XML 50 R35.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segment Reporting Segment Reporting (Tables)
9 Months Ended
Apr. 30, 2017
Segment Reporting Information  
Reconciliation of Other Significant Reconciling Items from Segments to Consolidated
Following is a reconciliation of Ferrellgas' total segment performance measure to condensed consolidated net earnings (loss):
 
 
Three months ended April 30,
 
Nine months ended April 30,
 
 
2017
 
2016
 
2017
 
2016
Net earnings (loss) attributable to Ferrellgas Partners, L.P.
 
$
6,536

 
$
18,685

 
$
1,561

 
$
(3,981
)
Income tax expense (benefit)
 
(192
)
 
1,260

 
(194
)
 
1,446

Interest expense
 
39,860

 
34,371

 
112,107

 
102,889

Depreciation and amortization expense
 
25,737

 
38,352

 
77,546

 
112,698

EBITDA
 
71,941

 
92,668

 
191,020

 
213,052

Non-cash employee stock ownership plan compensation charge
 
4,697

 
9,978

 
11,396

 
18,375

Non-cash stock-based compensation charge
 

 
1,091

 
3,298

 
6,757

Asset impairments
 

 

 

 
29,316

Loss on asset sales and disposal
 
2,393

 
5,779

 
8,861

 
23,220

Other (income) expense, net
 
(162
)
 
(331
)
 
(1,433
)
 
89

Change in fair value of contingent consideration
 

 

 

 
(100
)
Severance costs
 

 
469

 
1,959

 
1,325

Unrealized (non-cash) loss (gain) on changes in fair value of derivatives not designated as hedging instruments
 
(2,234
)
 
(1,915
)
 
(4,449
)
 
2,993

Acquisition and transition expenses
 

 
14

 

 
99

Net earnings attributable to noncontrolling interest
 
155

 
233

 
187

 
88

Adjusted EBITDA
 
$
76,790

 
$
107,986

 
$
210,839

 
$
295,214

Reconciliation of Assets from Segment to Consolidated
Following are total assets by segment:
Assets
 
April 30, 2017
 
July 31, 2016
Propane operations and related equipment sales
 
$
1,233,364

 
$
1,202,214

Midstream operations
 
428,812

 
444,126

Corporate and unallocated
 
17,093

 
36,966

Total consolidated assets
 
$
1,679,269

 
$
1,683,306

Ferrellgas, L.P. [Member]  
Segment Reporting Information  
Reconciliation of Other Significant Reconciling Items from Segments to Consolidated
Following is a reconciliation of Ferrellgas, L.P.'s total segment performance measure to condensed consolidated net earnings (loss):
 
 
Three months ended April 30,
 
Nine months ended April 30,
 
 
2017
 
2016
 
2017
 
2016
Net earnings (loss)
 
$
15,395

 
$
23,049

 
$
18,555

 
$
8,700

Income tax expense (benefit)
 
(197
)
 
1,260

 
(200
)
 
1,441

Interest expense
 
31,270

 
30,340

 
95,416

 
90,799

Depreciation and amortization expense
 
25,737

 
38,352

 
77,546

 
112,698

EBITDA
 
72,205

 
93,001

 
191,317

 
213,638

Non-cash employee stock ownership plan compensation charge
 
4,697

 
9,978

 
11,396

 
18,375

Non-cash stock-based compensation charge
 

 
1,091

 
3,298

 
6,757

Asset impairments
 

 

 

 
29,316

Loss on asset sales and disposal
 
2,393

 
5,779

 
8,861

 
23,220

Other (income) expense, net
 
(162
)
 
(331
)
 
(1,433
)
 
89

Change in fair value of contingent consideration
 

 

 

 
(100
)
Severance costs
 

 
469

 
1,959

 
1,325

 Unrealized (non-cash) loss (gain) on changes in fair value of derivatives not designated as hedging instruments
 
(2,234
)
 
