XML 75 R8.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements Of Cash Flows (USD $)
12 Months Ended
Jul. 31, 2014
Jul. 31, 2013
Jul. 31, 2012
Cash flows from operating activities:      
Net earnings (loss) $ (33,715,000) $ (57,167,000) $ 10,896,000
Reconciliation of net earnings (loss) to net cash provided by operating activities:      
Depreciation and amortization expense 84,202,000 83,344,000 83,841,000
Non-cash employee stock ownership plan compensation charge 21,789,000 15,769,000 9,440,000
Non-cash stock and unit-based compensation charge 24,508,000 13,545,000 8,843,000
Loss on disposal of assets 6,486,000 10,421,000 6,035,000
Loss on extinguishment of debt 6,526,000 0 0
Change in fair value of contingent consideration 5,000,000    
Provision for doubtful accounts 3,419,000 2,066,000 4,822,000
Deferred tax expense (benefit) 88,000 133,000 913,000
Other 5,372,000 4,520,000 2,327,000
Changes in operating assets and liabilities, net of effects from business acquisitions:      
Accounts and notes receivable, net of securitization (48,087,000) (5,901,000) 30,497,000
Inventories (28,738,000) 15,869,000 8,541,000
Prepaid expenses and other current assets (3,960,000) 6,157,000 (8,507,000)
Accounts payable 16,279,000 508,000 (19,143,000)
Accrued interest expense (7,613,000) (150,000) 166,000
Other current liabilities 8,579,000 6,369,000 7,969,000
Other liabilities (1,896,000) 303,000 (445,000)
Net cash provided by (used in) operating activities 125,669,000 210,120,000 124,403,000
Cash flows from investing activities:      
Business acquisitions, net of cash acquired (162,004,000) (37,186,000) (10,387,000)
Capital expenditures (52,572,000) (40,910,000) (49,303,000)
Proceeds from sale of assets 4,524,000 9,980,000 5,742,000
Other (23,000) 0 0
Net cash used in investing activities (210,075,000) (68,116,000) (53,948,000)
Cash flows from financing activities:      
Distributions (160,925,000) (159,682,000) (156,520,000)
Proceeds from increase in long-term debt 750,351,000 58,356,000 49,697,000
Payments on long-term debt (569,841,000) (3,912,000) (52,885,000)
Net additions to (reductions in) short-term borrowings 19,465,000 (45,676,000) 30,803,000
Net additions to collateralized short-term borrowings 9,000,000 8,000,000 13,000,000
Cash paid for financing costs (11,508,000) 0 (3,607,000)
Noncontrolling interest activity (1,282,000) (1,781,000) (1,239,000)
Proceeds from exercise of common unit options 605,000 864,000 891,000
Proceeds from equity offering, net of issuance costs of $0, $0 and $62 for the years ended July 31, 2014, 2013 and 2012, respectively 50,000,000 0 49,938,000
Cash contributions from partners in connection with common unit issuances 511,000 9,000 511,000
Net cash provided by (used in) financing activities 86,376,000 (143,822,000) (69,411,000)
Effect of exchange rate changes on cash (145,000) (147,000) (52,000)
Increase (decrease) in cash and cash equivalents 1,825,000 (1,965,000) 992,000
Cash and cash equivalents - beginning of year 6,464,000 8,429,000 7,437,000
Cash and cash equivalents - end of year 8,289,000 6,464,000 8,429,000
Ferrellgas Partners Finance Corp. [Member]
     
Cash flows from operating activities:      
Net earnings (loss) 2,149 2,038 1,999
Reconciliation of net earnings (loss) to net cash provided by operating activities:      
Deferred tax expense (benefit) 0 0 0
Changes in operating assets and liabilities, net of effects from business acquisitions:      
Net cash provided by (used in) operating activities (2,149) (2,038) (1,999)
Cash flows from financing activities:      
Capital contribution 2,149 2,038 1,999
Net cash provided by (used in) financing activities 2,149 2,038 1,999
Increase (decrease) in cash and cash equivalents 0 0 0
Cash - beginning of year 969 969 969
Cash - end of year 969 969 969
Ferrellgas, L.P. [Member]
     
