
6,685
|
|
|
$
|
24,501
|
|
|
FERRELLGAS PARTNERS FINANCE CORP.
|
|||||||
|
(a wholly-owned subsidiary of Ferrellgas Partners, L.P.)
|
|||||||
|
CONDENSED BALANCE SHEETS
|
|||||||
|
(unaudited)
|
|||||||
|
|
October 31, 2016
|
|
July 31, 2016
|
||||
|
ASSETS
|
|
|
|
|
|
||
|
Cash
|
$
|
1,000
|
|
|
$
|
1,000
|
|
|
Total assets
|
$
|
1,000
|
|
|
$
|
1,000
|
|
|
|
|
|
|
||||
|
Contingencies and commitments (Note B)
|
|
|
|
||||
|
|
|
|
|
||||
|
STOCKHOLDER'S EQUITY
|
|
|
|
||||
|
Common stock, $1.00 par value; 2,000 shares authorized; 1,000 shares issued and outstanding
|
$
|
1,000
|
|
|
$
|
1,000
|
|
|
Additional paid in capital
|
19,839
|
|
|
19,747
|
|
||
|
Accumulated deficit
|
(19,839
|
)
|
|
(19,747
|
)
|
||
|
Total stockholder's equity
|
$
|
1,000
|
|
|
$
|
1,000
|
|
|
See notes to condensed financial statements.
|
|||||||
|
FERRELLGAS PARTNERS FINANCE CORP.
|
|||||||
|
(a wholly-owned subsidiary of Ferrellgas Partners, L.P.)
|
|||||||
|
CONDENSED STATEMENTS OF OPERATIONS
|
|||||||
|
(unaudited)
|
|||||||
|
|
|
||||||
|
|
For the three months ended October 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
|
|
|
||||
|
General and administrative expense
|
$
|
92
|
|
|
$
|
50
|
|
|
|
|
|
|
||||
|
Net loss
|
$
|
(92
|
)
|
|
$
|
(50
|
)
|
|
See notes to condensed financial statements.
|
|||||||
|
FERRELLGAS PARTNERS FINANCE CORP.
|
|||||||
|
(a wholly-owned subsidiary of Ferrellgas Partners, L.P.)
|
|||||||
|
CONDENSED STATEMENTS OF CASH FLOWS
|
|||||||
|
(unaudited)
|
|||||||
|
|
For the three months ended October 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net loss
|
$
|
(92
|
)
|
|
$
|
(50
|
)
|
|
Cash used in operating activities
|
(92
|
)
|
|
(50
|
)
|
||
|
|
|
|
|
||||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Capital contribution
|
92
|
|
|
50
|
|
||
|
Cash provided by financing activities
|
92
|
|
|
50
|
|
||
|
|
|
|
|
||||
|
Net change in cash
|
—
|
|
|
—
|
|
||
|
Cash - beginning of period
|
1,000
|
|
|
1,000
|
|
||
|
Cash - end of period
|
$
|
1,000
|
|
|
$
|
1,000
|
|
|
See notes to condensed financial statements.
|
|||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|||||||
|
(in thousands)
|
|||||||
|
(unaudited)
|
|||||||
|
|
October 31, 2016
|
|
July 31, 2016
|
||||
|
ASSETS
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
12,565
|
|
|
$
|
4,890
|
|
|
Accounts and notes receivable, net (including $105,320 and $106,464 of accounts receivable pledged as collateral at October 31, 2016 and July 31, 2016, respectively)
|
148,283
|
|
|
149,583
|
|
||
|
Inventories
|
100,296
|
|
|
90,594
|
|
||
|
Prepaid expenses and other current assets
|
31,803
|
|
|
39,955
|
|
||
|
Total current assets
|
292,947
|
|
|
285,022
|
|
||
|
|
|
|
|
||||
|
Property, plant and equipment, net
|
757,940
|
|
|
774,680
|
|
||
|
Goodwill, net
|
256,103
|
|
|
256,103
|
|
||
|
Intangible assets (net of accumulated amortization of $412,425 and $404,271 at October 31, 2016 and July 31, 2016, respectively)
|
272,031
|
|
|
280,185
|
|
||
|
Other assets, net
|
88,103
|
|
|
87,223
|
|
||
|
Total assets
|
$
|
1,667,124
|
|
|
$
|
1,683,213
|
|
|
|
|
|
|
||||
|
LIABILITIES AND PARTNERS' DEFICIT
|
|
|
|
|
|
||
|
Current liabilities:
|
|
|
|
|
|
||
|
Accounts payable
|
$
|
74,788
|
|
|
$
|
67,928
|
|
|
Short-term borrowings
|
96,824
|
|
|
101,291
|
|
||
|
Collateralized note payable
|
74,000
|
|
|
64,000
|
|
||
|
Other current liabilities
|
164,597
|
|
|
126,952
|
|
||
|
Total current liabilities
|
410,209
|
|
|
360,171
|
|
||
|
|
|
|
|
||||
|
Long-term debt
|
1,784,660
|
|
|
1,760,881
|
|
||
|
Other liabilities
|
32,755
|
|
|
31,574
|
|
||
|
Contingencies and commitments (Note K)
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Partners' deficit:
|
|
|
|
|
|
||
|
Limited partner
|
(553,831
|
)
|
|
(454,222
|
)
|
||
|
General partner
|
(5,485
|
)
|
|
(4,631
|
)
|
||
|
Accumulated other comprehensive loss
|
(1,184
|
)
|
|
(10,560
|
)
|
||
|
Total partners' deficit
|
(560,500
|
)
|
|
(469,413
|
)
|
||
|
Total liabilities and partners' deficit
|
$
|
1,667,124
|
|
|
$
|
1,683,213
|
|
|
See notes to condensed consolidated financial statements.
|
|||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
||||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||
|
(in thousands)
|
||||||||
|
(unaudited)
|
||||||||
|
|
|
|
||||||
|
|
For the three months ended October 31,
|
|
||||||
|
|
2016
|
|
2015
|
|
||||
|
Revenues:
|
|
|
|
|
||||
|
Propane and other gas liquids sales
|
$
|
242,399
|
|
|
$
|
245,301
|
|
|
|
Midstream operations
|
108,044
|
|
|
193,670
|
|
|
||
|
Other
|
29,099
|
|
|
32,175
|
|
|
||
|
Total revenues
|
379,542
|
|
|
471,146
|
|
|
||
|
|
|
|
|
|
||||
|
Costs of sales:
|
|
|
|
|
||||
|
Cost of sales - propane and other gas liquids sales
|
119,212
|
|
|
121,751
|
|
|
||
|
Cost of sales - midstream operations
|
94,642
|
|
|
153,604
|
|
|
||
|
Cost of sales - other
|
11,746
|
|
|
14,448
|
|
|
||
|
Operating expense
|
105,086
|
|
|
116,199
|
|
|
||
|
Depreciation and amortization expense
|
26,202
|
|
|
36,979
|
|
|
||
|
General and administrative expense
|
14,269
|
|
|
19,144
|
|
|
||
|
Equipment lease expense
|
7,349
|
|
|
7,032
|
|
|
||
|
Non-cash employee stock ownership plan compensation charge
|
3,754
|
|
|
5,256
|
|
|
||
|
Asset impairments
|
—
|
|
|
29,316
|
|
|
||
|
Loss on asset sales and disposal
|
6,423
|
|
|
14,917
|
|
|
||
|
|
|
|
|
|
||||
|
Operating loss
|
(9,141
|
)
|
|
(47,500
|
)
|
|
||
|
|
|
|
|
|
||||
|
Interest expense
|
(31,398
|
)
|
|
(29,758
|
)
|
|
||
|
Other income (expense), net
|
508
|
|
|
(122
|
)
|
|
||
|
|
|
|
|
|
||||
|
Loss before income taxes
|
(40,031
|
)
|
|
(77,380
|
)
|
|
||
|
|
|
|
|
|
||||
|
Income tax benefit
|
(591
|
)
|
|
(844
|
)
|
|
||
|
|
|
|
|
|
||||
|
Net loss
|
$
|
(39,440
|
)
|
|
$
|
(76,536
|
)
|
|
|
See notes to condensed consolidated financial statements.
|
|
|||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
|
|||||||||
|
(in thousands)
|
|||||||||
|
(unaudited)
|
|||||||||
|
|
|
For the three months ended October 31,
|
|
||||||
|
|
|
2016
|
|
2015
|
|
||||
|
|
|
|
|
|
|
||||
|
Net loss
|
|
$
|
(39,440
|
)
|
|
$
|
(76,536
|
)
|
|
|
Other comprehensive income:
|
|
|
|
|
|
||||
|
Change in value of risk management derivatives
|
|
5,138
|
|
|
384
|
|
|
||
|
Reclassification of losses on derivatives to earnings, net
|
|
4,238
|
|
|
8,226
|
|
|
||
|
Other comprehensive income
|
|
9,376
|
|
|
8,610
|
|
|
||
|
Comprehensive loss
|
|
$
|
(30,064
|
)
|
|
$
|
(67,926
|
)
|
|
|
See notes to condensed consolidated financial statements.
|
|||||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||||||
|
CONDENSED CONSOLIDATED STATEMENT OF PARTNERS' DEFICIT
|
|||||||||||||||
|
(in thousands)
|
|||||||||||||||
|
(unaudited)
|
|||||||||||||||
|
|
|
|
|
|
Accumulated
|
|
|
||||||||
|
|
|
|
|
|
other
|
|
Total
|
||||||||
|
|
Limited
|
|
General
|
|
comprehensive
|
|
partners'
|
||||||||
|
|
partner
|
|
partner
|
|
loss
|
|
deficit
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
Balance at July 31, 2016
|
$
|
(454,222
|
)
|
|
$
|
(4,631
|
)
|
|
$
|
(10,560
|
)
|
|
$
|
(469,413
|
)
|
|
Contributions in connection with non-cash ESOP and stock-based compensation charges
|
5,578
|
|
|
57
|
|
|
—
|
|
|
5,635
|
|
||||
|
Distributions
|
(66,145
|
)
|
|
(513
|
)
|
|
—
|
|
|
(66,658
|
)
|
||||
|
Net loss
|
(39,042
|
)
|
|
(398
|
)
|
|
—
|
|
|
(39,440
|
)
|
||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
9,376
|
|
|
9,376
|
|
||||
|
Balance at October 31, 2016
|
$
|
(553,831
|
)
|
|
$
|
(5,485
|
)
|
|
$
|
(1,184
|
)
|
|
$
|
(560,500
|
)
|
|
See notes to condensed consolidated financial statements.
|
|||||||||||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|||||||
|
(in thousands)
|
|||||||
|
(unaudited)
|
|||||||
|
|
For the three months ended October 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net loss
|
$
|
(39,440
|
)
|
|
$
|
(76,536
|
)
|
|
Reconciliation of net loss to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization expense
|
26,202
|
|
|
36,979
|
|
||
|
Non-cash employee stock ownership plan compensation charge
|
3,754
|
|
|
5,256
|
|
||
|
Non-cash stock-based compensation charge
|
1,881
|
|
|
8,122
|
|
||
|
Asset impairments
|
—
|
|
|
29,316
|
|
||
|
Loss on asset sales and disposal
|
6,423
|
|
|
14,917
|
|
||
|
Change in fair value of contingent consideration
|
—
|
|
|
(100
|
)
|
||
|
Provision for doubtful accounts
|
9
|
|
|
952
|
|
||
|
Deferred income tax expense (benefit)
|
143
|
|
|
280
|
|
||
|
Other
|
1,197
|
|
|
1,304
|
|
||
|
Changes in operating assets and liabilities, net of effects from business acquisitions:
|
|
|
|
||||
|
Accounts and notes receivable, net of securitization
|
1,310
|
|
|
9,200
|
|
||
|
Inventories
|
(9,702
|
)
|
|
675
|
|
||
|
Prepaid expenses and other current assets
|
8,031
|
|
|
6,114
|
|
||
|
Accounts payable
|
7,049
|
|
|
(20,139
|
)
|
||
|
Accrued interest expense
|
24,571
|
|
|
24,676
|
|
||
|
Other current liabilities
|
21,251
|
|
|
(1,504
|
)
|
||
|
Other assets and liabilities
|
1,872
|
|
|
3,134
|
|
||
|
Net cash provided by operating activities
|
54,551
|
|
|
42,646
|
|
||
|
|
|
|
|
||||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Capital expenditures
|
(10,005
|
)
|
|
(25,607
|
)
|
||
|
Proceeds from sale of assets
|
2,279
|
|
|
3,575
|
|
||
|
Other
|
—
|
|
|
(14
|
)
|
||
|
Net cash used in investing activities
|
(7,726
|
)
|
|
(22,046
|
)
|
||
|
|
|
|
|
||||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Distributions
|
(66,658
|
)
|
|
(52,493
|
)
|
||
|
Contributions from partners
|
—
|
|
|
30
|
|
||
|
Proceeds from issuance of long-term debt
|
25,626
|
|
|
21,321
|
|
||
|
Payments on long-term debt
|
(2,261
|
)
|
|
(4,380
|
)
|
||
|
Net reductions in short-term borrowings
|
(4,467
|
)
|
|
20,072
|
|
||
|
Net additions to collateralized short-term borrowings
|
10,000
|
|
|
(2,000
|
)
|
||
|
Cash paid for financing costs
|
(1,390
|
)
|
|
(142
|
)
|
||
|
Net cash used in financing activities
|
(39,150
|
)
|
|
(17,592
|
)
|
||
|
|
|
|
|
||||
|
Net change in cash and cash equivalents
|
7,675
|
|
|
3,008
|
|
||
|
Cash and cash equivalents - beginning of period
|
4,890
|
|
|
5,600
|
|
||
|
Cash and cash equivalents - end of period
|
$
|
12,565
|
|
|
$
|
8,608
|
|
|
See notes to condensed consolidated financial statements.
