XML 64 R4.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements Of Earnings (USD $)
3 Months Ended 6 Months Ended
Jan. 31, 2015
Jan. 31, 2014
Jan. 31, 2015
Jan. 31, 2014
Revenues:        
Propane and other gas liquids sales $ 560,867,000us-gaap_PropaneRevenue $ 789,446,000us-gaap_PropaneRevenue $ 955,228,000us-gaap_PropaneRevenue $ 1,171,669,000us-gaap_PropaneRevenue
Other 105,106,000us-gaap_OtherSalesRevenueNet 80,237,000us-gaap_OtherSalesRevenueNet 154,100,000us-gaap_OtherSalesRevenueNet 113,044,000us-gaap_OtherSalesRevenueNet
Total revenues 665,973,000us-gaap_SalesRevenueNet 869,683,000us-gaap_SalesRevenueNet 1,109,328,000us-gaap_SalesRevenueNet 1,284,713,000us-gaap_SalesRevenueNet
Costs and expenses:        
Cost of product sold - propane and other gas liquids sales 330,692,000us-gaap_PropaneCosts 551,506,000us-gaap_PropaneCosts 595,506,000us-gaap_PropaneCosts 810,260,000us-gaap_PropaneCosts
Cost of product sold - other 70,290,000us-gaap_OtherCostOfOperatingRevenue 48,709,000us-gaap_OtherCostOfOperatingRevenue 94,150,000us-gaap_OtherCostOfOperatingRevenue 62,055,000us-gaap_OtherCostOfOperatingRevenue
Operating expense 107,214,000us-gaap_OtherCostAndExpenseOperating 118,282,000us-gaap_OtherCostAndExpenseOperating 213,642,000us-gaap_OtherCostAndExpenseOperating 222,046,000us-gaap_OtherCostAndExpenseOperating
Depreciation and amortization expense 23,943,000us-gaap_DepreciationDepletionAndAmortization 20,643,000us-gaap_DepreciationDepletionAndAmortization 47,252,000us-gaap_DepreciationDepletionAndAmortization 40,858,000us-gaap_DepreciationDepletionAndAmortization
General and administrative expense 10,872,000us-gaap_GeneralAndAdministrativeExpense 16,475,000us-gaap_GeneralAndAdministrativeExpense 34,267,000us-gaap_GeneralAndAdministrativeExpense 30,889,000us-gaap_GeneralAndAdministrativeExpense
Equipment lease expense 5,795,000us-gaap_LeaseAndRentalExpense 4,274,000us-gaap_LeaseAndRentalExpense 11,327,000us-gaap_LeaseAndRentalExpense 8,340,000us-gaap_LeaseAndRentalExpense
Non-cash employee stock ownership plan compensation charge 3,788,000us-gaap_EmployeeStockOwnershipPlanESOPCompensationExpense 3,636,000us-gaap_EmployeeStockOwnershipPlanESOPCompensationExpense 8,162,000us-gaap_EmployeeStockOwnershipPlanESOPCompensationExpense 6,679,000us-gaap_EmployeeStockOwnershipPlanESOPCompensationExpense
Loss on disposal of assets 1,414,000us-gaap_GainLossOnDispositionOfAssets 1,337,000us-gaap_GainLossOnDispositionOfAssets 2,375,000us-gaap_GainLossOnDispositionOfAssets 1,694,000us-gaap_GainLossOnDispositionOfAssets
Operating income 111,965,000us-gaap_OperatingIncomeLoss 104,821,000us-gaap_OperatingIncomeLoss 102,647,000us-gaap_OperatingIncomeLoss 101,892,000us-gaap_OperatingIncomeLoss
Interest expense (24,375,000)us-gaap_InterestAndDebtExpense (22,090,000)us-gaap_InterestAndDebtExpense (48,287,000)us-gaap_InterestAndDebtExpense (44,183,000)us-gaap_InterestAndDebtExpense
Loss on extinguishment of debt 0us-gaap_GainsLossesOnExtinguishmentOfDebt (20,901,000)us-gaap_GainsLossesOnExtinguishmentOfDebt 0us-gaap_GainsLossesOnExtinguishmentOfDebt (21,202,000)us-gaap_GainsLossesOnExtinguishmentOfDebt
Other income, net (178,000)us-gaap_NonoperatingIncomeExpense 57,000us-gaap_NonoperatingIncomeExpense (627,000)us-gaap_NonoperatingIncomeExpense 273,000us-gaap_NonoperatingIncomeExpense
Earnings before income taxes 87,412,000us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 61,887,000us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 53,733,000us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 36,780,000us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
Income tax expense 1,041,000us-gaap_IncomeTaxExpenseBenefit 764,000us-gaap_IncomeTaxExpenseBenefit 531,000us-gaap_IncomeTaxExpenseBenefit 714,000us-gaap_IncomeTaxExpenseBenefit
Net Earnings (Loss) 86,371,000us-gaap_ProfitLoss 61,123,000us-gaap_ProfitLoss 53,202,000us-gaap_ProfitLoss 36,066,000us-gaap_ProfitLoss
Net earnings attributable to noncontrolling interest 913,000us-gaap_NetIncomeLossAttributableToNoncontrollingInterest 659,000us-gaap_NetIncomeLossAttributableToNoncontrollingInterest 619,000us-gaap_NetIncomeLossAttributableToNoncontrollingInterest 445,000us-gaap_NetIncomeLossAttributableToNoncontrollingInterest
Net earnings attributable to Ferrellgas Partners, L.P. 85,458,000us-gaap_NetIncomeLoss 60,464,000us-gaap_NetIncomeLoss 52,583,000us-gaap_NetIncomeLoss 35,621,000us-gaap_NetIncomeLoss
Less: General partner's interest in net earnings 11,955,000us-gaap_NetIncomeLossAllocatedToGeneralPartners 3,663,000us-gaap_NetIncomeLossAllocatedToGeneralPartners 526,000us-gaap_NetIncomeLossAllocatedToGeneralPartners 356,000us-gaap_NetIncomeLossAllocatedToGeneralPartners
