XML 88 R27.htm IDEA: XBRL DOCUMENT v2.4.1.9
Fair Value Measurement (Tables)
9 Months Ended
Apr. 30, 2015
Schedule of fair value assets and liabilities
The following table presents Ferrellgas’ financial assets and financial liabilities that are measured at fair value on a recurring basis for each of the fair value hierarchy levels, including both current and noncurrent portions, as of April 30, 2015 and July 31, 2014:
 
 
Asset (Liability)
 
 
Quoted Prices in Active Markets for Identical Assets and Liabilities (Level 1)
 
Significant Other Observable Inputs (Level 2)
 
Unobservable Inputs (Level 3)
 
Total
April 30, 2015:
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
Derivative financial instruments:
 
 
 
 
 
 
 
 
Interest rate swap agreements
 
$

 
$
2,145

 
$

 
$
2,145

Commodity derivatives
 
$

 
$
5,083

 
$

 
$
5,083

Liabilities:
 
 
 
 
 
 
 
 
Derivative financial instruments:
 
 
 
 
 
 
 
 
Interest rate swap agreements
 
$

 
$
(3,689
)
 
$

 
$
(3,689
)
Commodity derivatives
 
$

 
$
(27,236
)
 
$

 
$
(27,236
)
Contingent consideration

$


$


$
(100
)

$
(100
)
 
 
 
 
 
 
 
 
 
July 31, 2014:
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
Derivative financial instruments:
 
 
 
 
 
 
 
 
Interest rate swap agreements
 
$

 
$
2,101

 
$

 
$
2,101

Commodity derivatives
 
$

 
$
7,006

 
$

 
$
7,006

Liabilities:
 
 
 
 
 
 
 
 
Derivative financial instruments:
 
 
 
 
 
 
 
 
Interest rate swap agreements
 
$

 
$
(5,075
)
 
$

 
$
(5,075
)
Commodity derivatives
 
$

 
$
(83
)
 
$

 
$
(83
)
Contingent consideration

$


$


$
(6,400
)

$
(6,400
)
Level 3 fair value rollforward
The following is a reconciliation of the opening and closing balances for the liability measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the period ended April 30, 2015:


Contingent consideration liability
Balance at July 31, 2014

$
6,400

     Increase in fair value related to accretion

400

     Change in fair value included in earnings

(6,700
)
Balance at April 30, 2015

$
100

Quantitative information of unobservable inputs
Quantitative information about Level 3 fair value measurements


Fair value at April 30, 2015

Valuation technique

Unobservable input

Range
 
Weighted average
Contingent consideration liability

$
100


Discounted cash flow
A.
Weighted average cost of capital (WACC)

N/A
 
20
%






B.
Probability of forecast

5% - 80%
 
N/A

Sensitivity of unobservable inputs
As of April 30, 2015, fluctuations in these inputs could have the following effect (in thousands):

 
 
Increase/(decrease)
 
 
5% increase in WACC
 
5% decrease in WACC
 
10% increase in best earnings forecast probability
 
10% decrease in best earnings forecast probability
Change in the fair value of contingent consideration

$
(10
)

$
100


$
180


$
(100
)
Ferrellgas, L.P. [Member]  
Schedule of fair value assets and liabilities
The following table presents Ferrellgas, L.P.’s financial assets and financial liabilities that are measured at fair value on a recurring basis for each of the fair value hierarchy levels, including both current and noncurrent portions, as of April 30, 2015 and July 31, 2014:
 
 
Asset (Liability)
 
 
Quoted Prices in Active Markets for Identical Assets and Liabilities (Level 1)
 
Significant Other Observable Inputs
(Level 2)
 
Unobservable Inputs (Level 3)
 
Total
April 30, 2015:
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
Derivative financial instruments:
 
 
 
 
 
 
 
 
Interest rate swap agreements
 
$

 
$
2,145

 
$

 
$
2,145

Commodity derivatives
 
$

 
$
5,083

 
$

 
$
5,083

Liabilities:
 
 
 
 
 
 
 
 
Derivative financial instruments:
 
 
 
 
 
 
 
 
Interest rate swap agreements
 
$

 
$
(3,689
)
 
$

 
$
(3,689
)
Commodity derivatives
 
$

 
$
(27,236
)
 
$

 
$
(27,236
)
  Contingent consideration

$


$


$
(100
)

$
(100
)
 
 
 
 
 
 
 
 
 
July 31, 2014:
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
Derivative financial instruments:
 
 
 
 
 
 
 
 
Interest rate swap agreements
 
$

 
$
2,101

 
$

 
$
2,101

Commodity derivatives
 
$

 
$
7,006

 
$

 
$
7,006

Liabilities:
 
 
 
 
 
 
 
 
Derivative financial instruments:
 
 
 
 
 
 
 
 
Interest rate swap agreements
 
$

 
$
(5,075
)
 
$

 
$
(5,075
)
Commodity derivatives
 
$

 
$
(83
)
 
$

 
$
(83
)
Contingent consideration

$


$


$
(6,400
)

$
(6,400
)
Level 3 fair value rollforward
The following is a reconciliation of the opening and closing balances for the liability measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the period ended April 30, 2015:


Contingent consideration liability
Balance at July 31, 2014

$
6,400

     Increase in fair value related to accretion

400

     Change in fair value included in earnings

(6,700
)
Balance at April 30, 2015

$
100

Quantitative information of unobservable inputs
Quantitative information about Level 3 fair value measurements


Fair value at April 30, 2015

Valuation technique

Unobservable input

Range
 
Weighted average
Contingent consideration liability

$
100


Discounted cash flow
A.
Weighted average cost of capital (WACC)

N/A
 
20
%






B.
Probability of forecast

5% - 80%
 
N/A

Sensitivity of unobservable inputs
As of April 30, 2015, fluctuations in these inputs could have the following effect (in thousands):

 
 
Increase/(decrease)
 
 
5% increase in WACC
 
5% decrease in WACC
 
10% increase in best earnings forecast probability
 
10% decrease in best earnings forecast probability
Change in the fair value of contingent consideration

$
(10
)

$
100


$
180


$
(100
)