|
|||||||
|
•
|
Propane and related equipment sales consists of the distribution of propane and related equipment and supplies. The propane distribution market is seasonal because propane is used primarily for heating in residential and commercial buildings. Ferrellgas, L.P. serves residential, industrial/commercial, portable tank exchange, agricultural, wholesale and other customers in all
50
states, the District of Columbia, and Puerto Rico.
|
|
•
|
Midstream operations consists of one reportable operating segment: crude oil logistics. The crude oil logistics segment ("Bridger") primarily generates income by providing crude oil transportation and logistics services on behalf of producers and end-users of crude oil. Bridger services include transportation through its operation of a fleet of trucks, tank trailers, railcars, pipeline injection terminals, and a barge. Bridger primarily operates in major oil and gas basins across the continental United States. Bridger also enters into crude oil purchase and sale arrangements.
|
|
(1)
|
Jamex agreed to execute and deliver a secured promissory note in favor of Bridger in original principal amount of
$49.5 million
(the "Jamex Secured Promissory Note") in satisfaction of all obligations owed to Bridger under the Jamex TLA;
|
|
(2)
|
Mr. Ballengee and Bacchus Capital Trading, LLC, an entity controlled by Mr. Ballengee, executed and delivered a joint guarantee of the Jamex Secured Promissory Note obligations up to a maximum aggregate amount of
$20.0 million
;
|
|
(3)
|
The operating partnership agreed to provide Jamex with a
$5.0 million
revolving secured working capital facility evidenced by a revolving promissory note (the “Jamex Revolving Promissory Note” and, together with the Jamex Secured Promissory Note, the “Jamex Notes”);
|
|
(4)
|
The other Jamex entities agreed to execute and deliver a security agreement and a full guarantee of the obligations under the Jamex Notes;
|
|
(5)
|
Ferrellgas Partners paid approximately
$16.9 million
to Jamex and in return received
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.
|
|
|
|
October 31, 2016
|
|
July 31, 2016
|
||||
|
Propane gas and related products
|
|
$
|
68,336
|
|
|
$
|
59,726
|
|
|
Crude oil
|
|
6,066
|
|
|
4,642
|
|
||
|
Appliances, parts and supplies
|
|
25,894
|
|
|
26,226
|
|
||
|
Inventories
|
|
$
|
100,296
|
|
|
$
|
90,594
|
|
|
|
|
October 31, 2016
|
|
July 31, 2016
|
||||
|
Note receivable - Jamex
|
|
$
|
40,000
|
|
|
$
|
39,760
|
|
|
Other
|
|
48,103
|
|
|
47,463
|
|
||
|
Other assets, net
|
|
$
|
88,103
|
|
|
$
|
87,223
|
|
|
|
|
October 31, 2016
|
|
July 31, 2016
|
||||
|
Accrued interest
|
|
$
|
39,188
|
|
|
$
|
14,617
|
|
|
Accrued payroll
|
|
25,738
|
|
|
13,438
|
|
||
|
Customer deposits and advances
|
|
40,238
|
|
|
27,391
|
|
||
|
Price risk management liabilities
|
|
8,030
|
|
|
18,401
|
|
||
|
Other
|
|
51,403
|
|
|
53,105
|
|
||
|
Other current liabilities
|
|
$
|
164,597
|
|
|
$
|
126,952
|
|
|
|
|
For the three months ended October 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Operating expense
|
|
$
|
41,810
|
|
|
$
|
40,535
|
|
|
Depreciation and amortization expense
|
|
1,026
|
|
|
1,115
|
|
||
|
Equipment lease expense
|
|
6,666
|
|
|
6,429
|
|
||
|
|
|
$
|
49,502
|
|
|
$
|
48,079
|
|
|
|
|
For the three months ended October 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Loss on assets held for sale
|
|
$
|
—
|
|
|
$
|
12,112
|
|
|
Loss on sale of assets held for sale
|
|
—
|
|
|
1,259
|
|
||
|
Loss on sale of assets and other
|
|
6,423
|
|
|
1,546
|
|
||
|
Loss on asset sales and disposal
|
|
$
|
6,423
|
|
|
$
|
14,917
|
|
|
|
For the three months ended October 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Cash paid for:
|
|
|
|
||||
|
Interest
|
$
|
5,630
|
|
|
$
|
3,779
|
|
|
Non-cash investing and financing activities:
|
|
|
|
||||
|
Change in accruals for property, plant and equipment additions
|
$
|
(189
|
)
|
|
$
|
1,727
|
|
|
Contributions in connection with acquisitions
|
$
|
—
|
|
|
$
|
(284
|
)
|
|
|
|
October 31, 2016
|
|
July 31, 2016
|
||||
|
Accounts receivable pledged as collateral
|
|
$
|
105,320
|
|
|
$
|
106,464
|
|
|
Accounts receivable
|
|
37,515
|
|
|
43,148
|
|
||
|
Note receivable - Jamex, current portion
|
|
8,055
|
|
|
5,000
|
|
||
|
Other
|
|
170
|
|
|
38
|
|
||
|
Less: Allowance for doubtful accounts
|
|
(2,777
|
)
|
|
(5,067
|
)
|
||
|
Accounts and notes receivable, net
|
|
$
|
148,283
|
|
|
$
|
149,583
|
|
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
||
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
||
|
October 31, 2016
|
|
5.50
|
|
|
6.05
|
|
|
January 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2017
|
|
5.50
|
|
|
5.95
|
|
|
July 31, 2017
|
|
5.50
|
|
|
6.05
|
|
|
October 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
January 31, 2018
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
|
5.50
|
|
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
||
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
||
|
October 31, 2016
|
|
5.50
|
|
|
6.05
|
|
|
January 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2017
|
|
5.50
|
|
|
5.95
|
|
|
July 31, 2017
|
|
5.50
|
|
|
6.05
|
|
|
October 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
January 31, 2018
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
|
5.50
|
|
|
|
|
For the three months ended October 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Ferrellgas Partners
|
|
$
|
66,145
|
|
|
$
|
51,963
|
|
|
General partner
|
|
513
|
|
|
530
|
|
||
|
|
|
$
|
66,658
|
|
|
$
|
52,493
|
|
|
|
|
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
|
||||||||
|
October 31, 2016:
|
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
4,133
|
|
|
$
|
—
|
|
|
$
|
4,133
|
|
|
Commodity derivatives
|
|
$
|
—
|
|
|
$
|
6,672
|
|
|
$
|
—
|
|
|
$
|
6,672
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
(2,645
|
)
|
|
$
|
—
|
|
|
$
|
(2,645
|
)
|
|
Commodity derivatives
|
|
$
|
—
|
|
|
$
|
(6,482
|
)
|
|
$
|
—
|
|
|
$
|
(6,482
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
July 31, 2016:
|
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
5,830
|
|
|
$
|
—
|
|
|
$
|
5,830
|
|
|
Commodity derivatives
|
|
$
|
—
|
|
|
$
|
8,241
|
|
|
$
|
—
|
|
|
$
|
8,241
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Interest rate swap agreements
|
|
$
|
—
|
|
|
$
|
(3,553
|
)
|
|
$
|
—
|
|
|
$
|
(3,553
|
)
|
|
Commodity derivatives
|
|
$
|
—
|
|
|
$
|
(17,689
|
)
|
|
$
|
—
|
|
|
$
|
(17,689
|
)
|
|
|
|
October 31, 2016
|
||||||||||
|
|
|
Asset Derivatives
|
|
Liability Derivatives
|
||||||||
|
Derivative Instrument
|
|
Location
|
|
Fair value
|
|
Location
|
|
Fair value
|
||||
|
Derivatives designated as hedging instruments
|
|
|
|
|
|
|
|
|
||||
|
Commodity derivatives-propane
|
|
Prepaid expenses and other current assets
|
|
$
|
2,458
|
|
|
Other current liabilities
|
|
$
|
3,820
|
|
|
Commodity derivatives-propane
|
|
Other assets, net
|
|
3,738
|
|
|
Other liabilities
|
|
370
|
|
||
|
Interest rate swap agreements
|
|
Prepaid expenses and other current assets
|
|
1,467
|
|
|
Other current liabilities
|
|
1,919
|
|
||
|
Interest rate swap agreements
|
|
Other assets, net
|
|
2,666
|
|
|
Other liabilities
|
|
726
|
|
||
|
Derivatives not designated as hedging instruments
|
|
|
|
|
|
|
|
|
||||
|
Commodity derivatives-vehicle fuel
|
|
Prepaid expenses and other current assets
|
|
—
|
|
|
Other current liabilities
|
|
2,119
|
|
||
|
Commodity derivatives- crude oil
|
|
Prepaid expenses and other current assets
|
|
476
|
|
|
Other current liabilities
|
|
173
|
|
||
|
|
|
Total
|
|
$
|
10,805
|
|
|
Total
|
|
$
|
9,127
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
July 31, 2016
|
||||||||||
|
|
|
Asset Derivatives
|
|
Liability Derivatives
|
||||||||
|
Derivative Instrument
|
|
Location
|
|
Fair value
|
|
Location
|
|
Fair value
|
||||
|
Derivatives designated as hedging instruments
|
|
|
|
|
|
|
|
|
||||
|
Commodity derivatives
|
|
Prepaid expenses and other current assets
|
|
$
|
2,263
|
|
|
Other current liabilities
|
|
$
|
10,184
|
|
|
Commodity derivatives
|
|
Other assets, net
|
|
3,056
|
|
|
Other liabilities
|
|
1,597
|
|
||
|
Interest rate swap agreements
|
|
Prepaid expenses and other current assets
|
|
1,654
|
|
|
Other current liabilities
|
|
2,309
|
|
||
|
Interest rate swap agreements
|
|
Other assets, net
|
|
4,176
|
|
|
Other liabilities
|
|
1,244
|
|
||
|
Derivatives not designated as hedging instruments
|
|
|
|
|
|
|
|
|
||||
|
Commodity derivatives - vehicle fuel
|
|
Prepaid expenses and other current assets
|
|
—
|
|
|
Other current liabilities
|
|
3,996
|
|
||
|
Commodity derivatives-crude oil
|
|
Prepaid expenses and other current assets
|
|
2,922
|
|
|
Other current liabilities
|
|
1,912
|
|
||
|
|
|
Total
|
|
$
|
14,071
|
|
|
Total
|
|
$
|
21,242
|
|
|
|
|
October 31, 2016
|
||||||||||
|
|
|
Assets
|
|
Liabilities
|
||||||||
|
Description
|
|
Location
|
|
Amount
|
|
Location
|
|
Amount
|
||||
|
Margin Balances
|
|
Prepaid expenses and other current assets
|
|
$
|
3,298
|
|
|
Other current liabilities
|
|
$
|
747
|
|
|
|
|
Other assets, net
|
|
1,287
|
|
|
Other liabilities
|
|
2,696
|
|
||
|
|
|
|
|
$
|
4,585
|
|
|
|
|
$
|
3,443
|
|
|
|
|
July 31, 2016
|
||||||||||
|
|
|
Assets
|
|
Liabilities
|
||||||||
|
Description
|
|
Location
|
|
Amount
|
|
Location
|
|
Amount
|
||||
|
Margin Balances
|
|
Prepaid expenses and other current assets
|
|
$
|
8,252
|
|
|
Other current liabilities
|
|
$
|
—
|
|
|
|
|
Other assets, net
|
|
1,275
|
|
|
Other liabilities
|
|
—
|
|
||
|
|
|
|
|
$
|
9,527
|
|
|
|
|
$
|
—
|
|
|
|
|
|
|
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 three months ended October 31,
|
|
For the three months ended October 31,
|
||||||||||||
|
|
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Interest rate swap agreements
|
|
Interest expense
|
|
$
|
420
|
|
|
$
|
537
|
|
|
$
|
(2,275
|
)
|
|
$
|
(2,275
|
)
|
|
|
|
For the three months ended October 31, 2016
|
|
|
||||||||||
|
Derivative Instrument
|
|
Amount of Gain (Loss) Recognized in AOCI
|
|
Location of Gain (Loss) Reclassified from AOCL into Income
|
|
Amount of Gain (Loss) Reclassified from AOCL into Income
|
||||||||
|
|
|
|
Effective portion
|
|
Ineffective portion
|
|||||||||
|
Commodity derivatives
|
|
$
|
4,873
|
|
|
Cost of sales-propane and other gas liquids sales
|
|
$
|
(3,596
|
)
|
|
$
|
—
|
|
|
Interest rate swap agreements
|
|
265
|
|
|
Interest expense
|
|
(642
|
)
|
|
—
|
|
|||
|
|
|
$
|
5,138
|
|
|
|
|
$
|
(4,238
|
)
|
|
$
|
—
|
|
|
|
|
For the three months ended October 31, 2015
|
|
|
||||||||||
|
Derivative Instrument
|
|
Amount of Gain (Loss) Recognized in AOCI
|
|
Location of Gain (Loss) Reclassified from AOCL into Income
|
|
Amount of Gain (Loss) Reclassified from AOCL into Income
|
||||||||
|
|
|
|
Effective portion
|
|
Ineffective portion
|
|||||||||
|
Commodity derivatives
|
|
$
|
1,585
|
|
|
Cost of sales-propane and other gas liquids sales
|
|
$
|
(7,449
|
)
|
|
$
|
—
|
|
|
Interest rate swap agreements
|
|
(1,201
|
)
|
|
Interest expense
|
|
(777
|
)
|
|
—
|
|
|||
|
|
|
$
|
384
|
|
|
|
|
$
|
(8,226
|
)
|
|
$
|
—
|
|
|
|
|
For the three months ended October 31, 2016
|
||||
|
Derivatives Not Designated as Hedging Instruments
|
|
Amount of Gain (Loss) Recognized in Income
|
|
Location of Gain (Loss) Recognized in Income
|
||
|
Commodity derivatives - crude oil
|
|
$
|
(1,241
|
)
|
|
Cost of sales - midstream operations
|
|
Commodity derivatives - vehicle fuel
|
|
$
|
1,027
|
|
|
Operating expense
|
|
|
|
|
|
|
||
|
|
|
For the three months ended October 31, 2015
|
||||
|
Derivatives Not Designated as Hedging Instruments
|
|
Amount of Gain (Loss) Recognized in Income
|
|
Location of Gain (Loss) Recognized in Income
|
||
|
Commodity derivatives - vehicle fuel
|
|
$
|