Cash flows from operating activities:      
Net earnings (loss) (49,907,000) (73,375,000) (5,589,000)
Reconciliation of net earnings (loss) to net cash provided by operating activities:      
Depreciation and amortization expense 84,202,000 83,344,000 83,841,000
Non-cash employee stock ownership plan compensation charge 21,789,000 15,769,000 9,440,000
Non-cash stock and unit-based compensation charge 24,508,000 13,545,000 8,843,000
Loss on disposal of assets 6,486,000 10,421,000 6,035,000
Loss on extinguishment of debt 6,526,000   0
Change in fair value of contingent consideration 5,000,000    
Provision for doubtful accounts 3,419,000 2,066,000 4,822,000
Deferred tax expense (benefit) 88,000 133,000 913,000
Other 4,898,000 4,067,000 1,902,000
Changes in operating assets and liabilities, net of effects from business acquisitions:      
Accounts and notes receivable, net of securitization (48,087,000) (5,901,000) 30,497,000
Inventories (28,738,000) 15,869,000 8,541,000
Prepaid expenses and other current assets (3,994,000) 6,143,000 (8,485,000)
Accounts payable 16,279,000 508,000 (19,143,000)
Accrued interest expense (7,611,000) (151,000) 165,000
Other current liabilities 8,674,000 6,454,000 7,988,000
Other liabilities (1,896,000) 303,000 (445,000)
Net cash provided by (used in) operating activities 141,450,000 225,945,000 140,503,000
Cash flows from investing activities:      
Business acquisitions, net of cash acquired (162,019,000) (37,186,000) (10,400,000)
Capital expenditures (52,572,000) (40,910,000) (49,303,000)
Proceeds from sale of assets 4,524,000 9,980,000 5,742,000
Other (23,000) 0 0
Net cash used in investing activities (210,090,000) (68,116,000) (53,961,000)
Cash flows from financing activities:      
Distributions (178,426,000) (177,170,000) (173,975,000)
Capital contribution 51,626,000 809,000 51,218,000
Proceeds from increase in long-term debt 750,351,000 58,356,000 49,697,000
Payments on long-term debt (569,841,000) (3,912,000) (52,885,000)
Net additions to (reductions in) short-term borrowings 19,465,000 (45,676,000) 30,803,000
Net additions to collateralized short-term borrowings 9,000,000 8,000,000 13,000,000
Cash paid for financing costs (11,414,000) 0 (3,472,000)
Proceeds from equity offering, net of issuance costs of $0, $0 and $62 for the years ended July 31, 2014, 2013 and 2012, respectively 50,000,000    
Net cash provided by (used in) financing activities 70,761,000 (159,593,000) (85,614,000)
Effect of exchange rate changes on cash (145,000) (147,000) (52,000)
Increase (decrease) in cash and cash equivalents 1,976,000 (1,911,000) 876,000
Cash and cash equivalents - beginning of year 6,307,000 8,218,000 7,342,000
Cash and cash equivalents - end of year 8,283,000 6,307,000 8,218,000
Ferrellgas Finance Corp. [Member]
     
Cash flows from operating activities:      
Net earnings (loss) 5,289 4,999 3,489
Reconciliation of net earnings (loss) to net cash provided by operating activities:      
Deferred tax expense (benefit) 0 0 0
Changes in operating assets and liabilities, net of effects from business acquisitions:      
Net cash provided by (used in) operating activities (5,289) (4,999) (3,489)
Cash flows from financing activities:      
Capital contribution 5,289 4,999 3,489
Net cash provided by (used in) financing activities 5,289 4,999 3,489
Increase (decrease) in cash and cash equivalents 0 0 0
Cash - beginning of year 1,100 1,100 1,100
Cash - end of year $ 1,100 $ 1,100 $ 1,100