XML 96 R81.htm IDEA: XBRL DOCUMENT v3.7.0.1
Guarantor financial information - Condensed Consolidated Statements of Earnings (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jan. 31, 2017
Jan. 31, 2016
Jan. 31, 2017
Jan. 31, 2016
Revenues:        
Propane and other gas liquids sales $ 437,375 $ 376,856 $ 679,774 $ 622,157
Midstream operations 96,787 188,333 204,831 382,003
Other 45,088 84,049 74,187 116,224
Total revenues 579,250 649,238 958,792 1,120,384
Costs and expenses:        
Cost of product sold - propane and other gas liquids sales 235,029 174,829 354,241 296,580
Cost of sales - midstream operations 87,024 148,443 181,666 302,047
Cost of product sold - other 20,657 55,774 32,403 70,222
Operating expense 113,076 115,997 218,162 232,196
Depreciation and amortization expense 25,607 37,367 51,809 74,346
General and administrative expense 12,279 10,072 26,548 29,216
Equipment lease expense 7,416 7,278 14,765 14,310
Non-cash employee stock ownership plan compensation charge 2,945 3,141 6,699 8,397
Goodwill impairment 0 0 0 29,316
Loss on disposal of assets 45 2,524 6,468 17,441
Operating income (loss) 75,172 93,813 66,031 46,313
Interest expense (36,819) (34,730) 72,247 68,518
Other income (expense), net 763 (298) 1,271 (420)
Earnings (loss) before income taxes 39,116 58,785 (4,945) (22,625)
Income tax expense 588 1,030 (2) 186
Net earnings (loss) 38,528 57,755 (4,943) (22,811)
Other comprehensive income (loss) 15,776 (2,937) 25,152 5,673
Comprehensive income 54,304 54,818 20,209 (17,138)
Ferrellgas, L.P. [Member]        
Revenues:        
Propane and other gas liquids sales 437,375 376,856 679,774 622,157
Midstream operations 96,787 188,333 204,831 382,003
Other 45,088 84,049 74,187 116,224
Total revenues 579,250 649,238 958,792 1,120,384
Costs and expenses:        
Cost of product sold - propane and other gas liquids sales 235,029 174,829 354,241 296,580
Cost of sales - midstream operations 87,024 148,443 181,666 302,047
Cost of product sold - other 20,657 55,774 32,403 70,222
Operating expense 113,076 115,997 218,162 232,196
Depreciation and amortization expense 25,607 37,367 51,809 74,346
General and administrative expense 12,278 9,674 26,547 28,818
Equipment lease expense 7,416 7,278 14,765 14,310
Non-cash employee stock ownership plan compensation charge 2,945 3,141 6,699 8,397
Goodwill impairment 0 0 0 29,316
Loss on disposal of assets 45 2,524 6,468 17,441
Operating income (loss) 75,173 94,211 66,032 46,711
Interest expense (32,748) (30,701) 64,146 60,459
Other income (expense), net 763 (298) 1,271 (420)
Earnings (loss) before income taxes 43,188 63,212 3,157 (14,168)
Income tax expense 588 1,025 (3) 181
Equity in earnings of subsidiary 0 0 0 0
Net earnings (loss) 42,600 62,187 3,160 (14,349)
Other comprehensive income (loss) 15,776 (2,937) 25,152 5,673
Comprehensive income 58,376 59,250 28,312 (8,676)
Reportable Legal Entities [Member] | Ferrellgas, L.P. (Parent and Co-Issuer) [Member]        
Revenues:        
Propane and other gas liquids sales 437,375 376,856 679,774 622,157
Midstream operations 0 0 0 0
Other 21,609 21,571 38,935 38,948
Total revenues 458,984 398,427 718,709 661,105
Costs and expenses:        
Cost of product sold - propane and other gas liquids sales 235,029 174,832 354,241 296,580
Cost of sales - midstream operations 0 0 0 0
Cost of product sold - other 2,571 2,257 5,001 4,795
Operating expense 103,986 101,688 201,641 198,662
Depreciation and amortization expense 18,014 18,805 36,291 37,355
General and administrative expense 11,093 8,306 23,956 25,735
Equipment lease expense 7,267 7,161 14,477 14,043
Non-cash employee stock ownership plan compensation charge 2,945 3,141 6,699 8,397
Goodwill impairment       0
Loss on disposal of assets (73) (2,100) (1,520) (3,645)
Operating income (loss) 78,006 80,137 74,883 71,893
Interest expense (21,089) (19,630) (41,441) (38,151)
Other income (expense), net 304 (298) 257 (420)
Earnings (loss) before income taxes 57,221 60,209 33,699 33,322
Income tax expense 103 110 74 278
Equity in earnings of subsidiary (14,518) 2,088 (30,465) (47,393)
Net earnings (loss) 42,600 62,187 3,160 (14,349)
Other comprehensive income (loss) 15,776 (2,937) 25,152 5,673
Comprehensive income 58,376 59,250 28,312 (8,676)
Reportable Legal Entities [Member] | Ferrellgas Finance Corp. (Co-Issuer) [Member]        