(1,038
|
)
|
|
Operating expense
|
|
|
|
|
|
|
||
|
|
|
For the three months ended October 31,
|
||||||
|
Gains and losses on derivatives included in AOCI
|
|
2016
|
|
2015
|
||||
|
Beginning balance
|
|
$
|
(9,815
|
)
|
|
$
|
(38,906
|
)
|
|
Change in value of risk management commodity derivatives
|
|
4,873
|
|
|
1,585
|
|
||
|
Reclassification of gains and losses on commodity hedges to cost of sales - propane and other gas liquids sales, net
|
|
3,596
|
|
|
7,449
|
|
||
|
Change in value of risk management interest rate derivatives
|
|
265
|
|
|
(1,201
|
)
|
||
|
Reclassification of gains and losses on interest rate hedges to interest expense
|
|
642
|
|
|
777
|
|
||
|
Ending balance
|
|
$
|
(439
|
)
|
|
$
|
(30,296
|
)
|
|
|
|
For the three months ended October 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Operating expense
|
|
$
|
55,714
|
|
|
$
|
56,010
|
|
|
|
|
|
|
|
||||
|
General and administrative expense
|
|
$
|
8,583
|
|
|
$
|
7,093
|
|
|
|
|
Three months ended October 31, 2016
|
||||||||||||||||||
|
|
|
Propane and related equipment sales
|
|
Midstream operations - Crude oil logistics
|
|
Corporate and other
|
|
Eliminations
|
|
Total
|
||||||||||
|
Segment revenues
|
|
$
|
271,498
|
|
|
$
|
106,327
|
|
|
$
|
2,946
|
|
|
$
|
(1,229
|
)
|
|
$
|
379,542
|
|
|
Direct costs (1)
|
|
237,014
|
|
|
101,556
|
|
|
13,831
|
|
|
(1,878
|
)
|
|
350,523
|
|
|||||
|
Adjusted EBITDA
|
|
$
|
34,484
|
|
|
$
|
4,771
|
|
|
$
|
(10,885
|
)
|
|
$
|
649
|
|
|
$
|
29,019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Three months ended October 31, 2015
|
||||||||||||||||||
|
|
|
Propane and related equipment sales
|
|
Midstream operations - Crude oil logistics
|
|
Corporate and other
|
|
Eliminations
|
|
Total
|
||||||||||
|
Segment revenues
|
|
$
|
277,476
|
|
|
$
|
189,373
|
|
|
$
|
4,297
|
|
|
$
|
—
|
|
|
$
|
471,146
|
|
|
Direct costs (1)
|
|
241,877
|
|
|
164,570
|
|
|
15,800
|
|
|
—
|
|
|
422,247
|
|
|||||
|
Adjusted EBITDA
|
|
$
|
35,599
|
|
|
$
|
24,803
|
|
|
$
|
(11,503
|
)
|
|
$
|
—
|
|
|
$
|
48,899
|
|
|
|
|
Three months ended October 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Net loss
|
|
$
|
(39,440
|
)
|
|
$
|
(76,536
|
)
|
|
Income tax benefit
|
|
(591
|
)
|
|
(844
|
)
|
||
|
Interest expense
|
|
31,398
|
|
|
29,758
|
|
||
|
Depreciation and amortization expense
|
|
26,202
|
|
|
36,979
|
|
||
|
EBITDA
|
|
17,569
|
|
|
(10,643
|
)
|
||
|
Non-cash employee stock ownership plan compensation charge
|
|
3,754
|
|
|
5,256
|
|
||
|
Non-cash stock-based compensation charge
|
|
1,881
|
|
|
8,122
|
|
||
|
Goodwill impairment
|
|
—
|
|
|
29,316
|
|
||
|
Loss on asset sales and disposal
|
|
6,423
|
|
|
14,917
|
|
||
|
Other (income) expense, net
|
|
(508
|
)
|
|
122
|
|
||
|
Change in fair value of contingent consideration
|
|
—
|
|
|
(100
|
)
|
||
|
Severance costs
|
|
1,469
|
|
|
856
|
|
||
|
Unrealized (non-cash) loss (gain) on changes in fair value of derivatives not designated as hedging instruments
|
|
(1,569
|
)
|
|
1,038
|
|
||
|
Acquisition and transition expenses
|
|
—
|
|
|
15
|
|
||
|
Adjusted EBITDA
|
|
$
|
29,019
|
|
|
$
|
48,899
|
|
|
Assets
|
|
October 31, 2016
|
|
July 31, 2016
|
||||
|
Propane and related equipment sales
|
|
$
|
1,255,584
|
|
|
$
|
1,202,214
|
|
|
Midstream operations - crude oil logistics
|
|
228,708
|
|
|
275,303
|
|
||
|
Corporate and unallocated
|
|
182,832
|
|
|
205,696
|
|
||
|
Total consolidated assets
|
|
$
|
1,667,124
|
|
|
$
|
1,683,213
|
|
|
|
|
Three months ended October 31, 2016
|
||||||||||||||
|
|
|
Propane and related equipment sales
|
|
Midstream operations - Crude oil logistics
|
|
Corporate and other
|
|
Total
|
||||||||
|
Capital expenditures:
|
|
|
|
|
|
|
|
|
||||||||
|
Maintenance
|
|
$
|
1,831
|
|
|
$
|
127
|
|
|
$
|
1,306
|
|
|
$
|
3,264
|
|
|
Growth
|
|
5,414
|
|
|
—
|
|
|
—
|
|
|
5,414
|
|
||||
|
Total
|
|
$
|
7,245
|
|
|
$
|
127
|
|
|
$
|
1,306
|
|
|
$
|
8,678
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Three months ended October 31, 2015
|
||||||||||||||
|
|
|
Propane and related equipment sales
|
|
Midstream operations - Crude oil logistics
|
|
Corporate and other
|
|
Total
|
||||||||
|
Capital expenditures:
|
|
|
|
|
|
|
|
|
||||||||
|
Maintenance
|
|
$
|
5,898
|
|
|
$
|
—
|
|
|
$
|
284
|
|
|
$
|
6,182
|
|
|
Growth
|
|
8,615
|
|
|
3,303
|
|
|
6,401
|
|
|
18,319
|
|
||||
|
Total
|
|
$
|
14,513
|
|
|
$
|
3,303
|
|
|
$
|
6,685
|
|
|
$
|
24,501
|
|
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||||||||||||||
|
CONDENSED CONSOLIDATING BALANCE SHEETS
|
|||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||
|
|
As of October 31, 2016
|
||||||||||||||||||||||
|
|
Ferrellgas, L.P. (Parent and Co-Issuer)
|
|
Ferrellgas Finance Corp. (Co-Issuer)
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash and cash equivalents
|
$
|
12,368
|
|
|
$
|
1
|
|
|
$
|
196
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12,565
|
|
|
Accounts and notes receivable
|
(9,133
|
)
|
|
—
|
|
|
56,051
|
|
|
101,365
|
|
|
—
|
|
|
148,283
|
|
||||||
|
Intercompany receivables
|
21,421
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21,421
|
)
|
|
—
|
|
||||||
|
Inventories
|
79,814
|
|
|
—
|
|
|
20,482
|
|
|
—
|
|
|
—
|
|
|
100,296
|
|
||||||
|
Prepaid expenses and other current assets
|
22,616
|
|
|
—
|
|
|
9,185
|
|
|
2
|
|
|
—
|
|
|
31,803
|
|
||||||
|
Total current assets
|
127,086
|
|
|
1
|
|
|
85,914
|
|
|
101,367
|
|
|
(21,421
|
)
|
|
292,947
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Property, plant and equipment, net
|
550,113
|
|
|
—
|
|
|
207,827
|
|
|
—
|
|
|
—
|
|
|
757,940
|
|
||||||
|
Goodwill
|
246,098
|
|
|
—
|
|
|
10,005
|
|
|
—
|
|
|
—
|
|
|
256,103
|
|
||||||
|
Intangible assets, net
|
137,625
|
|
|
—
|
|
|
134,406
|
|
|
—
|
|
|
—
|
|
|
272,031
|
|
||||||
|
Intercompany receivables
|
450,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(450,000
|
)
|
|
—
|
|
||||||
|
Investments in consolidated subsidiaries
|
1,890
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,890
|
)
|
|
—
|
|
||||||
|
Other assets, net
|
38,168
|
|
|
—
|
|
|
49,282
|
|
|
653
|
|
|
—
|
|
|
88,103
|
|
||||||
|
Total assets
|
$
|
1,550,980
|
|
|
$
|
1
|
|
|
$
|
487,434
|
|
|
$
|
102,020
|
|
|
$
|
(473,311
|
)
|
|
$
|
1,667,124
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
LIABILITIES AND PARTNERS' CAPITAL (DEFICIT)
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Accounts payable
|
$
|
41,161
|
|
|
$
|
—
|
|
|
$
|
33,627
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
74,788
|
|
|
Short-term borrowings
|
96,824
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
96,824
|
|
||||||
|
Collateralized note payable
|
—
|
|
|
—
|
|
|
—
|
|
|
74,000
|
|
|
—
|
|
|
74,000
|
|
||||||
|
Intercompany payables
|
—
|
|
|
—
|
|
|
36,798
|
|
|
(15,377
|
)
|
|
(21,421
|
)
|
|
—
|
|
||||||
|
Other current liabilities
|
161,172
|
|
|
—
|
|
|
3,293
|
|
|
132
|
|
|
—
|
|
|
164,597
|
|
||||||
|
Total current liabilities
|
299,157
|
|
|
—
|
|
|
73,718
|
|
|
58,755
|
|
|
(21,421
|
)
|
|
410,209
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Long-term debt
|
1,783,634
|
|
|
—
|
|
|
451,026
|
|
|
—
|
|
|
(450,000
|
)
|
|
1,784,660
|
|
||||||
|
Other liabilities
|
28,689
|
|
|
—
|
|
|
3,841
|
|
|
225
|
|
|
—
|
|
|
32,755
|
|
||||||
|
Contingencies and commitments
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Partners' capital (deficit):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Partners' equity
|
(559,316
|
)
|
|
1
|
|
|
(40,504
|
)
|
|
42,715
|
|
|
(2,212
|
)
|
|
(559,316
|
)
|
||||||
|
Accumulated other comprehensive income (loss)
|
(1,184
|
)
|
|
—
|
|
|
(647
|
)
|
|
325
|
|
|
322
|
|
|
(1,184
|
)
|
||||||
|
Total partners' capital (deficit)
|
(560,500
|
)
|
|
1
|
|
|
(41,151
|
)
|
|
43,040
|
|
|
(1,890
|
)
|
|
(560,500
|
)
|
||||||
|
Total liabilities and partners' capital (deficit)
|
$
|
1,550,980
|
|
|
$
|
1
|
|
|
$
|
487,434
|
|
|
$
|
102,020
|
|
|
$
|
(473,311
|
)
|
|
$
|
1,667,124
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||||||||||||||
|
CONDENSED CONSOLIDATING BALANCE SHEETS
|
|||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||
|
|
As of July 31, 2016
|
||||||||||||||||||||||
|
|
Ferrellgas, L.P. (Parent and Co-Issuer)
|
|
Ferrellgas Finance Corp. (Co-Issuer)
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash and cash equivalents
|
$
|
4,472
|
|
|
$
|
1
|
|
|
$
|
417
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,890
|
|
|
Accounts and notes receivable
|
(2,703
|
)
|
|
—
|
|
|
45,822
|
|
|
106,464
|
|
|
—
|
|
|
149,583
|
|
||||||
|
Intercompany receivables
|
34,089
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(34,089
|
)
|
|
—
|
|
||||||
|
Inventories
|
71,422
|
|
|
—
|
|
|
19,172
|
|
|
—
|
|
|
—
|
|
|
90,594
|
|
||||||
|
Prepaid expenses and other current assets
|
27,922
|
|
|
2
|
|
|
12,029
|
|
|
2
|
|
|
—
|
|
|
39,955
|
|
||||||
|
Total current assets
|
135,202
|
|
|
3
|
|
|
77,440
|
|
|
106,466
|
|
|
(34,089
|
)
|
|
285,022
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Property, plant and equipment, net
|
557,460
|
|
|
—
|
|
|
217,220
|
|
|
—
|
|
|
—
|
|
|
774,680
|
|
||||||
|
Goodwill
|
246,098
|
|
|
—
|
|
|
10,005
|
|
|
—
|
|
|
—
|
|
|
256,103
|
|
||||||
|
Intangible assets, net
|
141,794
|
|
|
—
|
|
|
138,391
|
|
|
—
|
|
|
—
|
|
|
280,185
|
|
||||||
|
Intercompany receivables
|
450,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(450,000
|
)
|
|
—
|
|
||||||
|
Investments in consolidated subsidiaries
|
3,630
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,630
|
)
|
|
—
|
|
||||||
|
Other assets, net
|
37,742
|
|
|
—
|
|
|
49,016
|
|
|
465
|
|
|
—
|
|
|
87,223
|
|
||||||
|
Total assets
|
$
|
1,571,926
|
|
|
$
|
3
|
|
|
$
|
492,072
|
|
|
$
|
106,931
|
|
|
$
|
(487,719
|
)
|
|
$
|
1,683,213
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
LIABILITIES AND PARTNERS' CAPITAL (DEFICIT)
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Accounts payable
|
$
|
33,781
|
|
|
$
|
—
|
|
|
$
|
34,147
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
67,928
|
|
|
Short-term borrowings
|
101,291
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
101,291
|
|
||||||
|
Collateralized note payable
|
—
|
|
|
—
|
|
|
—
|
|
|
64,000
|
|
|
—
|
|
|
64,000
|
|
||||||
|
Intercompany payables
|
—
|
|
|
—
|
|
|
35,491
|
|
|
(1,402
|
)
|
|
(34,089
|
)
|
|
—
|
|
||||||
|
Other current liabilities
|
119,048
|
|
|
—
|
|
|
7,754
|
|
|
150
|
|
|
—
|
|
|
126,952
|
|
||||||
|
Total current liabilities
|
254,120
|
|
|
—
|
|
|
77,392
|
|
|
62,748
|
|
|
(34,089
|
)
|
|
360,171
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Long-term debt
|
1,759,868
|
|
|
—
|
|
|
451,013
|
|
|
—
|
|
|
(450,000
|
)
|
|
1,760,881
|
|
||||||
|
Other liabilities
|
27,351
|
|
|
—
|
|
|
3,998
|
|
|
225
|
|
|
—
|
|
|
31,574
|
|
||||||
|
Contingencies and commitments
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Partners' capital (deficit):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Partners' equity
|
(458,853
|
)
|
|
3
|
|
|
(39,684
|
)
|
|
43,633
|
|
|
(3,952
|
)
|
|
(458,853
|
)
|
||||||
|
Accumulated other comprehensive income (loss)
|
(10,560
|
)
|
|
—
|
|
|
(647
|
)
|
|
325
|
|
|
322
|
|
|
(10,560
|
)
|
||||||
|
Total partners' capital (deficit)
|
(469,413
|
)
|
|
3
|
|
|
(40,331
|
)
|
|
43,958
|
|
|
(3,630
|
)
|
|
(469,413
|
)
|
||||||
|
Total liabilities and partners' capital (deficit)
|
$
|
1,571,926
|
|
|
$
|
3
|
|
|
$
|
492,072
|
|
|
$
|
106,931
|
|
|
$
|
(487,719
|
)
|
|
$
|
1,683,213
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||||||||||||||
|
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
|
|||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
|
For the three months ended October 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
|
$
|
242,399
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