Common unitholders' interest in net earnings 73,503,000us-gaap_NetIncomeLossAllocatedToLimitedPartners 56,801,000us-gaap_NetIncomeLossAllocatedToLimitedPartners 52,057,000us-gaap_NetIncomeLossAllocatedToLimitedPartners 35,265,000us-gaap_NetIncomeLossAllocatedToLimitedPartners
Basic and diluted net earnings per common unitholders' interest $ 0.89us-gaap_NetIncomeLossPerOutstandingLimitedPartnershipAndGeneralPartnershipUnitBasicAndDiluted $ 0.72us-gaap_NetIncomeLossPerOutstandingLimitedPartnershipAndGeneralPartnershipUnitBasicAndDiluted $ 0.63us-gaap_NetIncomeLossPerOutstandingLimitedPartnershipAndGeneralPartnershipUnitBasicAndDiluted $ 0.45us-gaap_NetIncomeLossPerOutstandingLimitedPartnershipAndGeneralPartnershipUnitBasicAndDiluted
Cash distributions declared per common unit $ 0.50us-gaap_DistributionsPerLimitedPartnershipUnitOutstanding $ 0.50us-gaap_DistributionsPerLimitedPartnershipUnitOutstanding $ 1.00us-gaap_DistributionsPerLimitedPartnershipUnitOutstanding $ 1.00us-gaap_DistributionsPerLimitedPartnershipUnitOutstanding
Ferrellgas Partners Finance Corp. [Member]        
Costs and expenses:        
General and administrative expense 0us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasPartnersFinanceCorpMember
0us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasPartnersFinanceCorpMember
150us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasPartnersFinanceCorpMember
50us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasPartnersFinanceCorpMember
Net Earnings (Loss) 0us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= fgp_FerrellgasPartnersFinanceCorpMember
0us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= fgp_FerrellgasPartnersFinanceCorpMember
(150)us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= fgp_FerrellgasPartnersFinanceCorpMember
(50)us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= fgp_FerrellgasPartnersFinanceCorpMember
Ferrellgas, L.P. [Member]        
Revenues:        
Propane and other gas liquids sales 560,867,000us-gaap_PropaneRevenue
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
789,446,000us-gaap_PropaneRevenue
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
955,228,000us-gaap_PropaneRevenue
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
1,171,669,000us-gaap_PropaneRevenue
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
Other 105,106,000us-gaap_OtherSalesRevenueNet
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
80,237,000us-gaap_OtherSalesRevenueNet
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
154,100,000us-gaap_OtherSalesRevenueNet
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
113,044,000us-gaap_OtherSalesRevenueNet
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
Total revenues 665,973,000us-gaap_SalesRevenueNet
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
869,683,000us-gaap_SalesRevenueNet
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
1,109,328,000us-gaap_SalesRevenueNet
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
1,284,713,000us-gaap_SalesRevenueNet
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
Costs and expenses:        
Cost of product sold - propane and other gas liquids sales 330,692,000us-gaap_PropaneCosts
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
551,506,000us-gaap_PropaneCosts
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
595,506,000us-gaap_PropaneCosts
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
810,260,000us-gaap_PropaneCosts
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
Cost of product sold - other 70,290,000us-gaap_OtherCostOfOperatingRevenue
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
48,709,000us-gaap_OtherCostOfOperatingRevenue
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
94,150,000us-gaap_OtherCostOfOperatingRevenue
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
62,055,000us-gaap_OtherCostOfOperatingRevenue
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
Operating expense 107,214,000us-gaap_OtherCostAndExpenseOperating
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
118,277,000us-gaap_OtherCostAndExpenseOperating
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
213,645,000us-gaap_OtherCostAndExpenseOperating
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
222,166,000us-gaap_OtherCostAndExpenseOperating
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
Depreciation and amortization expense 23,943,000us-gaap_DepreciationDepletionAndAmortization
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
20,643,000us-gaap_DepreciationDepletionAndAmortization
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
47,252,000us-gaap_DepreciationDepletionAndAmortization
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
40,858,000us-gaap_DepreciationDepletionAndAmortization
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
General and administrative expense 10,872,000us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