Revenues:        
Propane and other gas liquids sales 0 0 0 0
Midstream operations 0 0 0 0
Other 0 0 0 0
Total revenues 0 0 0 0
Costs and expenses:        
Cost of product sold - propane and other gas liquids sales 0 0 0 0
Cost of sales - midstream operations 0 0 0 0
Cost of product sold - other 0 0 0 0
Operating expense 0 0 0 0
Depreciation and amortization expense 0 0 0 0
General and administrative expense 3 0 5 3
Equipment lease expense 0 0 0 0
Non-cash employee stock ownership plan compensation charge 0 0 0 0
Goodwill impairment       0
Loss on disposal of assets 0 0 0 0
Operating income (loss) (3) 0 (5) (3)
Interest expense 0 0 0 0
Other income (expense), net 0 0 0 0
Earnings (loss) before income taxes (3) 0 (5) (3)
Income tax expense 0 0 0 0
Equity in earnings of subsidiary 0 0 0 0
Net earnings (loss) (3) 0 (5) (3)
Other comprehensive income (loss) 0 0 0 0
Comprehensive income (3) 0 (5) (3)
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]        
Revenues:        
Propane and other gas liquids sales 0 0 0 0
Midstream operations 96,787 188,333 204,831 382,003
Other 23,479 62,478 35,252 77,276
Total revenues 120,266 250,811 240,083 459,279
Costs and expenses:        
Cost of product sold - propane and other gas liquids sales 0 (3) 0 0
Cost of sales - midstream operations 87,024 148,443 181,666 302,047
Cost of product sold - other 18,086 53,517 27,402 65,427
Operating expense 9,642 14,722 19,888 32,381
Depreciation and amortization expense 7,527 18,562 15,399 36,991
General and administrative expense 1,182 1,368 2,586 3,080
Equipment lease expense 149 117 288 267
Non-cash employee stock ownership plan compensation charge 0 0 0 0
Goodwill impairment       29,316
Loss on disposal of assets 28 (424) (4,948) (13,796)
Operating income (loss) (3,316) 13,661 (12,094) (24,026)
Interest expense (11,002) (10,632) (21,675) (21,320)
Other income (expense), net 459 0 1,014 0
Earnings (loss) before income taxes (13,859) 3,029 (32,755) (45,346)
Income tax expense 485 915 (77) (97)
Equity in earnings of subsidiary 0 0 0 0
Net earnings (loss) (14,344) 2,114 (32,678) (45,249)
Other comprehensive income (loss) 0 0 0 0
Comprehensive income (14,344) 2,114 (32,678) (45,249)
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]        
Revenues:        
Propane and other gas liquids sales 0 0 0 0
Midstream operations 0 0 0 0
Other 0 0 0 0
Total revenues 0 0 0 0
Costs and expenses:        
Cost of product sold - propane and other gas liquids sales 0 0 0 0
Cost of sales - midstream operations 0 0 0 0
Cost of product sold - other 0 0 0 0
Operating expense 539 235 (1,566) 2,605
Depreciation and amortization expense 66 0 119 0
General and administrative expense 0 0 0 0
Equipment lease expense 0 0 0 0
Non-cash employee stock ownership plan compensation charge 0 0 0 0
Goodwill impairment       0
Loss on disposal of assets 0 0 0 0
Operating income (loss) (605) (235) 1,447 (2,605)
Interest expense (657) (692) (1,027) (1,133)
Other income (expense), net 1,091 901 1,798 1,597
Earnings (loss) before income taxes (171) (26) 2,218 (2,141)
Income tax expense 0 0 0 0
Equity in earnings of subsidiary 0 0 0 0
Net earnings (loss) (171) (26) 2,218 (2,141)
Other comprehensive income (loss) 0 0 0 0
Comprehensive income (171) (26) 2,218 (2,141)
Eliminations [Member]        
Revenues:        
Propane and other gas liquids sales 0 0 0 0
Midstream operations 0 0 0 0
Other 0 0 0 0
Total revenues 0 0 0 0
Costs and expenses:        
Cost of product sold - propane and other gas liquids sales 0 0 0 0
Cost of sales - midstream operations 0 0 0 0
Cost of product sold - other 0 0 0 0
Operating expense (1,091) (648) (1,801) (1,452)
Depreciation and amortization expense 0 0 0 0
General and administrative expense 0 0 0 0
Equipment lease expense 0 0 0 0
Non-cash employee stock ownership plan compensation charge 0 0 0 0
Goodwill impairment       0
Loss on disposal of assets 0 0 0 0
Operating income (loss) 1,091 648 1,801 1,452
Interest expense 0 253 (3) 145
Other income (expense), net (1,091) (901) (1,798) (1,597)
Earnings (loss) before income taxes 0 0 0 0
Income tax expense 0 0 0 0
Equity in earnings of subsidiary 14,518 (2,088) 30,465 47,393
Net earnings (loss) 14,518 (2,088) 30,465 47,393
Other comprehensive income (loss) 0 0 0 0
Comprehensive income $ 14,518 $ (2,088) $ 30,465 $ 47,393