242,399
|
|
|
Midstream operations
|
—
|
|
|
—
|
|
|
108,044
|
|
|
—
|
|
|
—
|
|
|
108,044
|
|
||||||
|
Other
|
17,326
|
|
|
—
|
|
|
11,773
|
|
|
—
|
|
|
—
|
|
|
29,099
|
|
||||||
|
Total revenues
|
259,725
|
|
|
—
|
|
|
119,817
|
|
|
—
|
|
|
—
|
|
|
379,542
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cost of sales - propane and other gas liquids sales
|
119,212
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
119,212
|
|
||||||
|
Cost of sales - midstream operations
|
—
|
|
|
—
|
|
|
94,642
|
|
|
—
|
|
|
—
|
|
|
94,642
|
|
||||||
|
Cost of sales - other
|
2,430
|
|
|
—
|
|
|
9,316
|
|
|
—
|
|
|
—
|
|
|
11,746
|
|
||||||
|
Operating expense
|
97,655
|
|
|
—
|
|
|
10,246
|
|
|
(2,105
|
)
|
|
(710
|
)
|
|
105,086
|
|
||||||
|
Depreciation and amortization expense
|
18,277
|
|
|
—
|
|
|
7,872
|
|
|
53
|
|
|
—
|
|
|
26,202
|
|
||||||
|
General and administrative expense
|
12,863
|
|
|
2
|
|
|
1,404
|
|
|
—
|
|
|
—
|
|
|
14,269
|
|
||||||
|
Equipment lease expense
|
7,210
|
|
|
—
|
|
|
139
|
|
|
—
|
|
|
—
|
|
|
7,349
|
|
||||||
|
Non-cash employee stock ownership plan compensation charge
|
3,754
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,754
|
|
||||||
|
Loss on asset sales and disposal
|
1,447
|
|
|
—
|
|
|
4,976
|
|
|
—
|
|
|
—
|
|
|
6,423
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating income (loss)
|
(3,123
|
)
|
|
(2
|
)
|
|
(8,778
|
)
|
|
2,052
|
|
|
710
|
|
|
(9,141
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest expense
|
(20,352
|
)
|
|
—
|
|
|
(10,673
|
)
|
|
(370
|
)
|
|
(3
|
)
|
|
(31,398
|
)
|
||||||
|
Other income (expense), net
|
(47
|
)
|
|
—
|
|
|
555
|
|
|
707
|
|
|
(707
|
)
|
|
508
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Earnings (loss) before income taxes
|
(23,522
|
)
|
|
(2
|
)
|
|
(18,896
|
)
|
|
2,389
|
|
|
—
|
|
|
(40,031
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Income tax benefit
|
(29
|
)
|
|
—
|
|
|
(562
|
)
|
|
—
|
|
|
—
|
|
|
(591
|
)
|
||||||
|
Equity in earnings of subsidiary
|
(15,947
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,947
|
|
|
—
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net earnings (loss)
|
(39,440
|
)
|
|
(2
|
)
|
|
(18,334
|
)
|
|
2,389
|
|
|
15,947
|
|
|
(39,440
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Other comprehensive income
|
9,376
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,376
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Comprehensive income (loss)
|
$
|
(30,064
|
)
|
|
$
|
(2
|
)
|
|
$
|
(18,334
|
)
|
|
$
|
2,389
|
|
|
$
|
15,947
|
|
|
$
|
(30,064
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||||||||||||||
|
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
|
|||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
|
For the three months ended October 31, 2015
|
||||||||||||||||||||||
|
|
Ferrellgas, L.P. (Parent and Co-Issuer)
|
|
Ferrellgas Finance Corp. (Co-Issuer)
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Propane and other gas liquids sales
|
$
|
245,301
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
245,301
|
|
|
Midstream operations
|
—
|
|
|
—
|
|
|
193,670
|
|
|
—
|
|
|
—
|
|
|
193,670
|
|
||||||
|
Other
|
17,377
|
|
|
—
|
|
|
14,798
|
|
|
—
|
|
|
—
|
|
|
32,175
|
|
||||||
|
Total revenues
|
262,678
|
|
|
—
|
|
|
208,468
|
|
|
—
|
|
|
—
|
|
|
471,146
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cost of sales - propane and other gas liquids sales
|
121,748
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
121,751
|
|
||||||
|
Cost of sales - midstream operations
|
—
|
|
|
—
|
|
|
153,604
|
|
|
—
|
|
|
—
|
|
|
153,604
|
|
||||||
|
Cost of sales - other
|
2,538
|
|
|
—
|
|
|
11,910
|
|
|
—
|
|
|
—
|
|
|
14,448
|
|
||||||
|
Operating expense
|
96,974
|
|
|
—
|
|
|
17,659
|
|
|
2,370
|
|
|
(804
|
)
|
|
116,199
|
|
||||||
|
Depreciation and amortization expense
|
18,550
|
|
|
—
|
|
|
18,429
|
|
|
—
|
|
|
—
|
|
|
36,979
|
|
||||||
|
General and administrative expense
|
17,429
|
|
|
3
|
|
|
1,712
|
|
|
—
|
|
|
—
|
|
|
19,144
|
|
||||||
|
Equipment lease expense
|
6,882
|
|
|
—
|
|
|
150
|
|
|
—
|
|
|
—
|
|
|
7,032
|
|
||||||
|
Non-cash employee stock ownership plan compensation charge
|
5,256
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,256
|
|
||||||
|
Asset impairments
|
—
|
|
|
—
|
|
|
29,316
|
|
|
—
|
|
|
—
|
|
|
29,316
|
|
||||||
|
Loss on asset sales and disposal
|
1,545
|
|
|
—
|
|
|
13,372
|
|
|
—
|
|
|
—
|
|
|
14,917
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating income (loss)
|
(8,244
|
)
|
|
(3
|
)
|
|
(37,687
|
)
|
|
(2,370
|
)
|
|
804
|
|
|
(47,500
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest expense
|
(18,521
|
)
|
|
—
|
|
|
(10,688
|
)
|
|
(441
|
)
|
|
(108
|
)
|
|
(29,758
|
)
|
||||||
|
Other income (expense), net
|
(122
|
)
|
|
—
|
|
|
—
|
|
|
696
|
|
|
(696
|
)
|
|
(122
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Loss before income taxes
|
(26,887
|
)
|
|
(3
|
)
|
|
(48,375
|
)
|
|
(2,115
|
)
|
|
—
|
|
|
(77,380
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Income tax expense (benefit)
|
168
|
|
|
—
|
|
|
(1,012
|
)
|
|
—
|
|
|
—
|
|
|
(844
|
)
|
||||||
|
Equity in earnings of subsidiary
|
(49,481
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
49,481
|
|
|
—
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net earnings (loss)
|
(76,536
|
)
|
|
(3
|
)
|
|
(47,363
|
)
|
|
(2,115
|
)
|
|
49,481
|
|
|
(76,536
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Other comprehensive income
|
8,610
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,610
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Comprehensive income (loss)
|
$
|
(67,926
|
)
|
|
$
|
(3
|
)
|
|
$
|
(47,363
|
)
|
|
$
|
(2,115
|
)
|
|
$
|
49,481
|
|
|
$
|
(67,926
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||||||||||||||
|
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
|
|||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
For the three months ended October 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
|
$
|
79,220
|
|
|
$
|
(2
|
)
|
|
$
|
(15,354
|
)
|
|
$
|
687
|
|
|
$
|
(10,000
|
)
|
|
$
|
54,551
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Capital expenditures
|
(10,000
|
)
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
(10,005
|
)
|
||||||
|
Proceeds from sale of assets
|
2,279
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,279
|
|
||||||
|
Cash collected for purchase of interest in accounts receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
183,939
|
|
|
(183,939
|
)
|
|
—
|
|
||||||
|
Cash remitted to Ferrellgas, L.P for accounts receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
(193,939
|
)
|
|
193,939
|
|
|
—
|
|
||||||
|
Net changes in advances with consolidated entities
|
(14,453
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,453
|
|
|
—
|
|
||||||
|
Net cash provided by (used in) investing activities
|
(22,174
|
)
|
|
—
|
|
|
(5
|
)
|
|
(10,000
|
)
|
|
24,453
|
|
|
(7,726
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Distributions
|
(66,658
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(66,658
|
)
|
||||||
|
Proceeds from increase in long-term debt
|
25,626
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25,626
|
|
||||||
|
Reductions in long-term debt
|
(2,261
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,261
|
)
|
||||||
|
Net reductions in short-term borrowings
|
(4,467
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,467
|
)
|
||||||
|
Net additions to collateralized short-term borrowings
|
—
|
|
|
—
|
|
|
—
|
|
|
10,000
|
|
|
—
|
|
|
10,000
|
|
||||||
|
Net changes in advances with parent
|
—
|
|
|
2
|
|
|
15,138
|
|
|
(687
|
)
|
|
(14,453
|
)
|
|
—
|
|
||||||
|
Cash paid for financing costs
|
(1,390
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,390
|
)
|
||||||
|
Net cash provided by (used in) financing activities
|
(49,150
|
)
|
|
2
|
|
|
15,138
|
|
|
9,313
|
|
|
(14,453
|
)
|
|
(39,150
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Effect of exchange rate changes on cash
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Increase (decrease) in cash and cash equivalents
|
7,896
|
|
|
—
|
|
|
(221
|
)
|
|
—
|
|
|
—
|
|
|
7,675
|
|
||||||
|
Cash and cash equivalents - beginning of year
|
4,472
|
|
|
1
|
|
|
417
|
|
|
—
|
|
|
—
|
|
|
4,890
|
|
||||||
|
Cash and cash equivalents - end of year
|
$
|
12,368
|
|
|
$
|
1
|
|
|
$
|
196
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12,565
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
FERRELLGAS, L.P. AND SUBSIDIARIES
|
|||||||||||||||||||||||
|
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
|
|||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
For the three months ended October 31, 2015
|
||||||||||||||||||||||
|
|
Ferrellgas, L.P. (Parent and Co-Issuer)
|
|
Ferrellgas Finance Corp. (Co-Issuer)
|
|
Guarantor Subsidiaries
|
|
Non-Guarantor Subsidiaries
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net cash provided by (used in) operating activities
|
$
|
12,807
|
|
|
$
|
(3
|
)
|
|
$
|
22,041
|
|
|
$
|
5,801
|
|
|
$
|
2,000
|
|
|
$
|
42,646
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Business acquisitions, net of cash acquired
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Capital expenditures
|
(14,674
|
)
|
|
—
|
|
|
(10,933
|
)
|
|
—
|
|
|
—
|
|
|
(25,607
|
)
|
||||||
|
Proceeds from sale of assets
|
1,013
|
|
|
—
|
|
|
2,562
|
|
|
—
|
|
|
—
|
|
|
3,575
|
|
||||||
|
Cash collected for purchase of interest in accounts receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
186,280
|
|
|
(186,280
|
)
|
|
—
|
|
||||||
|
Cash remitted to Ferrellgas, L.P for accounts receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
(184,280
|
)
|
|
184,280
|
|
|
—
|
|
||||||
|
Net changes in advances with consolidated entities
|
16,908
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16,908
|
)
|
|
—
|
|
||||||
|
Other
|
(14
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
||||||
|
Net cash provided by (used in) investing activities
|
3,233
|
|
|
—
|
|
|
(8,371
|
)
|
|
2,000
|
|
|
(18,908
|
)
|
|
(22,046
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Distributions
|
(52,493
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(52,493
|
)
|
||||||
|
Contributions from Partners
|
30
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30
|
|
||||||
|
Proceeds from increase in long-term debt
|
21,321
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
21,321
|
|
||||||
|
Reductions in long-term debt
|
(4,380
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,380
|
)
|
||||||
|
Net additions to short-term borrowings
|
20,072
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20,072
|
|
||||||
|
Net reductions in collateralized short-term borrowings
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,000
|
)
|
|
—
|
|
|
(2,000
|
)
|
||||||
|
Net changes in advances with parent
|
—
|
|
|
3
|
|
|
(11,112
|
)
|
|
(5,799
|
)
|
|
16,908
|
|
|
—
|
|
||||||
|
Cash paid for financing costs
|
(142
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(142
|
)
|
||||||
|
Net cash provided by (used in) financing activities
|
(15,592
|
)
|
|
3
|
|
|
(11,112
|
)
|
|
(7,799
|
)
|
|
16,908
|
|
|
(17,592
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Effect of exchange rate changes on cash
|
2
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Increase in cash and cash equivalents
|
450
|
|
|
—
|
|
|
2,558
|
|
|
—
|
|
|
—
|
|
|
3,008
|
|
||||||
|
Cash and cash equivalents - beginning of year
|
5,579
|
|
|
1
|
|
|
20
|
|
|
—
|
|
|
—
|
|
|
5,600
|
|
||||||
|
Cash and cash equivalents - end of year
|
$
|
6,029
|
|
|
$
|
1
|
|
|
$
|
2,578
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,608
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
FERRELLGAS FINANCE CORP.