(1,915
)
 
(4,449
)
 
2,993

Acquisition and transition expenses
 

 
14

 

 
99

Adjusted EBITDA
 
$
76,899

 
$
108,086

 
$
210,949

 
$
295,712

Reconciliation of Assets from Segment to Consolidated
Following are total assets by segment:
Assets
 
April 30, 2017
 
July 31, 2016
Propane operations and related equipment sales
 
$
1,233,364

 
$
1,202,214

Midstream operations
 
428,812

 
444,126

Corporate and unallocated
 
16,739

 
36,873

Total consolidated assets
 
$
1,678,915

 
$
1,683,213

Profit Measure [Member]  
Segment Reporting Information  
Schedule of Segment Reporting Information, by Segment
Following is a summary of segment information for the three and nine months ended April 30, 2017 and 2016:

 
 
Three months ended April 30, 2017
 
 
Propane operations and related equipment sales
 
Midstream operations
 
Corporate
 
Total
Segment revenues
 
$
411,433

 
$
126,676

 
$

 
$
538,109

Direct costs (1)
 
324,442

 
127,223

 
9,654

 
461,319

Adjusted EBITDA
 
$
86,991

 
$
(547
)
 
$
(9,654
)
 
$
76,790

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended April 30, 2016
 
 
Propane operations and related equipment sales
 
Midstream operations
 
Corporate
 
Total
Segment revenues
 
$
404,048

 
$
105,424

 
$

 
$
509,472

Direct costs (1)
 
307,708

 
82,094

 
11,684

 
401,486

Adjusted EBITDA
 
$
96,340

 
$
23,330

 
$
(11,684
)
 
$
107,986

 
 
 
 
 
 
 
 
 
 
 
Nine months ended April 30, 2017
 
 
Propane operations and related equipment sales
 
Midstream operations
 
Corporate
 
Total
Segment revenues
 
$
1,165,394

 
$
331,507

 
$

 
$
1,496,901

Direct costs (1)
 
931,631

 
323,714

 
30,717

 
1,286,062

Adjusted EBITDA
 
$
233,763

 
$
7,793

 
$
(30,717
)
 
$
210,839

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine months ended April 30, 2016
 
 
Propane operations and related equipment sales
 
Midstream operations
 
Corporate
 
Total
Segment revenues
 
$
1,142,429

 
$
487,427

 
$

 
$
1,629,856

Direct costs (1)
 
888,380

 
411,973

 
34,289

 
1,334,642

Adjusted EBITDA
 
$
254,049

 
$
75,454

 
$
(34,289
)
 
$
295,214


(1) Direct costs are comprised of "cost of products sold-propane and other gas liquids sales", "cost of products sold-midstream operations", "cost of products sold-other", "operating expense", "general and administrative expense", and "equipment lease expense" less "non-cash stock-based compensation charge", "change in fair value of contingent consideration", "severance charge", "litigation accrual and related legal fees associated with a class action lawsuit", "unrealized (non-cash) loss (gain) on changes in fair value of derivatives not designated as hedging instruments" and "acquisition and transition expenses".
Profit Measure [Member] | Ferrellgas, L.P. [Member]  
Segment Reporting Information  
Schedule of Segment Reporting Information, by Segment
Following is a summary of segment information for the three and nine months ended April 30, 2017 and 2016:
 
 
Three months ended April 30, 2017
 
 
Propane operations and related equipment sales
 
Midstream operations
 
Corporate
 
Total
Segment revenues
 
$
411,433

 
$
126,676

 
$

 
$
538,109

Direct costs (1)
 
324,442

 
127,223

 
9,545

 
461,210

Adjusted EBITDA
 
$
86,991

 
$
(547
)
 
$
(9,545
)
 
$
76,899

 
 
 
 
 
 
 
 
 
 