16,475,000us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
34,267,000us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
30,889,000us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
Equipment lease expense 5,795,000us-gaap_LeaseAndRentalExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
4,274,000us-gaap_LeaseAndRentalExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
11,327,000us-gaap_LeaseAndRentalExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
8,340,000us-gaap_LeaseAndRentalExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
Non-cash employee stock ownership plan compensation charge 3,788,000us-gaap_EmployeeStockOwnershipPlanESOPCompensationExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
3,636,000us-gaap_EmployeeStockOwnershipPlanESOPCompensationExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
8,162,000us-gaap_EmployeeStockOwnershipPlanESOPCompensationExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
6,679,000us-gaap_EmployeeStockOwnershipPlanESOPCompensationExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
Loss on disposal of assets 1,414,000us-gaap_GainLossOnDispositionOfAssets
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
1,337,000us-gaap_GainLossOnDispositionOfAssets
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
2,375,000us-gaap_GainLossOnDispositionOfAssets
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
1,694,000us-gaap_GainLossOnDispositionOfAssets
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
Operating income 111,965,000us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
104,826,000us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
102,644,000us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
101,772,000us-gaap_OperatingIncomeLoss
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
Interest expense (20,341,000)us-gaap_InterestAndDebtExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
(18,047,000)us-gaap_InterestAndDebtExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
(40,219,000)us-gaap_InterestAndDebtExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
(36,096,000)us-gaap_InterestAndDebtExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
Loss on extinguishment of debt 0us-gaap_GainsLossesOnExtinguishmentOfDebt
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
(20,901,000)us-gaap_GainsLossesOnExtinguishmentOfDebt
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
0us-gaap_GainsLossesOnExtinguishmentOfDebt
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
(21,202,000)us-gaap_GainsLossesOnExtinguishmentOfDebt
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
Other income, net (178,000)us-gaap_NonoperatingIncomeExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
57,000us-gaap_NonoperatingIncomeExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
(627,000)us-gaap_NonoperatingIncomeExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
273,000us-gaap_NonoperatingIncomeExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
Earnings before income taxes 91,446,000us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
65,935,000us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
61,798,000us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
44,747,000us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
Income tax expense 1,037,000us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
764,000us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
526,000us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
714,000us-gaap_IncomeTaxExpenseBenefit
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
Net Earnings (Loss) 90,409,000us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
65,171,000us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
61,272,000us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
44,033,000us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= fgp_FerrellgasLPMember
Ferrellgas Finance Corp. [Member]        
Costs and expenses:        
General and administrative expense 3,400us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasFinanceCorpMember
4,790us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasFinanceCorpMember
3,560us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasFinanceCorpMember
4,840us-gaap_GeneralAndAdministrativeExpense
/ dei_LegalEntityAxis
= fgp_FerrellgasFinanceCorpMember
Net Earnings (Loss) $ (3,400)us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= fgp_FerrellgasFinanceCorpMember
$ (4,790)us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= fgp_FerrellgasFinanceCorpMember
$ (3,560)us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= fgp_FerrellgasFinanceCorpMember
$ (4,840)us-gaap_ProfitLoss
/ dei_LegalEntityAxis
= fgp_FerrellgasFinanceCorpMember