|
|||||||
|
(a wholly-owned subsidiary of Ferrellgas, L.P.)
|
|||||||
|
CONDENSED BALANCE SHEETS
|
|||||||
|
(unaudited)
|
|||||||
|
|
October 31, 2016
|
|
July 31, 2016
|
||||
|
ASSETS
|
|
|
|
|
|
||
|
Cash
|
$
|
1,100
|
|
|
$
|
1,100
|
|
|
Other current assets
|
—
|
|
|
1,500
|
|
||
|
Total assets
|
$
|
1,100
|
|
|
$
|
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
|
61,870
|
|
|
61,820
|
|
||
|
Accumulated deficit
|
(61,770
|
)
|
|
(60,220
|
)
|
||
|
Total stockholder's equity
|
$
|
1,100
|
|
|
$
|
2,600
|
|
|
See notes to condensed financial statements.
|
|||||||
|
FERRELLGAS FINANCE CORP.
|
||||||||
|
(a wholly-owned subsidiary of Ferrellgas, L.P.)
|
||||||||
|
CONDENSED STATEMENTS OF OPERATIONS
|
||||||||
|
(unaudited)
|
||||||||
|
|
|
|
||||||
|
|
|
For the three months ended October 31,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
|
|
|
|
||||
|
General and administrative expense
|
|
$
|
1,550
|
|
|
$
|
3,050
|
|
|
|
|
|
|
|
||||
|
Net loss
|
|
$
|
(1,550
|
)
|
|
$
|
(3,050
|
)
|
|
See notes to condensed financial statements.
|
||||||||
|
FERRELLGAS FINANCE CORP.
|
|||||||
|
(a wholly-owned subsidiary of Ferrellgas, L.P.)
|
|||||||
|
CONDENSED STATEMENTS OF CASH FLOWS
|
|||||||
|
(unaudited)
|
|||||||
|
|
For the three months ended October 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net loss
|
$
|
(1,550
|
)
|
|
$
|
(3,050
|
)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|||
|
Other current assets
|
1,500
|
|
|
—
|
|
||
|
Cash used in operating activities
|
(50
|
)
|
|
(3,050
|
)
|
||
|
|
|
|
|
||||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Capital contribution
|
50
|
|
|
3,050
|
|
||
|
Cash provided by financing activities
|
50
|
|
|
3,050
|
|
||
|
|
|
|
|
||||
|
Net change in cash
|
—
|
|
|
—
|
|
||
|
Cash - beginning of period
|
1,100
|
|
|
1,100
|
|
||
|
Cash - end of period
|
$
|
1,100
|
|
|
$
|
1,100
|
|
|
See notes to condensed financial statements.
|
|||||||
|
ITEM 2.
|
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
•
|
“us,” “we,” “our,” “ours,” “consolidated,” or "Ferrellgas" are references exclusively to Ferrellgas Partners, L.P. together with its consolidated subsidiaries, including Ferrellgas Partners Finance Corp., Ferrellgas, L.P. and Ferrellgas Finance Corp., except when used in connection with “common units,” in which case these terms refer to Ferrellgas Partners, L.P. without its consolidated subsidiaries;
|
|
•
|
“Ferrellgas Partners” refers to Ferrellgas Partners, L.P. itself, without its consolidated subsidiaries;
|
|
•
|
the “operating partnership” refers to Ferrellgas, L.P., together with its consolidated subsidiaries, including Ferrellgas Finance Corp.;
|
|
•
|
our “general partner” refers to Ferrellgas, Inc.;
|
|
•
|
“Ferrell Companies” refers to Ferrell Companies, Inc., the sole shareholder of our general partner;
|
|
•
|
“unitholders” refers to holders of common units of Ferrellgas Partners;
|
|
•
|
“retail sales” refers to Propane and other gas liquid sales: Retail - Sales to End Users or the volume of propane sold primarily to our residential, industrial/commercial and agricultural customers;
|
|
•
|
“wholesale sales” refers to Propane and other gas liquid sales: Wholesale - Sales to Resellers or the volume of propane sold primarily to our portable tank exchange customers and bulk propane sold to wholesale customers;
|
|
•
|
“other gas sales” refers to Propane and other gas liquid sales: Other Gas Sales or the volume of bulk propane sold to other third party propane distributors or marketers and the volume of refined fuel sold;
|
|
•
|
“propane sales volume” refers to the volume of propane sold to our retail sales and wholesale sales customers;
|
|
•
|
“water solutions revenues” refers to fees charged for the processing and disposal of salt water as well as the sale of skimming oil;
|
|
•
|
"crude oil logistics revenues" refers to fees charged for crude oil transportation and logistics services on behalf of producers and end-users of crude oil;
|
|
•
|
"crude oil sales" refers to crude oil purchased and sold in connection with crude oil transportation and logistics services on behalf of producers and end-users of crude oil;
|
|
•
|
"crude oil hauled" refers to the crude oil volume in barrels transported through our operation of a fleet of trucks, tank trailers, rail cars and a barge;
|
|
•
|
"Jamex" refers to Jamex Marketing, LLC;
|
|
•
|
“salt water volume” refers to the number of barrels of salt water processed at our disposal sites;
|
|
•
|
“skimming oil” refers to the oil collected from the process used at our salt water disposal wells through a combination of gravity and chemicals to separate crude oil that is dissolved in the salt water;
|
|
•
|
“Notes” refers to the notes of the condensed consolidated financial statements of Ferrellgas Partners or the operating partnership, as applicable;
|
|
•
|
"MBbls/d" refers to one thousand barrels per day; and
|
|
•
|
because Ferrellgas Partners has outstanding
$182.0 million
in aggregate principal amount of
8.625%
senior notes due fiscal 2020, the two partnerships incur different amounts of interest expense on their outstanding indebtedness; see the statements of operations in their respective condensed consolidated financial statements; and
|
|
•
|
Ferrellgas Partners issued common units during fiscal 2016 and repurchased common units in fiscal 2016 and 2017.
|
|
•
|
that we will continue to have sufficient access to capital markets at yields acceptable to us to support our expected growth expenditures and refinancing of debt maturities;
|
|
•
|
that Ferrellgas Partners and the operating partnership will continue to meet all of the quarterly financial tests required by the agreements governing their indebtedness;
|
|
•
|
that we intend to reduce our debt and that we expect to reduce our cash deficiencies; and
|
|
•
|
that our future maintenance capital expenditures and working capital needs will be provided by a combination of cash generated from future operations, existing cash balances, borrowings under our secured credit facility or the accounts receivable securitization facility.
|
|
•
|
the effect of weather conditions on the demand for propane;
|
|
•
|
the prices of wholesale propane, motor fuel and crude oil;
|
|
•
|
disruptions to the supply of propane;
|
|
•
|
competition from other industry participants and other energy sources;
|
|
•
|
energy efficiency and technology advances;
|
|
•
|
the termination or non-renewal of certain arrangements or agreements;
|
|
•
|
adverse changes in our relationships with our national propane customers;
|
|
•
|
significant delays in the collection of, or uncollectibility of, accounts or notes receivable;
|
|
•
|
changes in demand for, and production of, hydrocarbon products;
|
|
•
|
capacity overbuild of midstream energy infrastructure in our midstream operational areas;
|
|
•
|
disruptions to railroad operations on the railroads we use;
|
|
•
|
increased trucking and rail regulations;
|
|
•
|
cost increases that exceed contractual rate increases for our logistics services;
|
|
•
|
inherent operating and litigation risks in gathering, transporting, handling and storing propane and crude oil;
|
|
•
|
our inability to complete acquisitions or to successfully integrate acquired operations;
|
|
•
|
costs of complying with, or liabilities imposed under, environmental, health and safety laws;
|
|
•
|
economic and political instability, particularly in areas of the world tied to the energy industry; and
|
|
•
|
disruptions in the capital and credit markets.
|
|
(1)
|
Jamex agreed to execute and deliver a secured promissory note in favor of Bridger in original principal amount of $49.5 million (the "Jamex Secured Promissory Note") in satisfaction of all obligations owed to Bridger under the Jamex TLA;
|
|
(2)
|
Mr. Ballengee and Bacchus Capital Trading, LLC, an entity controlled by Mr. Ballengee, executed and delivered a joint guarantee of the Jamex Secured Promissory Note obligations up to a maximum aggregate amount of $20.0 million;
|
|
(3)
|
The operating partnership agreed to provide Jamex with a $5.0 million revolving secured working capital facility evidenced by a revolving promissory note (the “Jamex Revolving Promissory Note” and, together with the Jamex Secured Promissory Note, the “Jamex Notes”);
|
|
(4)
|
The other Jamex entities agreed to execute and deliver a security agreement and a full guarantee of the obligations under the Jamex Notes;
|
|
(5)
|
Ferrellgas paid approximately $16.9 million to Jamex and in return received (and cancelled) 0.9 million of Ferrellgas Partners' common units;
|
|
(6)
|
The parties agreed to terminate the Jamex TLA and certain other commercial agreements and arrangements between them, and release any claims between or among them that may exist (other than those arising under the Jamex Termination Agreement or the other agreements entered into in connection with the Jamex Termination Agreement); and
|
|
(7)
|
Ferrellgas waived the remaining lockup provision applicable to Jamex under the Registration Rights Agreement dated June 24, 2015 to which Jamex is party.
|
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
|
October 31, 2016
|
|
5.50
|
|
6.05
|
|
January 31, 2017
|
|
5.50
|
|
5.95
|
|
April 30, 2017
|
|
5.50
|
|
5.95
|
|
July 31, 2017
|
|
5.50
|
|
6.05
|
|
October 31, 2017
|
|
5.50
|
|
5.95
|
|
January 31, 2018
|
|
5.50
|
|
5.95
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
5.50
|
|
|
|
|
|
|
||||
|
|
|
Three months ended October 31,
|
||||||
|
(amounts in thousands)
|
|
2016
|
|
2015
|
||||
|
Total revenues
|
|
$
|
379,542
|
|
|
$
|
471,146
|
|
|
|
|
|
|
|
||||
|
Total cost of sales
|
|
225,600
|
|
|
289,803
|
|
||
|
|
|
|
|
|
||||
|
Operating expense
|
|
105,086
|
|
|
116,199
|
|
||
|
Depreciation and amortization expense
|
|
26,202
|
|
|
36,979
|
|
||
|
General and administrative expense
|
|
14,269
|
|
|
19,144
|
|
||
|
Equipment lease expense
|
|
7,349
|
|
|
7,032
|
|
||
|
Non-cash employment stock ownership plan compensation charge
|
|
3,754
|
|
|
5,256
|
|
||
|
Asset impairments
|
|
—
|
|
|
29,316
|
|
||
|
Loss on asset sales and disposal
|
|
6,423
|
|
|
14,917
|
|
||
|
Operating loss
|
|
(9,141
|
)
|
|
(47,500
|
)
|
||
|
Interest expense
|
|
(35,428
|
)
|
|
(33,788
|
)
|
||
|
Other income (expense), net
|
|
508
|
|
|
(122
|
)
|
||
|
Loss before income taxes
|
|
(44,061
|
)
|
|
(81,410
|
)
|
||
|
Income tax benefit
|
|
(590
|
)
|
|
(844
|
)
|
||
|
Net loss
|
|
(43,471
|
)
|
|
(80,566
|
)
|
||
|
Net loss attributable to noncontrolling interest
|
|
(398
|
)
|
|
(773
|
)
|
||
|
Net loss attributable to Ferrellgas Partners, L.P.
