UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of Earliest Event Reported): December 9, 2015
Ferrellgas Partners, L.P.
(Exact name of registrant as specified in its charter)
Delaware |
|
001-11331 |
|
43-1698480 |
(State or other jurisdiction |
|
(Commission |
|
(I.R.S. Employer |
of incorporation) |
|
File Number) |
|
Identification No.) |
7500 College Blvd., Suite 1000, |
|
|
(Address of principal executive offices) |
|
(Zip Code) |
Registrants telephone number, including area code: 913-661-1500
n/a
Former name or former address, if changed since last report
Ferrellgas Partners Finance Corp.
(Exact name of registrant as specified in its charter)
Delaware |
|
333-06693 |
|
43-1742520 |
(State or other jurisdiction |
|
(Commission |
|
(I.R.S. Employer |
of incorporation) |
|
File Number) |
|
Identification No.) |
7500 College Blvd., Suite 1000, |
|
|
(Address of principal executive offices) |
|
(Zip Code) |
Registrants telephone number, including area code: 913-661-1500
n/a
Former name or former address, if changed since last report
Ferrellgas, L.P.
(Exact name of registrant as specified in its charter)
Delaware |
|
000-50182 |
|
43-1698481 |
(State or other jurisdiction |
|
(Commission |
|
(I.R.S. Employer |
of incorporation) |
|
File Number) |
|
Identification No.) |
7500 College Blvd., Suite 1000, |
|
|
(Address of principal executive offices) |
|
(Zip Code) |
Registrants telephone number, including area code: 913-661-1500
n/a
Former name or former address, if changed since last report
Ferrellgas Finance Corp.
(Exact name of registrant as specified in its charter)
Delaware |
|
000-50183 |
|
14-1866671 |
(State or other jurisdiction |
|
(Commission |
|
(I.R.S. Employer |
of incorporation) |
|
File Number) |
|
Identification No.) |
7500 College Blvd., Suite 1000, |
|
|
(Address of principal executive offices) |
|
(Zip Code) |
Registrants telephone number, including area code: 913-661-1500
n/a
Former name or former address, if changed since last report
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02 Results of Operations and Financial Condition.
The information included in Item 7.01 of this Current Report on Form 8-K is incorporated by reference into this Item 2.02 of this Current Report on Form 8-K.
Item 7.01 Regulation FD Disclosure.
On December 9, 2015, Ferrellgas Partners, L.P. issued a press release regarding its financial results for the first fiscal quarter ended October 31, 2015. A copy of this press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.
Item 9.01 Financial Statements and Exhibits.
Exhibit 99.1 Press release of Ferrellgas Partners, L.P. dated December 9, 2015, reporting its financial results for the first fiscal quarter ended October 31, 2015.
Limitation on Materiality and Incorporation by Reference
The information in this Current Report on Form 8-K related to Items 2.02 and 7.01, including Exhibit 99.1 furnished herewith, is being furnished to the SEC pursuant to Item 2.02 and Item 7.01 of Form 8-K and is not deemed to be filed with the SEC for purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of Section 18. In addition, such information is not to be incorporated by reference into any registration statement of Ferrellgas Partners, L.P., Ferrellgas Partners Finance Corp., Ferrellgas, L.P. or Ferrellgas Finance Corp. or other filings of such entities made pursuant to the Exchange Act or the Securities Act, unless specifically identified as being incorporated therein by reference.
