XML 31 R39.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value Measurement (Tables)
12 Months Ended
Jul. 31, 2014
Assets and Liabilities Fair Value Heirarchy
The following table presents Ferrellgas’ financial assets and financial liabilities that are measured at fair value on a recurring basis for each of the fair value hierarchy levels, including both current and noncurrent portions, as of July 31, 2014 and 2013:
 
 
Asset (Liability)
 
 
Quoted Prices in Active Markets for Identical Assets and Liabilities (Level 1)
 
Significant Other Observable Inputs (Level 2)
 
Unobservable Inputs (Level 3)
 
Total
July 31, 2014:
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
Derivative financial instruments:
 
 
 
 
 
 
 
 
Interest rate swap agreements
 
$

 
$
2,101

 
$

 
$
2,101

Propane commodity derivatives
 
$

 
$
7,006

 
$

 
$
7,006

Liabilities:
 
 
 
 
 
 
 
 
Derivative financial instruments:
 
 
 
 
 
 
 
 
Interest rate swap agreements
 
$

 
$
(5,075
)
 
$

 
$
(5,075
)
Propane commodity derivatives
 
$

 
$
(83
)
 
$

 
$
(83
)
  Contingent consideration
 
$


$


$
(6,400
)

$
(6,400
)
 
 
 
 
 
 
 
 
 
July 31, 2013:
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
Derivative financial instruments:
 
 
 
 
 
 
 
 
Interest rate swap agreements
 
$

 
$
3,783

 
$

 
$
3,783

Commodity derivatives propane swaps
 
$

 
$
2,532

 
$

 
$
2,532

Liabilities:
 
 
 
 
 
 
 
 
Derivative financial instruments:
 
 
 
 
 
 
 
 
Interest rate swap agreements
 
$

 
$
(4,998
)
 
$

 
$
(4,998
)
Commodity derivatives propane swaps
 
$

 
$
(907
)
 
$

 
$
(907
)
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation
The following is a reconciliation of the opening and closing balances for the liability measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the period ended July 31, 2014:



Contingent consideration liability
Balance at July 31, 2013

$

     Estimated value at acquisition

1,400

     Increase in fair value related to accretion

110

     Change in fair value included in earnings

4,890

Balance at July 31, 2014

$
6,400

Fair Value Inputs, Liabilities, Quantitative Information
Quantitative Information about Level 3 Fair Value Measurements


Fair value at July 31, 2014

Valuation technique

Unobservable input

Range
Weighted Average
Contingent consideration liability

$
6,400


Discounted cash flow
A.
Weighted average cost of capital (WACC)

N/A
20
%






B.
Probability of forecast

10% - 70%
N/A

Sensitivity of Unobservable Inputs
As of July 31, 2014, fluctuations in these inputs could have the following effect (in thousands):



Increase/(decrease)
 

5% increase in WACC

5% decrease in WACC

10% increase in best earnings forecast probability

10% decrease in best earnings forecast probability
Change in the fair value of contingent consideration

$
(470
)

$
400


$
840


$
(1,010
)
Ferrellgas, L.P. [Member]
 
Assets and Liabilities Fair Value Heirarchy
The following table presents Ferrellgas L.P.’s financial assets and financial liabilities that are measured at fair value on a recurring basis for each of the fair value hierarchy levels, including both current and noncurrent portions, as of July 31, 2014 and 2013:
 
 
Asset (Liability)
 
 
Quoted Prices in Active Markets for Identical Assets and Liabilities (Level 1)
 
Significant Other Observable Inputs
(Level 2)
 
Unobservable Inputs (Level 3)
 
Total
July 31, 2014:
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
  Derivative financial instruments:
 
 
 
 
 
 
 
 
  Interest rate swap agreements
 
$

 
$
2,101

 
$

 
$
2,101

  Commodity derivatives propane swaps
 
$

 
$
7,006

 
$

 
$
7,006

Liabilities:
 
 
 
 
 
 
 
 
  Derivative financial instruments:
 
 
 
 
 
 
 
 
  Interest rate swap agreements
 
$

 
$
(5,075
)
 
$

 
$
(5,075
)
  Commodity derivatives propane swaps
 
$

 
$
(83
)
 
$

 
$
(83
)
  Contingent consideration

$


$


$
(6,400
)

$
(6,400
)
 
 
 
 
 
 
 
 
 
July 31, 2013:
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
  Derivative financial instruments:
 
 
 
 
 
 
 
 
  Interest rate swap agreements
 
$

 
$
3,783

 
$

 
$
3,783

  Commodity derivatives propane swaps
 
$

 
$
2,532

 
$

 
$
2,532

Liabilities:
 
 
 
 
 
 
 
 
  Derivative financial instruments:
 
 
 
 
 
 
 
 
  Interest rate swap agreements
 
$

 
$
(4,998
)
 
$

 
$
(4,998
)
  Commodity derivatives propane swaps
 
$

 
$
(907
)
 
$

 
$
(907
)
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation
The following is a reconciliation of the opening and closing balances for the liability measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the period ended July 31, 2014:


Contingent consideration liability
Balance at July 31, 2013

$

     Estimated value at acquisition

1,400

     Increase in fair value related to accretion

110

     Change in fair value included in earnings

4,890

Balance at July 31, 2014

$
6,400

Fair Value Inputs, Liabilities, Quantitative Information
Quantitative Information about Level 3 Fair Value Measurements


Fair value at July 31, 2014

Valuation technique

Unobservable input

Range
Weighted Average
Contingent consideration liability

$
6,400


Discounted cash flow
A.
Weighted average cost of capital (WACC)

N/A
20
%






B.
Probability of forecast

10% - 70%
N/A

Sensitivity of Unobservable Inputs
As of July 31, 2014, fluctuations in these inputs could have the following effect (in thousands):



Increase/(decrease)
 

5% increase in WACC

5% decrease in WACC

10% increase in best earnings forecast probability

10% decrease in best earnings forecast probability
Change in the fair value of contingent consideration

$
(470
)

$
400


$
840


$
(1,010
)