|
|
(43,073
|
)
|
|
(79,793
|
)
|
||
|
Less: General partner's interest in net loss
|
|
(431
|
)
|
|
(798
|
)
|
||
|
Common unitholders' interest in net loss
|
|
$
|
(42,642
|
)
|
|
$
|
(78,995
|
)
|
|
|
|
Three months ended October 31,
|
||||||
|
(amounts in thousands)
|
|
2016
|
|
2015
|
||||
|
Net loss attributable to Ferrellgas Partners, L.P.
|
|
$
|
(43,073
|
)
|
|
$
|
(79,793
|
)
|
|
Income tax benefit
|
|
(590
|
)
|
|
(844
|
)
|
||
|
Interest expense
|
|
35,428
|
|
|
33,788
|
|
||
|
Depreciation and amortization expense
|
|
26,202
|
|
|
36,979
|
|
||
|
EBITDA
|
|
17,967
|
|
|
(9,870
|
)
|
||
|
Non-cash employee stock ownership plan compensation charge
|
|
3,754
|
|
|
5,256
|
|
||
|
Non-cash stock-based compensation charge
|
|
1,881
|
|
|
8,122
|
|
||
|
Asset impairments
|
|
—
|
|
|
29,316
|
|
||
|
Loss on asset sales and disposals
|
|
6,423
|
|
|
14,917
|
|
||
|
Other income (expense), net
|
|
(508
|
)
|
|
122
|
|
||
|
Change in fair value of contingent consideration (included in operating expense)
|
|
—
|
|
|
(100
|
)
|
||
|
Severance costs
|
|
1,469
|
|
|
856
|
|
||
|
Unrealized (non-cash) losses (gains) on changes in fair value of derivatives not designated as hedging instruments
|
|
(1,569
|
)
|
|
1,038
|
|
||
|
Acquisition and transition expenses
|
|
—
|
|
|
15
|
|
||
|
Net loss attributable to noncontrolling interest
|
|
(398
|
)
|
|
(773
|
)
|
||
|
Adjusted EBITDA
|
|
29,019
|
|
|
48,899
|
|
||
|
Net cash interest expense (a)
|
|
(33,618
|
)
|
|
(32,502
|
)
|
||
|
Maintenance capital expenditures (b)
|
|
(3,322
|
)
|
|
(6,215
|
)
|
||
|
Cash paid for taxes
|
|
(1
|
)
|
|
—
|
|
||
|
Proceeds from asset sales
|
|
1,720
|
|
|
1,013
|
|
||
|
Distributable cash flow attributable to equity investors
|
|
(6,202
|
)
|
|
11,195
|
|
||
|
Distributable cash flow attributable to general partner and non-controlling interest
|
|
(124
|
)
|
|
224
|
|
||
|
Distributable cash flow attributable to common unitholders
|
|
(6,078
|
)
|
|
10,971
|
|
||
|
Less: Distributions paid to common unitholders
|
|
49,791
|
|
|
51,443
|
|
||
|
Distributable cash flow shortage
|
|
$
|
(55,869
|
)
|
|
$
|
(40,472
|
)
|
|
(a)
|
Net cash interest expense is the sum of interest expense less non-cash interest expense and other income (expense), net. This amount includes interest expense related to the accounts receivable securitization facility.
|
|
(b)
|
Maintenance capital expenditures include capitalized expenditures for betterment and replacement of property, plant and equipment.
|
|
(amounts in thousands)
|
|
|
|
|
|
|
|
|
|||||||
|
Three months ended October 31,
|
|
2016
|
|
2015
|
|
Increase (Decrease)
|
|||||||||
|
Propane sales volumes (gallons):
|
|
|
|
|
|
|
|
|
|||||||
|
Retail - Sales to End Users
|
|
111,188
|
|
|
110,973
|
|
|
215
|
|
|
—
|
%
|
|||
|
Wholesale - Sales to Resellers
|
|
51,990
|
|
|
50,566
|
|
|
1,424
|
|
|
3
|
%
|
|||
|
|
|
163,178
|
|
|
161,539
|
|
|
1,639
|
|
|
1
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Revenues -
|
|
|
|
|
|
|
|
|
|||||||
|
Propane and other gas liquids sales:
|
|
|
|
|
|
|
|
|
|||||||
|
Retail - Sales to End Users
|
|
$
|
148,617
|
|
|
$
|
148,586
|
|
|
$
|
31
|
|
|
—
|
%
|
|
Wholesale - Sales to Resellers
|
|
84,219
|
|
|
84,452
|
|
|
(233
|
)
|
|
—
|
%
|
|||
|
Other Gas Sales (a)
|
|
9,563
|
|
|
12,263
|
|
|
(2,700
|
)
|
|
(22
|
)%
|
|||
|
Other (b)
|
|
29,099
|
|
|
32,175
|
|
|
(3,076
|
)
|
|
(10
|
)%
|
|||
|
Propane and related equipment revenues
|
|
$
|
271,498
|
|
|
$
|
277,476
|
|
|
$
|
(5,978
|
)
|
|
(2
|
)%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gross Margin -
|
|
|
|
|
|
|
|
|
|||||||
|
Propane and other gas liquids sales: (c)
|
|
|
|
|
|
|
|
|
|||||||
|
Retail - Sales to End Users (a)
|
|
$
|
81,385
|
|
|
$
|
81,097
|
|
|
$
|
288
|
|
|
—
|
%
|
|
Wholesale - Sales to Resellers (a)
|
|
41,802
|
|
|
42,453
|
|
|
(651
|
)
|
|
(2
|
)%
|
|||
|
Other (b)
|
|
17,353
|
|
|
17,727
|
|
|
(374
|
)
|
|
(2
|
)%
|
|||
|
Propane and related equipment gross margin
|
|
140,540
|
|
|
141,277
|
|
|
(737
|
)
|
|
(1
|
)%
|
|||
|
Operating, general and administrative expense
|
|
97,859
|
|
|
101,141
|
|
|
(3,282
|
)
|
|
(3
|
)%
|
|||
|
Equipment lease expense
|
|
6,573
|
|
|
6,380
|
|
|
193
|
|
|
3
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Operating income
|
|
16,528
|
|
|
13,712
|
|
|
2,816
|
|
|
21
|
%
|
|||
|
Depreciation and amortization expense
|
|
18,133
|
|
|
18,499
|
|
|
(366
|
)
|
|
(2
|
)%
|
|||
|
Loss on asset sales and disposals
|
|
1,447
|
|
|
1,545
|
|
|
(98
|
)
|
|
(6
|
)%
|
|||
|
Severance costs
|
|
253
|
|
|
805
|
|
|
(552
|
)
|
|
NM
|
||||
|
Unrealized (non-cash) losses (gains) on changes in fair value of derivatives
|
|
(1,877
|
)
|
|
1,038
|
|
|
(2,915
|
)
|
|
NM
|
||||
|
Adjusted EBITDA
|
|
$
|
34,484
|
|
|
$
|
35,599
|
|
|
$
|
(1,115
|
)
|
|
(3
|
)%
|
|
(amounts in thousands)
|
|
|
|
|
|
|
|
|
|||||||
|
Three months ended October 31,
|
|
2016
|
|
2015
|
|
Increase (Decrease)
|
|||||||||
|
Volumes (barrels):
|
|
|
|
|
|
|
|
|
|||||||
|
Crude oil hauled
|
|
11,264
|
|
|
24,264
|
|
|
(13,000
|
)
|
|
(54
|
)%
|
|||
|
Crude oil sold
|
|
1,767
|
|
|
1,510
|
|
|
257
|
|
|
17
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Revenues -
|
|
|
|
|
|
|
|
|
|||||||
|
Crude oil logistics revenues
|
|
$
|
22,319
|
|
|
$
|
122,385
|
|
|
$
|
(100,066
|
)
|
|
(82
|
)%
|
|
Crude oil sales
|
|
84,008
|
|
|
66,988
|
|
|
17,020
|
|
|
25
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Gross margin (a)
|
|
11,224
|
|
|
37,720
|
|
|
(26,496
|
)
|
|
(70
|
)%
|
|||
|
Operating, general, and administrative expenses (b)
|
|
6,874
|
|
|
12,847
|
|
|
(5,973
|
)
|
|
(46
|
)%
|
|||
|
Equipment lease expense
|
|
111
|
|
|
121
|
|
|
(10
|
)
|
|
(8
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Operating income (loss)
|
|
953
|
|
|
(2,276
|
)
|
|
3,229
|
|
|
NM
|
|
|||
|
Depreciation and amortization expense
|
|
3,354
|
|
|
13,656
|
|
|
(10,302
|
)
|
|
(75
|
)%
|
|||
|
Loss on asset sales and disposals
|
|
(68
|
)
|
|
13,372
|
|
|
(13,440
|
)
|
|
NM
|
|
|||
|
Severance costs
|
|
224
|
|
|
51
|
|
|
173
|
|
|
339
|
%
|
|||
|
Unrealized (non-cash) losses on changes in fair value of derivatives
|
|
308
|
|
|
—
|
|
|
308
|
|
|
NM
|
|
|||
|
Adjusted EBITDA
|
|
$
|
4,771
|
|
|
$
|
24,803
|
|
|
$
|
(20,032
|
)
|
|
(81
|
)%
|
|
(amounts in thousands)
|
|
|
|
|
|
|
|
|
|||||||
|
Three months ended October 31,
|
|
2016
|
|
2015
|
|
Increase (Decrease)
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Revenues
|
|
$
|
2,946
|
|
|
$
|
4,297
|
|
|
$
|
(1,351
|
)
|
|
(31
|
)%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gross margin (a)
|
|
1,529
|
|
|
2,346
|
|
|
(817
|
)
|
|
(35
|
)%
|
|||
|
Operating expense
|
|
1,757
|
|
|
3,923
|
|
|
(2,166
|
)
|
|
(55
|
)%
|
|||
|
General and administrative expense
|
|
12,865
|
|
|
17,432
|
|
|
(4,567
|
)
|
|
(26
|
)%
|
|||
|
Equipment lease expense
|
|
665
|
|
|
531
|
|
|
134
|
|
|
25
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||||
|
Operating loss
|
|
(27,271
|
)
|
|
(58,936
|
)
|
|
31,665
|
|
|
(54
|
)%
|
|||
|
Depreciation and amortization expense
|
|
4,715
|
|
|
4,824
|
|
|
(109
|
)
|
|
(2
|
)%
|
|||
|
Non-cash employee and stock ownership plan compensation charge
|
|
3,754
|
|
|
5,256
|
|
|
(1,502
|
)
|
|
(29
|
)%
|
|||
|
Non-cash stock based compensation charge
|
|
1,881
|
|
|
8,122
|
|
|
(6,241
|
)
|
|
(77
|
)%
|
|||
|
Asset impairments
|
|
—
|
|
|
29,316
|
|
|
(29,316
|
)
|
|
NM
|
|
|||
|
Loss on asset sales and disposals
|
|
5,044
|
|
|
—
|
|
|
5,044
|
|
|
NM
|
|
|||
|
Change in fair value of contingent consideration
|
|
—
|
|
|
(100
|
)
|
|
100
|
|
|
NM
|
|
|||
|
Severance costs
|
|
992
|
|
|
—
|
|
|
992
|
|
|
NM
|
|
|||
|
Acquisition and transition expenses
|
|
—
|
|
|
15
|
|
|
(15
|
)
|
|
NM
|
|
|||
|
Adjusted EBITDA
|
|
$
|
(10,885
|
)
|
|
$
|
(11,503
|
)
|
|
$
|
618
|
|
|
5
|
%
|
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
||
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
||
|
October 31, 2016
|
|
5.50
|
|
|
6.05
|
|
|
January 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2017
|
|
5.50
|
|
|
5.95
|
|
|
July 31, 2017
|
|
5.50
|
|
|
6.05
|
|
|
October 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
January 31, 2018
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
|
5.50
|
|
|
|
Distributable Cash Flow to equity investors
|
|
Cash reserves (deficiency) approved by our General Partner
|
|
Cash distributions paid to equity investors
|
|
DCF ratio
|
|||||||
|
Three months ended October 31, 2016
|
$
|
(6,202
|
)
|
|
$
|
(57,009
|
)
|
|
$
|
50,807
|
|
|
|
|
|
For the year ended July 31, 2016
|
199,979
|
|
|
(6,427
|
)
|
|
206,406
|
|
|
|
||||
|
Less: Three months ended October 31, 2015
|
11,195
|
|
|
(41,298
|
)
|
|
52,493
|
|
|
|
||||
|
Twelve months ended October 31, 2016
|
$
|
182,582
|
|
|
$
|
(22,138
|
)
|
|
$
|
204,720
|
|
|
0.89
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Twelve months ended July 31, 2016
|
199,979
|
|
|
(6,427
|
)
|
|
206,406
|
|
|
0.97
|
|
|||
|
Decrease
|
$
|
(17,397
|
)
|
|
$
|
(15,711
|
)
|
|
$
|
(1,686
|
)
|
|
(0.08
|
)
|
|
•
|
continued 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 reduction initiatives;
|
|
•
|
a change in customer retention or purchasing patterns due to economic or other factors in the United States; or
|
|
•
|
a material downturn in the credit and/or equity markets.
|
|
•
|
a shelf registration statement for the periodic sale of common units for general business purposes, which, among other things, may include the following: repayment of outstanding indebtedness; the redemption of any senior notes or other securities (other than common units) previously issued; working capital; capital expenditures; acquisitions, or other general business purposes. As of October 31, 2016, Ferrellgas Partners had issued
6.3 million
common units from this shelf registration statement; and
|
|
•
|
an “acquisition” shelf registration statement for the periodic sale of up to $500.0 million in common units to fund acquisitions; as of October 31, 2016, Ferrellgas Partners had $500.0 million available under this shelf registration statement.