 
Three months ended April 30, 2016
 
 
Propane operations and related equipment sales
 
Midstream operations
 
Corporate
 
Total
Segment revenues
 
$
404,048

 
$
105,424

 
$

 
$
509,472

Direct costs (1)
 
307,708

 
82,094

 
11,584

 
401,386

Adjusted EBITDA
 
$
96,340

 
$
23,330

 
$
(11,584
)
 
$
108,086

 
 
 
 
 
 
 
 
 
 
 
Nine months ended April 30, 2017
 
 
Propane operations and related equipment sales
 
Midstream operations
 
Corporate
 
Total
Segment revenues
 
$
1,165,394

 
$
331,507

 
$

 
$
1,496,901

Direct costs (1)
 
931,631

 
323,714

 
30,607

 
1,285,952

Adjusted EBITDA
 
$
233,763

 
$
7,793

 
$
(30,607
)
 
$
210,949

 
 
 
 
 
 
 
 
 
 
 
Nine months ended April 30, 2016
 
 
Propane operations and related equipment sales
 
Midstream operations
 
Corporate
 
Total
Segment revenues
 
$
1,142,429

 
$
487,427

 
$

 
$
1,629,856

Direct costs (1)
 
888,380

 
411,973

 
33,791

 
1,334,144

Adjusted EBITDA
 
$
254,049

 
$
75,454

 
$
(33,791
)
 
$
295,712

 
 
 
 
 
 
 
 
 
 
(1) Direct costs are comprised of "cost of sales-propane and other gas liquids sales", "cost of products sold-midstream operations", "cost of products sold-other", "operating expense", "general and administrative expense", and "equipment lease expense" less "non-cash stock-based compensation charge", "change in fair value of contingent consideration", "severance charge", "litigation accrual and related legal fees associated with a class action lawsuit", "unrealized (non-cash) loss (gain) on changes in fair value of derivatives not designated as hedging instruments" and "acquisition and transition expenses".
Capital Expenditures [Member]  
Segment Reporting Information  
Schedule of Segment Reporting Information, by Segment
Following are capital expenditures by segment:
 
 
Nine months ended April 30, 2017
 
 
Propane operations and related equipment sales
 
Midstream operations
 
Corporate
 
Total
Capital expenditures:
 
 
 
 
 
 
 
 
Maintenance
 
$
8,533

 
$
241

 
$
1,905

 
$
10,679

Growth
 
21,246

 

 

 
21,246

Total
 
$
29,779

 
$
241

 
$
1,905

 
$
31,925

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine months ended April 30, 2016
 
 
Propane operations and related equipment sales
 
Midstream operations
 
Corporate
 
Total
Capital expenditures:
 
 
 
 
 
 
 
 
Maintenance
 
$
12,705

 
$
32

 
$
991

 
$
13,728

Growth
 
28,461

 
62,868

 

 
91,329

Total
 
$
41,166

 
$
62,900

 
$
991

 
$
105,057

Capital Expenditures [Member] | Ferrellgas, L.P. [Member]  
Segment Reporting Information  
Schedule of Segment Reporting Information, by Segment
Following are capital expenditures by segment:
 
 
Nine months ended April 30, 2017
 
 
Propane operations and related equipment sales
 
Midstream operations
 
Corporate
 
Total
Capital expenditures:
 
 
 
 
 
 
 
 
Maintenance
 
$
8,533

 
$
241

 
$
1,905

 
$
10,679

Growth
 
21,246

 

 

 
21,246

Total
 
$
29,779

 
$
241

 
$
1,905

 
$
31,925

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Nine months ended April 30, 2016
 
 
Propane operations and related equipment sales
 
Midstream operations
 
Corporate
 
Total
Capital expenditures:
 
 
 
 
 
 
 
 
Maintenance
 
$
12,705

 
$
32

 
$
991

 
$
13,728

Growth
 
28,461

 
62,868

 

 
91,329

Total
 
$
41,166

 
$
62,900

 
$
991

 
$
105,057