XML 96 R80.htm IDEA: XBRL DOCUMENT v3.8.0.1
Guarantor financial information - Condensed Consolidated Statements of Earnings (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jan. 31, 2018
Jan. 31, 2017
Jan. 31, 2018
Jan. 31, 2017
Revenues:        
Propane and other gas liquids sales $ 592,239 $ 437,375 $ 894,997 $ 679,774
Midstream operations 117,276 96,787 238,036 204,831
Other 45,641 45,088 76,778 74,187
Total revenues 755,156 579,250 1,209,811 958,792
Costs and expenses:        
Cost of product sold - propane and other gas liquids sales 362,918 235,029 542,433 354,241
Cost of sales - midstream operations 107,067 87,024 215,192 181,666
Cost of product sold - other 20,787 20,657 34,489 32,403
Operating expense 123,716 113,076 234,178 218,162
Depreciation and amortization expense 25,485 25,607 51,217 51,809
General and administrative expense 14,891 12,279 28,055 26,548
Equipment lease expense 6,954 7,416 13,695 14,765
Non-cash employee stock ownership plan compensation charge 4,031 2,945 7,993 6,699
Asset Impairment Charges 10,005 0 10,005 0
Loss on disposal of assets 39,249 45 40,144 6,468
Operating income (loss) 40,053 75,172 32,410 66,031
Interest expense (42,673) (36,819) (83,480) (72,247)
Other income (expense), net 684 763 1,195 1,271
Earnings (loss) before income taxes (1,936) 39,116 (49,875) (4,945)
Income tax expense (benefit) (162) 588 215 (2)
Net earnings (loss) (1,774) 38,528 (50,090) (4,943)
Other comprehensive income (loss) (8,671) 15,776 9,829 25,152
Comprehensive income (loss) (10,445) 54,304 (40,261) 20,209
Ferrellgas, L.P. [Member]        
Revenues:        
Propane and other gas liquids sales 592,239 437,375 894,997 679,774
Midstream operations 117,276 96,787 238,036 204,831
Other 45,641 45,088 76,778 74,187
Total revenues 755,156 579,250 1,209,811 958,792
Costs and expenses:        
Cost of product sold - propane and other gas liquids sales 362,918 235,029 542,433 354,241
Cost of sales - midstream operations 107,067 87,024 215,192 181,666
Cost of product sold - other 20,787 20,657 34,489 32,403
Operating expense 123,716 113,076 234,178 218,162
Depreciation and amortization expense 25,485 25,607 51,217 51,809
General and administrative expense 14,890 12,278 28,054 26,547
Equipment lease expense 6,954 7,416 13,695 14,765
Non-cash employee stock ownership plan compensation charge 4,031 2,945 7,993 6,699
Asset Impairment Charges 10,005 0 10,005 0
Loss on disposal of assets 39,249 45 40,144 6,468
Operating income (loss) 40,054 75,173 32,411 66,032
Interest expense (34,058) (32,748) (66,254) (64,146)
Other income (expense), net 684 763 1,195 1,271
Earnings (loss) before income taxes 6,680 43,188 (32,648) 3,157
Income tax expense (benefit) (167) 588 204 (3)
Equity in earnings of subsidiary 0 0 0 0
Net earnings (loss) 6,847 42,600 (32,852) 3,160
Other comprehensive income (loss) (8,671) 15,776 9,829 25,152
Comprehensive income (loss) (1,824) 58,376 (23,023) 28,312
Reportable Legal Entities [Member] | Ferrellgas, L.P. (Parent and Co-Issuer) [Member]        
Revenues:        
Propane and other gas liquids sales 592,275 437,375 894,392 679,774
Midstream operations 0 0 0 0
Other 22,707 21,609 39,384 38,935
Total revenues 614,982 458,984 933,776 718,709
Costs and expenses:        
Cost of product sold - propane and other gas liquids sales 362,927 235,029 541,746 354,241
Cost of sales - midstream operations 0 0 0 0
Cost of product sold - other 2,853 2,571 5,562 5,001
Operating expense 114,096 103,986 215,328 201,641
Depreciation and amortization expense 18,521 18,014 36,868 36,291
General and administrative expense 13,833 11,093 24,588 23,956
Equipment lease expense 6,862 7,267 13,510 14,477
Non-cash employee stock ownership plan compensation charge 4,031 2,945 7,993 6,699
Asset Impairment Charges 0   0  
Loss on disposal of assets 555 73 1,463 1,520
Operating income (loss) 91,304 78,006 86,718 74,883
Interest expense (21,212) (21,089) (41,606) (41,441)
Other income (expense), net 408 304 623 257
Earnings (loss) before income taxes 70,500 57,221 45,735 33,699
Income tax expense (benefit) 82 103 72 74
Equity in earnings of subsidiary (63,571) (14,518) (78,515) (30,465)
Net earnings (loss) 6,847 42,600 (32,852) 3,160
Other comprehensive income (loss) (8,671) 15,776 9,829 25,152
Comprehensive income (loss) (1,824) 58,376 (23,023) 28,312
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Revenues:        
Propane and other gas liquids sales (36) 0 605 0