|
|
•
|
Maintenance capital expenditures. These capital expenditures include expenditures for betterment and replacement of property, plant and equipment rather than to generate incremental distributable cash flow. Examples of maintenance capital expenditures include a routine replacement of a worn-out asset or replacement of major vehicle components; and
|
|
•
|
Growth capital expenditures. These expenditures are undertaken primarily to generate incremental distributable cash flow. Examples include expenditures for purchases of both bulk and portable propane tanks and other equipment to facilitate expansion of our customer base and operating capacity.
|
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
|
October 31, 2016
|
|
5.50
|
|
6.05
|
|
January 31, 2017
|
|
5.50
|
|
5.95
|
|
April 30, 2017
|
|
5.50
|
|
5.95
|
|
July 31, 2017
|
|
5.50
|
|
6.05
|
|
October 31, 2017
|
|
5.50
|
|
5.95
|
|
January 31, 2018
|
|
5.50
|
|
5.95
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
5.50
|
|
•
|
for Base Rate Loans or Swing Line Loans, the Base Rate, which is defined as the higher of (i) the federal funds rate plus 0.50%, (ii) Bank of America’s prime rate; or (iii) the Eurodollar Rate plus 1.00%; plus a margin varying from 0.75% to 2.50%; or
|
|
•
|
for Eurodollar Rate Loans, the Eurodollar Rate, which is defined as the LIBOR Rate plus a margin varying from 1.75% to 3.50%.
|
|
|
|
Maximum leverage ratio
|
|
Maximum leverage ratio
|
||
|
Date
|
|
(prior to amendments)
|
|
(after amendments)
|
||
|
October 31, 2016
|
|
5.50
|
|
|
6.05
|
|
|
January 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2017
|
|
5.50
|
|
|
5.95
|
|
|
July 31, 2017
|
|
5.50
|
|
|
6.05
|
|
|
October 31, 2017
|
|
5.50
|
|
|
5.95
|
|
|
January 31, 2018
|
|
5.50
|
|
|
5.95
|
|
|
April 30, 2018 & thereafter
|
|
5.50
|
|
|
5.50
|
|
|
•
|
a significant increase in the wholesale cost of propane;
|
|
•
|
a significant reduction in the production of crude oil;
|
|
•
|
a significant delay in the collections of accounts or notes receivable;
|
|
•
|
increased volatility in energy commodity prices related to risk management activities;
|
|
•
|
increased liquidity requirements imposed by insurance providers;
|
|
•
|
a significant downgrade in our credit rating leading to decreased trade credit; or
|
|
•
|
a large uninsured unfavorable lawsuit settlement.
|
|
|
|
Common unit ownership at
|
|
Distributions (in thousands) paid during the three months ended
|
|||
|
|
|
October 31, 2016
|
|
October 31, 2016
|
|||
|
Ferrell Companies (1)
|
|
22,529,361
|
|
|
$
|
11,546
|
|
|
FCI Trading Corp. (2)
|
|
195,686
|
|
|
100
|
|
|
|
Ferrell Propane, Inc. (3)
|
|
51,204
|
|
|
26
|
|
|
|
James E. Ferrell (4)
|
|
4,763,475
|
|
|
2,441
|
|
|
|
Term
|
|
Notional Amount(s) (in thousands)
|
|
Type
|
|
May 2021
|
|
$140,000
|
|
Pay a floating rate and receive a fixed rate of 6.50%
|
|
Aug 2018
|
|
$175,000 and decreasing to $100,000 in August 2017
|
|
Pay a fixed rate of 1.95% and receive a floating rate
|
|
ITEM 2.
|
UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
|
Period
|
Total Number of Units Purchased
|
Average Price Paid per Unit
|
Total Number of Units Purchased as Part of Publicly Announced Plans or Programs
|
Maximum Number (or Dollar Value) of Units that May Yet Be Purchased Under the Plans or Programs
|
|||||
|
August 1 - August 31, 2016
|
—
|
|
—
|
|
—
|
|
—
|
|
|
|
September 1 - September 30, 2016
|
850,000
|
|
$
|
18.65
|
|
—
|
|
—
|
|
|
October 1 - October 31, 2016
|
—
|
|
—
|
|
—
|
|
—
|
|
|
|
|
|
Exhibit
Number
|
|
Description
|
|
|
@
|
2.1
|
|
Purchase and Sale Agreement, dated May 29, 2015, by and between Ferrellgas Partners, L.P. and Bridger, L.L.C. Incorporated by reference to Exhibit 2.1 to our Current Report on Form 8-K filed June 1, 2015.
|
|
|
|
3.1
|
|
Certificate of Limited Partnership of Ferrellgas Partners, L.P. Incorporated by reference to Exhibit 3.1 to our Annual Report on Form 10-K filed September 29, 2015.
|
|
|
|
3.2
|
|
Fourth Amended and Restated Agreement of Limited Partnership of Ferrellgas Partners, L.P. dated as of February 18, 2003. Incorporated by reference to Exhibit 3.1 to our registration statement on Form S-3 filed March 6, 2009.
|
|
|
|
3.3
|
|
First Amendment to Fourth Amended and Restated Agreement of Limited Partnership of Ferrellgas Partners, L.P. dated as of March 8, 2005. Incorporated by reference to Exhibit 3.2 to our registration statement on Form S-3 filed March 6, 2009.
|
|
|
|
3.4
|
|
Second Amendment to Fourth Amended and Restated Agreement of Limited Partnership of Ferrellgas Partners, L.P. dated as of June 29, 2005. Incorporated by reference to Exhibit 3.3 to our registration statement on Form S-3 filed March 6, 2009.
|
|
|
|
3.5
|
|
Third Amendment to Fourth Amended and Restated Agreement of Limited Partnership of Ferrellgas Partners, L.P. dated as of October 11, 2006. Incorporated by reference to Exhibit 3.4 to our registration statement on Form S-3 filed March 6, 2009.
|
|
|
|
3.6
|
|
Certificate of Incorporation of Ferrellgas Partners Finance Corp. filed with the Delaware Division of Corporations on March 28, 1996. Incorporated by reference to Exhibit 3.6 to our registration statement on Form S-3 filed March 6, 2009.
|
|
|
|
3.7
|
|
Bylaws of Ferrellgas Partners Finance Corp. adopted as of April 1, 1996. Incorporated by reference to Exhibit 3.7 to our registration statement on Form S-3 filed March 6, 2009.
|
|
|
|
3.8
|
|
Certificate of Limited Partnership of Ferrellgas, L.P. Incorporated by reference to Exhibit 3.9 to our Annual Report on Form 10-K filed September 29, 2015.
|
|
|
|
3.9
|
|
Third Amended and Restated Agreement of Limited Partnership of Ferrellgas, L.P. dated as of April 7, 2004. Incorporated by reference to Exhibit 3.5 to our registration statement on Form S-3 filed March 6, 2009.
|
|
|
|
3.10
|
|
Certificate of Incorporation of Ferrellgas Finance Corp. filed with the Delaware Division of Corporations on January 16, 2003. Incorporated by reference to Exhibit 3.8 to our registration statement on Form S-3 filed March 6, 2009.
|
|
|
|
3.11
|
|
Bylaws of Ferrellgas Finance Corp. adopted as of January 16, 2003. Incorporated by reference to Exhibit 3.9 to our registration statement on Form S-3 filed March 6, 2009.
|
|
|
|
4.1
|
|
Specimen Certificate evidencing Common Units representing Limited Partner Interests. Incorporated by reference to Exhibit A of Exhibit 3.1 to our registration statement on Form S-3 filed March 6, 2009.
|
|
|
|
4.2
|
|
Indenture dated as of November 4, 2013 with form of Note attached, by and among Ferrellgas, L.P., Ferrellgas Finance Corp. and U.S. Bank National Association, as trustee, relating to $475 million aggregate amount of the Registrant’s 6 3/4% Senior Notes due 2022. Incorporated by reference to Exhibit 4.1 to our Current Report on Form 8-K filed November 5, 2013.
|
|
|
|
4.3
|
|
Indenture dated as of April 13, 2010, among Ferrellgas Partners, L.P., Ferrellgas Partners Finance Corp. and U.S. Bank National Association, as trustee, relating to $280 million aggregate amount of the Registrant’s 8 5/8% Senior Notes due 2020. Incorporated by reference to Exhibit 4.1 to our Current Report on Form 8-K filed April 13, 2010.
|
|
|
|
4.4
|
|
First Supplemental Indenture dated as of April 13, 2010, with form of Note attached, by and among Ferrellgas Partners, L.P., Ferrellgas Partners Finance Corp. and U.S. Bank National Association, as trustee, relating to $280 million aggregate amount of the Registrant’s 8 5/8% Senior Notes due 2020. Incorporated by reference to Exhibit 4.2 to our Current Report on Form 8-K filed April 13, 2010.
|
|
|
|
4.5
|
|
Indenture dated as of November 24, 2010, by and among Ferrellgas, L.P., Ferrellgas Finance Corp. and U.S. Bank National Association, as trustee, relating to $500 million aggregate amount of the Registrant’s 6 1/2% Senior Notes due 2021. Incorporated by reference to Exhibit 4.1 to our Current Report on Form 8-K filed November 30, 2010.
|
|
|
|
4.6
|
|
Registration Rights Agreement dated as of December 17, 1999, by and between Ferrellgas Partners, L.P. and Williams Natural Gas Liquids, Inc. Incorporated by reference to Exhibit 4.6 to our Annual Report on Form 10-K filed September 29, 2014.
|
|
|
|
4.7
|
|
First Amendment to Registration Rights Agreement dated as of March 14, 2000, by and between Ferrellgas Partners, L.P. and Williams Natural Gas Liquids, Inc. Incorporated by reference to Exhibit 4.7 to our Annual Report on Form 10-K filed September 29, 2014.
|
|
|
|
4.8
|
|
Second Amendment to Registration Rights Agreement dated as of April 6, 2001, by and between Ferrellgas Partners, L.P. and The Williams Companies, Inc. Incorporated by reference to Exhibit 4.8 to our Annual Report on Form 10-K filed September 29, 2014.
|
|
|
|
4.9
|
|
Third Amendment to Registration Rights Agreement dated as of June 29, 2005, by and between Ferrellgas Partners, L.P. and JEF Capital Management, Inc. Incorporated by reference to Exhibit 4.13 to our Quarterly Report on Form 10-Q filed June 9, 2010.
|
|
|
|
4.10
|
|
Indenture, dated June 8, 2015, by and among Ferrellgas, L.P., Ferrellgas, Finance Corp. the subsidiary guarantors party thereto, and U.S. Bank National Association, as trustee, relating to $500 million aggregate amount of the Registrant’s 6 3/4% Senior Notes due 2023. Incorporated by reference to Exhibit 4.1 to our Current Report on Form 8-K filed June 8, 2015.
|
|
|
|
4.11
|
|
Registration Rights Agreement, dated as of June 8, 2015, by and among Ferrellgas, L.P., Ferrellgas Finance Corp. and J.P. Morgan Securities L.L.C., as representative of the several initial purchasers. Incorporated by reference to Exhibit 4.2 to our Current Report on Form 8-K filed June 8, 2015
|
|
|
|
4.12
|
|
Registration Rights Agreement, dated as of June 24, 2015 among Ferrellgas Partners, L.P., Jamex Marketing, LLC, Rios Holdings, Inc. and Gamboa Enterprises, LLC. Incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed June 24, 2015.
|
|
|
|
10.1
|
|
Credit Agreement dated as of November 2, 2009, among Ferrellgas, L.P. as the borrower, Ferrellgas, Inc. as the general partner of the borrower, Bank of America, N.A. as administrative agent, swing line lender and L/C issuer, and the lenders party hereto. Incorporated by reference to Exhibit 10.1 to our Annual Report on Form 10-K filed September 29, 2014.
|
|
|
|
10.2
|
|
Amendment No. 1 to Credit Agreement dated as of September 23, 2011, by and among Ferrellgas, L.P. as the borrower, Ferrellgas, Inc. as the general partner of the borrower, Bank of America, N.A. as administrative agent, swing line lender and L/C issuer, and the lenders party hereto. Incorporated by reference to Exhibit 10.2 to our Annual Report on Form 10-K filed September 26, 2011.
|
|
|
|
10.3
|
|
Amendment No. 2 to Credit Agreement dated as of October 21, 2013, by and among Ferrellgas, L.P. as the borrower, Ferrellgas, Inc. as the general partner of the borrower, Bank of America, N.A. as administrative agent, swing line lender and L/C issuer, and the lenders party hereto. Incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed October 23, 2013.
|
|
|
|
10.4
|
|
Amendment No. 3 to Credit Agreement dated as of June 6, 2014, by and among Ferrellgas, L.P. as the borrower, Ferrellgas, Inc. as the general partner of the borrower, Bank of America, N.A. as administrative agent, swing line lender and L/C issuer, and the lenders party hereto. Incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed June 9, 2014.
|
|
|
|
10.5
|
|
Amendment No. 4 to Credit Agreement and Amendment No. 2 to Security Agreement, dated as of May 29, 2015, by and among Ferrellgas, L.P. as the borrower, Ferrellgas, Inc. as the general partner of the borrower, Bank of America, N.A. as administrative agent, swing line lender and L/C issuer, and the lenders party hereto. Incorporated by reference to Exhibit 10.5 to our Current Report on Form 8-K filed June 9, 2015.
|
|
|
|
10.6
|
|
Amended and Restated Receivable Sale Agreement dated as of January 19, 2012, between Ferrellgas, L.P. and Blue Rhino Global Sourcing, Inc., as originators, and Ferrellgas Receivables, LLC, as buyer. Incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed January 20, 2012.
