XML 51 R34.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Reporting Segment Reporting (Tables)
3 Months Ended
Oct. 31, 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 October 31,
 
 
2017
 
2016
Net loss attributable to Ferrellgas Partners, L.P.
 
$
(47,915
)
 
$
(43,073
)
Income tax expense (benefit)
 
377

 
(590
)
Interest expense
 
40,807

 
35,428

Depreciation and amortization expense
 
25,732

 
26,202

EBITDA
 
19,001

 
17,967

Non-cash employee stock ownership plan compensation charge
 
3,962

 
3,754

Non-cash stock-based compensation charge
 

 
1,881

Loss on asset sales and disposal
 
895

 
6,423

Other income, net
 
(511
)
 
(508
)
Severance costs
 
1,663

 
1,469

Unrealized (non-cash) loss (gain) on changes in fair value of derivatives not designated as hedging instruments
 
1,607

 
(1,569
)
Net loss attributable to noncontrolling interest
 
(401
)
 
(398
)
Adjusted EBITDA
 
$
26,216

 
$
29,019

Reconciliation of Assets from Segment to Consolidated
Following are total assets by segment:
Assets
 
October 31, 2017
 
July 31, 2017
Propane operations and related equipment sales
 
$
1,292,686

 
$
1,194,905

Midstream operations
 
397,653

 
399,356

Corporate and unallocated
 
14,615

 
15,708

Total consolidated assets
 
$
1,704,954

 
$
1,609,969

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 October 31,
 
 
2017
 
2016
Net loss
 
$
(39,699
)
 
$
(39,440
)
Income tax expense (benefit)
 
371

 
(591
)
Interest expense
 
32,196

 
31,398

Depreciation and amortization expense
 
25,732

 
26,202

EBITDA
 
18,600

 
17,569

Non-cash employee stock ownership plan compensation charge
 
3,962

 
3,754

Non-cash stock-based compensation charge
 

 
1,881

Loss on asset sales and disposal
 
895

 
6,423

Other income, net
 
(511
)
 
(508
)
Severance costs
 
1,663

 
1,469

 Unrealized (non-cash) loss (gain) on changes in fair value of derivatives not designated as hedging instruments
 
1,607

 
(1,569
)
Adjusted EBITDA
 
$
26,216

 
$
29,019

Reconciliation of Assets from Segment to Consolidated
Following are total assets by segment:
Assets
 
October 31, 2017
 
July 31, 2017
Propane operations and related equipment sales
 
$
1,292,686

 
$
1,194,905

Midstream operations
 
397,653

 
399,356

Corporate and unallocated
 
14,600

 
15,687

Total consolidated assets
 
$
1,704,939

 
$
1,609,948

Profit Measure [Member]  
Segment Reporting Information  
Schedule of Segment Reporting Information, by Segment
Following is a summary of segment information for the three months ended October 31, 2017 and 2016:

 
 
Three months ended October 31, 2017
 
 
Propane operations and related equipment sales
 
Midstream operations
 
Corporate
 
Total
Segment revenues
 
$
333,895

 
$
120,760

 
$

 
$
454,655

Direct costs (1)
 
303,329

 
113,901

 
11,209

 
428,439

Adjusted EBITDA
 
$
30,566

 
$
6,859

 
$
(11,209
)
 
$
26,216

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended October 31, 2016
 
 
Propane operations and related equipment sales
 
Midstream operations
 
Corporate
 
Total
Segment revenues
 
$
271,498

 
$
108,044

 
$

 
$
379,542

Direct costs (1)
 
237,014

 
102,773

 
10,736

 
350,523

Adjusted EBITDA
 
$
34,484

 
$
5,271

 
$
(10,736
)
 
$
29,019

 
 
 
 
 
 
 
 
 

(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 months ended October 31, 2017 and 2016:
 
 
Three months ended October 31, 2017
 
 
Propane operations and related equipment sales
 
Midstream operations
 
Corporate
 
Total
Segment revenues
 
$
333,895

 
$
120,760

 
$

 
$
454,655

Direct costs (1)
 
303,329

 
113,901

 
11,209

 
428,439

Adjusted EBITDA
 
$
30,566

 
$
6,859

 
$
(11,209
)
 
$
26,216

 
 
 
 
 
 
 
 
 
 
 
Three months ended October 31, 2016
 
 
Propane operations and related equipment sales
 
Midstream operations
 
Corporate
 
Total
Segment revenues
 
$
271,498

 
$
108,044

 
$

 
$
379,542

Direct costs (1)
 
237,014

 
102,773

 
10,736

 
350,523

Adjusted EBITDA
 
$
34,484

 
$
5,271

 
$
(10,736
)
 
$
29,019

 
 
 
 
 
 
 
 
 
 
(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:
 
 
Three months ended October 31, 2017
 
 
Propane operations and related equipment sales
 
Midstream operations
 
Corporate
 
Total
Capital expenditures:
 
 
 
 
 
 
 
 
Maintenance
 
$
8,351

 
$
3

 
$
239

 
$
8,593

Growth
 
9,688

 
664

 

 
10,352

Total
 
$
18,039

 
$
667

 
$
239

 
$
18,945

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended October 31, 2016
 
 
Propane operations and related equipment sales
 
Midstream operations
 
Corporate
 
Total
Capital expenditures:
 
 
 
 
 
 
 
 
Maintenance
 
$
1,831

 
$
127

 
$
1,306

 
$
3,264

Growth
 
5,414

 

 

 
5,414

Total
 
$
7,245

 
$
127

 
$
1,306

 
$
8,678

Capital Expenditures [Member] | Ferrellgas, L.P. [Member]  
Segment Reporting Information  
Schedule of Segment Reporting Information, by Segment
Following are capital expenditures by segment:
 
 
Three months ended October 31, 2017
 
 
Propane operations and related equipment sales
 
Midstream operations
 
Corporate
 
Total
Capital expenditures:
 
 
 
 
 
 
 
 
Maintenance
 
$
8,351

 
$
3

 
$
239

 
$
8,593

Growth
 
9,688

 
664

 

 
10,352

Total
 
$
18,039

 
$
667

 
$
239

 
$
18,945

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended October 31, 2016
 
 
Propane operations and related equipment sales
 
Midstream operations
 
Corporate
 
Total
Capital expenditures:
 
 
 
 
 
 
 
 
Maintenance
 
$
1,831

 
$
127

 
$
1,306

 
$
3,264

Growth
 
5,414

 

 

 
5,414

Total
 
$
7,245

 
$
127

 
$
1,306

 
$
8,678