XML 21 R6.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
CONDENSED CONSOLIDATED STATEMENT OF EQUITY (DEFICIT) - USD ($)
Ferrellgas, L.P.
Limited Partner Unitholders
Ferrellgas, L.P.
General Partner
Ferrellgas, L.P.
Accumulated Other Comprehensive Income (Loss)
Ferrellgas, L.P.
Ferrellgas Partners Finance Corp
Limited Partner Unitholders
Class A Limited Partner Units
Limited Partner Unitholders
Class B Limited Partner Units
Limited Partner Unitholders
General Partner
Accumulated Other Comprehensive Income (Loss)
Parent
Non-Controlling Interest
Total
Partners' capital balance (in shares) at Jul. 31, 2022           4,857,600 1,300,000.0   49,500        
Partners' capital balance, beginning at Jul. 31, 2022 $ (918,146,000) $ (7,987,000) $ 38,307,000 $ (887,826,000)   $ (1,229,823,000) $ 383,012,000   $ (71,320,000) $ 37,907,000 $ (880,224,000) $ (7,587,000) $ (887,811,000)
Increase (Decrease) in Partners' Capital [Roll Forward]                          
Contributions in connection with non-cash ESOP compensation charges 716,000 7,000   723,000   709,000     7,000   716,000 7,000 723,000
Net earnings allocated to preferred units (16,251,000)     (16,251,000)   (16,088,000)     (163,000)   (16,251,000)   (16,251,000)
Net earnings (loss) (4,544,000) (212,000)   (4,756,000)   (4,500,000)     (45,000)   (4,545,000) (212,000) (4,757,000)
Other comprehensive income     (48,973,000) (48,973,000)           (48,478,000) (48,478,000) (495,000) (48,973,000)
Partners' capital balance, ending at Oct. 31, 2022 (938,225,000) (8,192,000) (10,666,000) (957,083,000)   $ (1,249,702,000) $ 383,012,000   $ (71,521,000) (10,571,000) (948,782,000) (8,287,000) (957,069,000)
Partners' capital balance (in shares) at Oct. 31, 2022           4,857,600 1,300,000.0   49,500        
Partners' capital balance (in shares) at Jul. 31, 2022           4,857,600 1,300,000.0   49,500        
Partners' capital balance, beginning at Jul. 31, 2022 (918,146,000) (7,987,000) 38,307,000 (887,826,000)   $ (1,229,823,000) $ 383,012,000   $ (71,320,000) 37,907,000 (880,224,000) (7,587,000) (887,811,000)
Increase (Decrease) in Partners' Capital [Roll Forward]                          
Contributions in connection with non-cash ESOP compensation charges   22,000.0                      
Distributions               $ (49,900,000)          
Net earnings (loss)       167,144,000 $ (657)               167,185,000
Other comprehensive income       (45,666,000)                 (45,666,000)
Partners' capital balance, ending at Apr. 30, 2023 (848,078,000) (6,762,000) (7,359,000) (862,199,000)   $ (1,160,913,000) $ 383,012,000   $ (70,119,000) (7,298,000) (855,318,000) (6,823,000) (862,141,000)
Partners' capital balance (in shares) at Apr. 30, 2023           4,857,600 1,300,000.0   49,500        
Partners' capital balance (in shares) at Oct. 31, 2022           4,857,600 1,300,000.0   49,500        
Partners' capital balance, beginning at Oct. 31, 2022 (938,225,000) (8,192,000) (10,666,000) (957,083,000)   $ (1,249,702,000) $ 383,012,000   $ (71,521,000) (10,571,000) (948,782,000) (8,287,000) (957,069,000)
Increase (Decrease) in Partners' Capital [Roll Forward]                          
Contributions in connection with non-cash ESOP compensation charges 714,000 8,000   722,000   707,000     7,000   714,000 8,000 722,000
Net earnings allocated to preferred units (16,222,000)     (16,222,000)   (16,060,000)     (162,000)   (16,222,000)   (16,222,000)
Net earnings (loss) 98,098,000 835,000   98,933,000   97,119,000     981,000   98,100,000 835,000 98,935,000
Other comprehensive income     478,000 478,000           473,000 473,000 5,000 478,000
Partners' capital balance, ending at Jan. 31, 2023 (855,635,000) (7,349,000) (10,188,000) (873,172,000)   $ (1,167,936,000) $ 383,012,000   $ (70,695,000) (10,098,000) (865,717,000) (7,439,000) (873,156,000)
Partners' capital balance (in shares) at Jan. 31, 2023           4,857,600 1,300,000.0   49,500        
Increase (Decrease) in Partners' Capital [Roll Forward]                          
Contributions in connection with non-cash ESOP compensation charges 760,000 7,000   767,000   $ 752,000     $ 8,000   760,000 7,000 767,000
Distributions (50,000,000)     (50,000,000)       (49,900,000)          
Distributions to Ferrellgas, Inc.             $ (49,998,000)       (49,998,000)   (49,998,000)
Net earnings allocated to Class B Units           (49,998,000) 49,998,000            
Net earnings allocated to preferred units (15,590,000)     (15,590,000)   (15,434,000)     (156,000)   (15,590,000)   (15,590,000)
Net earnings (loss) 72,387,000 580,000   72,967,000 (225) 71,703,000     724,000   72,427,000 580,000 73,007,000
Other comprehensive income     2,829,000 2,829,000           2,800,000 2,800,000 29,000 2,829,000