|
|
|
|
10.7
|
|
Receivables Purchase Agreement dated as of January 19, 2012, among Ferrellgas Receivables, LLC, as seller, Ferrellgas, L.P., as servicer, the purchasers from time to time party hereto, Fifth Third Bank and SunTrust Bank, as co-agents, and Wells Fargo Bank, N.A., as administrative agent. Incorporated by reference to Exhibit 10.2 to our Current Report on Form 8-K filed January 20, 2012.
|
|
|
|
10.8
|
|
First Amendment to Receivables Purchase Agreement dated as of April 30, 2012, among Ferrellgas Receivables, LLC, as seller, Ferrellgas, L.P., as servicer, the purchasers from time to time party hereto, Fifth Third Bank and SunTrust Bank, as co-agents, and Wells Fargo Bank, N.A., as administrative agent. Incorporated by reference to Exhibit 10.5 to our Quarterly Report on Form 10-Q filed June 8, 2012.
|
|
|
|
10.9
|
|
Second Amendment to Receivables Purchase Agreement dated as of April 1, 2014, among Ferrellgas Receivables, LLC, as seller, Ferrellgas, L.P., as servicer, the purchasers from time to time party hereto, Fifth Third Bank and SunTrust Bank, as co-agents, and Wells Fargo Bank, N.A., as administrative agent. Incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed April 4, 2014.
|
|
|
|
10.10
|
|
Third Amendment to Receivables Purchase Agreement dated as of July 27, 2016, among Ferrellgas Receivables, LLC, as seller, Ferrellgas, L.P., as servicer, the purchasers from time to time party hereto, Fifth Third Bank and SunTrust Bank, as co-agents, and Wells Fargo Bank, N.A., as administrative agent. Incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed July 27, 2016.
|
|
|
#
|
10.11
|
|
Ferrell Companies, Inc. Supplemental Savings Plan, as amended and restated effective January 1, 2010. Incorporated by reference to Exhibit 10.14 to our Quarterly Report on Form 10-Q filed March 10, 2010.
|
|
|
#
|
10.12
|
|
Ferrell Companies, Inc. 1998 Incentive Compensation Plan, as amended and restated effective October 11, 2004. Incorporated by reference to Exhibit 10.9 to our Annual Report on Form 10-K filed September 29, 2014.
|
|
|
#
|
10.13
|
|
Amendment to Ferrell Companies, Inc. 1998 Incentive Compensation Plan, dated as of March 7, 2010. Incorporated by reference to Exhibit 10.7 to our Quarterly Report on Form 10-Q filed June 9, 2010.
|
|
|
#
|
10.14
|
|
Employment, Confidentiality, and Noncompete Agreement dated as of July 17, 1998 by and among Ferrell Companies, Inc. as the company, Ferrellgas, Inc. as the company, James E. Ferrell as the executive and LaSalle National Bank as trustee of the Ferrell Companies, Inc. Employee Stock Ownership Trust. Incorporated by reference to Exhibit 10.11 to our Annual Report on Form 10-K filed September 29, 2014.
|
|
|
#
|
10.15
|
|
Employment Agreement dated as of August 10, 2009 by and between Ferrellgas, Inc. as the company and Stephen L. Wambold as the executive. Incorporated by reference to Exhibit 10.13 to our Annual Report on Form 10-K filed September 29, 2014.
|
|
|
#
|
10.16
|
|
Employment Agreement dated as of August 10, 2009 by and between Ferrellgas, Inc. as the company and Tod Brown as the executive. Incorporated by reference to Exhibit 10.15 to our Annual Report on Form 10-K filed September 29, 2014.
|
|
|
#
|
10.17
|
|
Employment Agreement dated as of September 25, 2013 by and between Ferrell Companies, Inc. as the company and Boyd H. McGathey as the executive. Incorporated by reference to Exhibit 10.17 to our Annual Report on Form 10-K filed September 26, 2013.
|
|
|
#
|
10.18
|
|
ISDA 2002 Master Agreement and Schedule to the 2002 ISDA Master Agreement both dated as of May 3, 2012 together with three Confirmation of Swap Transaction documents each dated as of May 8, 2012, all between SunTrust Bank and Ferrellgas, L.P. Incorporated by reference to Exhibit 10.17 to our Quarterly Report on Form 10-Q filed June 8, 2012.
|
|
|
#
|
10.19
|
|
Form of Director/Officer Indemnification Agreement, by and between Ferrellgas, Inc. and each director and executive officer. Incorporated by reference to Exhibit 10.16 to our Quarterly Report on Form 10-Q filed March 9, 2012.
|
|
|
#
|
10.20
|
|
Membership interest purchase agreement dated May 1, 2014, among Ferrellgas, L.P. and the former members of Sable Environmental LLC and Sable SWD 2 LLC. Incorporated by reference to Exhibit 2.1 to our Current Report on Form 8-K filed May 1, 2014.
|
|
|
#
|
10.21
|
|
Ferrell Companies, Inc. 2015 Deferred Appreciation Rights Plan, dated as of July 31, 2015. Incorporated by reference to Exhibit 10.23 to our Annual Report on Form 10-K filed September 29, 2015.
|
|
|
#
|
10.22
|
|
Employment agreement dated July 10, 2015 by and between Ferrellgas, Inc. as the company and Alan C. Heitmann as the executive. Incorporated by reference to Exhibit 99.1 to our Current Report on Form 8-K filed July 15, 2015.
|
|
|
|
10.23
|
|
Employment agreement dated as of May 29, 2015 by and between Ferrellgas, Inc. as the company and Julio E. Rios, II as the executive. Incorporated by reference to Exhibit 10.25 to our Annual Report on Form 10-K filed September 29, 2015.
|
|
|
#
|
10.24
|
|
Employment agreement dated as of May 29, 2015 by and between Ferrellgas, Inc. as the company and Jeremy H. Gamboa as the executive. Incorporated by reference to Exhibit 10.26 to our Annual Report on Form 10-K filed September 29, 2015.
|
|
|
#
|
10.25
|
|
Employment agreement dated as of May 28, 2015 by and between Ferrellgas, Inc. as the company and Thomas M. Van Buren as the executive. Incorporated by reference to Exhibit 10.27 to our Annual Report on Form 10-K filed September 29, 2015.
|
|
|
+
|
10.26
|
|
Transportation Logistics Agreement, dated May 29, 2015, by and between Ferrellgas Partners, L.P. and Bridger, L.L.C. Incorporated by reference to Exhibit 10.28 to our Annual Report on Form 10-K filed September 29, 2015.
|
|
|
|
10.27
|
|
Termination, Settlement and Release Agreement dated September 1, 2016, by and between Jamex, LLC, Jamex Marketing, LLC, Jamex Unitholder, LLC, and, together with Jamex and Jamex Parent, and James Ballengee, on the one hand, and Ferrellgas Partners, L.P. Incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed September 2, 2016.
|
|
|
#
|
10.28
|
|
Agreement and Release dated as of October 21, 2015 by and between Ferrellgas, Inc., Ferrell Companies, Inc., Ferrellgas Partners, L.P., Ferrellgas, L.P. and Boyd H. McGathey as the executive. Incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed September 2, 2016.
|
|
|
|
10.29
|
|
Common Unit Repurchase Agreement, dated as of November 13, 2015, by and between Jamex Marketing, LLC and Ferrellgas Partners, L.P. Incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed November 13, 2015.
|
|
|
|
10.30
|
|
Secured Promissory Note dated September 1, 2016 between Jamex Marketing, LLC and Bridger Logistics, LLC. Incorporated by reference to Exhibit 10.2 to our Current Report on Form 8-K filed September 2, 2016.
|
|
|
|
10.31
|
|
Secured Revolving Promissory Note dated September 1, 2016 between Jamex Marketing, LLC and Ferrellgas, L.P. Incorporated by reference to Exhibit 10.3 to our Current Report on Form 8-K filed September 2, 2016.
|
|
|
|
10.32
|
|
Guaranty Agreement dated September 1, 2016 by James Ballengee and Bacchus Capital Trading, LLC in favor of Bridger Logistics, LLC. Incorporated by reference to Exhibit 10.4 to our Current Report on Form 8-K filed September 2, 2016.
|
|
|
|
10.33
|
|
Guaranty Agreement (Term Note) dated September 1, 2016 by the Guarantors party thereto in favor of Bridger Logistics, LLC. Incorporated by reference to Exhibit 10.5 to our Current Report on Form 8-K filed September 2, 2016.
|
|
|
|
10.34
|
|
Guaranty Agreement (Working Capital Note) dated September 1, 2016 by the Guarantors party thereto in favor of Ferrellgas, L.P. Incorporated by reference to Exhibit 10.6 to our Current Report on Form 8-K filed September 2, 2016.
|
|
|
|
10.35
|
|
Security Agreement dated September 1, 2016 by the Grantors party thereto in favor of Ferrellgas, L.P. as collateral agent for itself and for the benefit of Bridger Logistics, LLC. Incorporated by reference to Exhibit 10.7 to our Current Report on Form 8-K filed September 2, 2016.
|
|
|
|
10.36
|
|
Agreement and release dated September 27, 2016 by and between Stephen L. Wambold and Ferrellgas, Inc., Ferrell Companies, Inc., Ferrellgas Partners, L.P. and Ferrellgas, L.P. Incorporated by reference to Exhibit 10.36 to our Annual Report on Form 10-K filed September 28, 2016.
|
|
|
|
10.37
|
|
Amendment No. 5 to Credit Agreement dated as of September 27, 2016, by and among Ferrellgas, L.P. as the borrower, Ferrellgas, Inc. as the general partner of the borrower, Bank of America, N.A. as administrative agent, swing line lender and L/C issuer, and the lenders party hereto. Incorporated by reference to Exhibit 10.37 to our Annual Report on Form 10-K filed September 28, 2016.
|
|
|
|
10.38
|
|
Fourth Amendment to Receivables Purchase Agreement dated as of September 27, 2016, among Ferrellgas Receivables, LLC, as seller, Ferrellgas, L.P., as servicer, the purchasers from time to time party hereto, Fifth Third Bank and SunTrust Bank, as co-agents, and Wells Fargo Bank, N.A., as administrative agent. Incorporated by reference to Exhibit 10.38 to our Annual Report on Form 10-K filed September 28, 2016.
|
|
*
|
|
31.1
|
|
Certification of Ferrellgas Partners, L.P. pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Exchange Act.
|
|
*
|
|
31.2
|
|
Certification of Ferrellgas Partners Finance Corp. pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Exchange Act.
|
|
*
|
|
31.3
|
|
Certification of Ferrellgas, L.P. pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Exchange Act.
|
|
*
|
|
31.4
|
|
Certification of Ferrellgas Finance Corp. pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Exchange Act.
|
|
*
|
|
32.1
|
|
Certification of Ferrellgas Partners, L.P. pursuant to 18 U.S.C. Section 1350.
|
|
*
|
|
32.2
|
|
Certification of Ferrellgas Partners Finance Corp. pursuant to 18 U.S.C. Section 1350.
|
|
*
|
|
32.3
|
|
Certification of Ferrellgas, L.P. pursuant to 18 U.S.C. Section 1350.
|
|
*
|
|
32.4
|
|
Certification of Ferrellgas Finance Corp. pursuant to 18 U.S.C. Section 1350.
|
|
*
|
|
101.INS
|
|
XBRL Instance Document.
|
|
*
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document.
|
|
*
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
|
*
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
|
*
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document.
|
|
*
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
|
|
|
|
|
|
|
|
|
*
|
|
Filed herewith
|
|
|
|
#
|
|
Management contracts or compensatory plans.
|
|
|
|
@
|
|
Exhibits and Schedules have been omitted pursuant to Item 601(b)(2) of Regulation S-K. A list of these Exhibits and Schedules is included in the index of each Purchase and Sale Agreement. Ferrellgas agrees to furnish a supplemental copy of any such omitted Exhibit or Schedule to the SEC upon request.
|
|
|
|
+
|
|
Confidential treatment has been granted with respect to certain portions of this exhibit. Omitted portions have been filed separately with the SEC.
|
|
|
|
FERRELLGAS PARTNERS, L.P.
|
|
|
|
|
By Ferrellgas, Inc. (General Partner)
|
|
|
|
|
|
|
|
Date:
|
December 9, 2016
|
By
|
/s/ Alan C. Heitmann
|
|
|
|
|
Alan C. Heitmann
|
|
|
|
|
Executive Vice President; Chief Financial Officer; Treasurer (Principal Financial and Accounting Officer)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FERRELLGAS PARTNERS FINANCE CORP.
|
|
|
|
|
|
|
|
Date:
|
December 9, 2016
|
By
|
/s/ Alan C. Heitmann
|
|
|
|
|
Alan C. Heitmann
|
|
|
|
|
Chief Financial Officer and Sole Director
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FERRELLGAS, L.P.
|
|
|
|
|
By Ferrellgas, Inc. (General Partner)
|
|
|
|
|
|
|
|
Date:
|
December 9, 2016
|
By
|
/s/ Alan C. Heitmann
|
|
|
|
|
Alan C. Heitmann
|
|
|
|
|
Executive Vice President; Chief Financial Officer; Treasurer (Principal Financial and Accounting Officer)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FERRELLGAS FINANCE CORP.
|
|
|
|
|
|
|
|
Date:
|
December 9, 2016
|
By
|
/s/ Alan C. Heitmann
|
|
|
|
|
Alan C. Heitmann
|
|
|
|
|
Chief Financial Officer and Sole Director
|
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 |
|---|