Midstream operations 117,276 96,787 238,036 204,831
Other 22,934 23,479 37,394 35,252
Total revenues 140,174 120,266 276,035 240,083
Costs and expenses:        
Cost of product sold - propane and other gas liquids sales (9) 0 687 0
Cost of sales - midstream operations 107,067 87,024 215,192 181,666
Cost of product sold - other 17,934 18,086 28,927 27,402
Operating expense 9,795 9,642 19,058 19,888
Depreciation and amortization expense 6,893 7,527 14,206 15,399
General and administrative expense 1,054 1,182 3,461 2,586
Equipment lease expense 92 149 185 288
Non-cash employee stock ownership plan compensation charge 0 0 0 0
Asset Impairment Charges 10,005   10,005  
Loss on disposal of assets 38,694 (28) 38,681 4,948
Operating income (loss) (51,351) (3,316) (54,367) (12,094)
Interest expense (11,739) (11,002) (22,924) (21,675)
Other income (expense), net 276 459 572 1,014
Earnings (loss) before income taxes (62,814) (13,859) (76,719) (32,755)
Income tax expense (benefit) (249) 485 132 (77)
Equity in earnings of subsidiary 0 0 0 0
Net earnings (loss) (62,565) (14,344) (76,851) (32,678)
Other comprehensive income (loss) 0 0 0 0
Comprehensive income (loss) (62,565) (14,344) (76,851) (32,678)
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]        
Revenues:        
Propane and other gas liquids sales 0 0 0 0
Midstream operations 0 0 0 0
Other 0 0 0 0
Total revenues 0 0 0 0
Costs and expenses:        
Cost of product sold - propane and other gas liquids sales 0 0 0 0
Cost of sales - midstream operations 0 0 0 0
Cost of product sold - other 0 0 0 0
Operating expense 1,833 539 3,015 (1,566)
Depreciation and amortization expense 71 66 143 119
General and administrative expense 0 0 0 0
Equipment lease expense 0 0 0 0
Non-cash employee stock ownership plan compensation charge 0 0 0 0
Asset Impairment Charges 0   0  
Loss on disposal of assets 0 0 0 0
Operating income (loss) (1,904) (605) (3,158) 1,447
Interest expense (1,107) (657) (1,724) (1,027)
Other income (expense), net 2,008 1,091 3,223 1,798
Earnings (loss) before income taxes (1,003) (171) (1,659) 2,218
Income tax expense (benefit) 0 0 0 0
Equity in earnings of subsidiary 0 0 0 0
Net earnings (loss) (1,003) (171) (1,659) 2,218
Other comprehensive income (loss) 0 0 0 0
Comprehensive income (loss) (1,003) (171) (1,659) 2,218
Reportable Legal Entities [Member] | Ferrellgas Finance Corp. (Co-Issuer) [Member]        
Revenues:        
Propane and other gas liquids sales 0 0 0 0
Midstream operations 0 0 0 0
Other 0 0 0 0
Total revenues 0 0 0 0
Costs and expenses:        
Cost of product sold - propane and other gas liquids sales 0 0 0 0
Cost of sales - midstream operations 0 0 0 0
Cost of product sold - other 0 0 0 0
Operating expense 0 0 0 0
Depreciation and amortization expense 0 0 0 0
General and administrative expense 3 3 5 5
Equipment lease expense 0 0 0 0
Non-cash employee stock ownership plan compensation charge 0 0 0 0
Asset Impairment Charges 0   0  
Loss on disposal of assets 0 0 0 0
Operating income (loss) (3) (3) (5) (5)
Interest expense 0 0 0 0
Other income (expense), net 0 0 0 0
Earnings (loss) before income taxes (3) (3) (5) (5)
Income tax expense (benefit) 0 0 0 0
Equity in earnings of subsidiary 0 0 0 0
Net earnings (loss) (3) (3) (5) (5)
Other comprehensive income (loss) 0 0 0 0
Comprehensive income (loss) (3) (3) (5) (5)
Eliminations [Member]        
Revenues:        
Propane and other gas liquids sales 0 0 0 0
Midstream operations 0 0 0 0
Other 0 0 0 0
Total revenues 0 0 0 0
Costs and expenses:        
Cost of product sold - propane and other gas liquids sales 0 0 0 0
Cost of sales - midstream operations 0 0 0 0
Cost of product sold - other 0 0 0 0
Operating expense (2,008) (1,091) (3,223) (1,801)
Depreciation and amortization expense 0 0 0 0
General and administrative expense 0 0 0 0
Equipment lease expense 0 0 0 0
Non-cash employee stock ownership plan compensation charge 0 0 0 0
Asset Impairment Charges 0   0  
Loss on disposal of assets 0 0 0 0
Operating income (loss) 2,008 1,091 3,223 1,801
Interest expense 0 0 0 (3)
Other income (expense), net (2,008) (1,091) (3,223) (1,798)
Earnings (loss) before income taxes 0 0 0 0
Income tax expense (benefit) 0 0 0 0
Equity in earnings of subsidiary 63,571 14,518 78,515 30,465
Net earnings (loss) 63,571 14,518 78,515 30,465
Other comprehensive income (loss) 0 0 0 0
Comprehensive income (loss) $ 63,571 $ 14,518 $ 78,515 $ 30,465