Partners' capital balance, ending at Apr. 30, 2023 (848,078,000) (6,762,000) (7,359,000) (862,199,000)   $ (1,160,913,000) $ 383,012,000   $ (70,119,000) (7,298,000) (855,318,000) (6,823,000) (862,141,000)
Partners' capital balance (in shares) at Apr. 30, 2023           4,857,600 1,300,000.0   49,500        
Partners' capital balance (in shares) at Jul. 31, 2023           4,857,600 1,300,000.0   49,500        
Partners' capital balance, beginning at Jul. 31, 2023 (892,717,000) (7,217,000) 1,083,000 (898,851,000)   $ (1,205,103,000) $ 383,012,000   $ (70,566,000) 1,059,000 (891,598,000) (7,193,000) (898,791,000)
Increase (Decrease) in Partners' Capital [Roll Forward]                          
Contributions in connection with non-cash ESOP compensation charges 713,000 7,000   720,000   706,000     7,000   713,000 7,000 720,000
Net earnings allocated to preferred units (16,251,000)     (16,251,000)   (16,088,000)     (163,000)   (16,251,000)   (16,251,000)
Net earnings (loss) (17,538,000) (345,000)   (17,883,000)   (17,381,000)     (175,000)   (17,556,000) (345,000) (17,901,000)
Other comprehensive income     (10,288,000) (10,288,000)           (10,184,000) (10,184,000) (104,000) (10,288,000)
Partners' capital balance, ending at Oct. 31, 2023 (925,793,000) (7,555,000) (9,205,000) (942,553,000)   $ (1,237,866,000) $ 383,012,000   $ (70,897,000) (9,125,000) (934,876,000) (7,635,000) (942,511,000)
Partners' capital balance (in shares) at Oct. 31, 2023           4,857,600 1,300,000.0   49,500        
Partners' capital balance (in shares) at Jul. 31, 2023           4,857,600 1,300,000.0   49,500        
Partners' capital balance, beginning at Jul. 31, 2023 (892,717,000) (7,217,000) 1,083,000 (898,851,000)   $ (1,205,103,000) $ 383,012,000   $ (70,566,000) 1,059,000 (891,598,000) (7,193,000) (898,791,000)
Increase (Decrease) in Partners' Capital [Roll Forward]                          
Contributions in connection with non-cash ESOP compensation charges   25,000.0                      
Distributions               $ (250,000,000.0)          
Net earnings (loss)       131,579,000 (278)               131,838,000
Other comprehensive income       (41,000)                 (41,000)
Partners' capital balance, ending at Apr. 30, 2024 (908,048,000) (7,363,000) 1,042,000 (914,369,000)   $ (1,221,021,000) $ 383,012,000   $ (69,716,000) 1,018,000 (906,707,000) (7,339,000) (914,046,000)
Partners' capital balance (in shares) at Apr. 30, 2024           4,857,600 1,300,000.0   49,500        
Partners' capital balance (in shares) at Oct. 31, 2023           4,857,600 1,300,000.0   49,500        
Partners' capital balance, beginning at Oct. 31, 2023 (925,793,000) (7,555,000) (9,205,000) (942,553,000)   $ (1,237,866,000) $ 383,012,000   $ (70,897,000) (9,125,000) (934,876,000) (7,635,000) (942,511,000)
Increase (Decrease) in Partners' Capital [Roll Forward]                          
Contributions in connection with non-cash ESOP compensation charges 891,000 9,000   900,000   882,000     9,000   891,000 9,000 900,000
Net earnings allocated to preferred units (16,250,000)     (16,250,000)   (16,088,000)     (162,000)   (16,250,000)   (16,250,000)
Net earnings (loss) 95,787,000 812,000   96,599,000   94,831,000     958,000   95,789,000 812,000 96,601,000
Other comprehensive income     16,606,000 16,606,000           16,438,000 16,438,000 168,000 16,606,000
Partners' capital balance, ending at Jan. 31, 2024 (845,365,000) (6,734,000) 7,401,000 (844,698,000)   $ (1,158,241,000) $ 383,012,000   $ (70,092,000) 7,313,000 (838,008,000) (6,646,000) (844,654,000)
Partners' capital balance (in shares) at Jan. 31, 2024           4,857,600 1,300,000.0   49,500        
Increase (Decrease) in Partners' Capital [Roll Forward]                          
Contributions in connection with non-cash ESOP compensation charges 871,000 9,000   880,000   $ 862,000     $ 9,000   871,000 9,000 880,000
Distributions (100,000,000) (1,010,000)   (101,010,000)               (1,010,000) (1,010,000)
Distributions to Ferrellgas, Inc.             $ (99,996,000)       (99,996,000)   (99,996,000)
Net earnings allocated to Class B Units           (99,996,000) 99,996,000            
Net earnings allocated to preferred units (16,045,000)     (16,045,000)   (15,885,000)     (160,000)   (16,045,000)   (16,045,000)
Net earnings (loss) 52,491,000 372,000   52,863,000 $ (225) 52,239,000     527,000   52,766,000 372,000 53,138,000
Other comprehensive income     (6,359,000) (6,359,000)           (6,295,000) (6,295,000) (64,000) (6,359,000)
Partners' capital balance, ending at Apr. 30, 2024 $ (908,048,000) $ (7,363,000) $ 1,042,000 $ (914,369,000)   $ (1,221,021,000) $ 383,012,000   $ (69,716,000) $ 1,018,000 $ (906,707,000) $ (7,339,000) $ (914,046,000)
Partners' capital balance (in shares) at Apr. 30, 2024           4,857,600 1,300,000.0   49,500