The furnishing of particular information in this Current Report, including Exhibit 99.1 furnished herewith, pursuant to Item 7.01 of Form 8-K is not intended to, and does not, constitute a determination or admission by Ferrellgas Partners, L.P., Ferrellgas Partners Finance Corp., Ferrellgas, L.P. or Ferrellgas Finance Corp. as to the materiality or completeness of any such information that is required to be disclosed solely by Regulation FD of the Exchange Act.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrants have duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
FERRELLGAS PARTNERS, L.P. | |
|
By Ferrellgas, Inc. (General Partner) | |
|
|
|
Date:December 9, 2015 |
By |
/s/ Alan C. Heitmann |
|
|
Alan C. Heitmann |
|
|
Executive Vice President and Chief Financial Officer; Treasurer (Principal Financial and Accounting Officer) |
|
|
|
|
|
|
|
FERRELLGAS PARTNERS FINANCE CORP. | |
|
|
|
Date:December 9, 2015 |
By |
/s/ Alan C. Heitmann |
|
|
Alan C. Heitmann |
|
|
Chief Financial Officer and Sole Director |
|
|
|
|
|
|
|
FERRELLGAS, L.P. | |
|
By Ferrellgas, Inc. (General Partner) | |
|
|
|
Date:December 9, 2015 |
By |
/s/ Alan C. Heitmann |
|
|
Alan C. Heitmann |
|
|
Executive Vice President and Chief Financial Officer;; Treasurer (Principal Financial and Accounting Officer) |
|
|
|
|
| |
|
FERRELLGAS FINANCE CORP. | |
|
|
|
Date:December 9, 2015 |
By |
/s/ Alan C. Heitmann |
|
|
Alan C. Heitmann |
|
|
Chief Financial Officer and Sole Director |
Exhibit 99.1
FERRELLGAS PARTNERS, L.P. REPORTS RESULTS FOR FIRST QUARTER FISCAL 2016
STRONG PERFORMANCE FROM BRIDGER WITH MEANINGFUL PROGRESS ON ACQUISITION INTEGRATION
FERRELLGAS CONTINUES SUCCESSFUL ONGOING TRANSFORMATION
INTO A DIVERSIFIED MIDSTREAM MLP
OVERLAND PARK, KAN. December 9, 2015 Ferrellgas Partners, L.P. (NYSE:FGP) today announced Adjusted EBITDA of $48.9 million for the first quarter of fiscal 2016 ended October 31, up 42% from $34.4 million in the same quarter of last year, due to strong results from the Bridger acquisition, which the partnership completed in June 2015. Distributable Cash Flow (DCF) to equity investors for the quarter was $11.2 million, producing DCF coverage of 1.08x for the trailing twelve month period.
President and Chief Executive Officer Stephen L. Wambold commented, We are excited to report a solid first quarter that represents our first full quarter of combined results following the completed acquisition of Bridger and officially welcoming the organization into the Ferrellgas family. We continue to integrate Bridger, which will serve as a platform for continued midstream growth and diversification. We are also encouraged by the continued solid financial and operational performance of our Propane segment. While persisting warmer nationwide temperatures during our first fiscal quarter put pressure on our Propane segments results, our flexibility, focus on maintaining strong margins and commitment to containing retail expenses allowed us to offset the unfavorable operating environment.
Mr. Wambold concluded, We are more excited than ever about the future of Ferrellgas and the strong pipeline of acquisition and organic development opportunities. With our acquisition of Bridger we have established a firm foundation for a powerful midstream growth platform and we expect
to continue developing our already diverse footprint and extensive customer base in high-growth regions over the course of fiscal 2016 and beyond.
Propane margin cents per gallon continued to benefit from lower wholesale commodity prices, and during the first fiscal quarter, prices were 57% lower than those of the same quarter in fiscal 2015. Strong margin cents per gallon and lower operating expenses in the Propane and related equipment sales segment helped minimize the effect of warmer temperatures in the more highly concentrated geographic areas Ferrellgas serves. Temperatures were 31% warmer than normal and 13% warmer than prior year for the first fiscal quarter.
Adjusted EBITDA from the Midstream - Crude Oil Logistics segment was $24.8 million during the first fiscal quarter, driven exclusively by the Bridger acquisition which exceeded managements expectations for the first full fiscal quarter subsequent to the closing of the acquisition. These results reflect managements focus on expense controls as well as Bridgers strong customer relationships and contractual agreements which helped navigate a volatile commodity price environment. The partnership is on pace to generate $100 million of adjusted EBITDA in this segment for full-year fiscal 2016.
Operating expense for the first quarter increased to $115.0 million from $102.9 million in the first fiscal quarter of 2015, primarily due to the additional operating expenses associated with the Bridger acquisition. General and administrative expense rose to $12.2 million from $10.8 million in the fiscal first quarter of 2015, also as a result of the acquisition.
Interest expense increased to $33.8 million for the first fiscal quarter from $23.9 million a year ago, reflecting increased borrowings to fund acquisition and growth capital expenditures. The seasonal Net loss for the quarter was $80.6 million, or $0.79 per common unit, compared to $33.2 million, or $0.40 per common unit in the prior year quarter. The increase in seasonal Net loss is due in part to a one-time,
non-cash goodwill write-off related to the partnerships midstream water solutions operations and a one-time loss on trucks held for sale.
Ferrellgas today also reaffirmed its previously provided estimates for full-year fiscal 2016 Adjusted EBITDA of $400 million to $420 million based on continued confidence in the partnerships traditional retail operations and expected strong contributions from Bridger.
About Ferrellgas
Ferrellgas Partners, L.P., through its operating partnership, Ferrellgas, L.P., and subsidiaries, serves propane customers in all 50 states, the District of Columbia, and Puerto Rico, and provides midstream services to major energy companies in the United States. Ferrellgas employees indirectly own 22.8 million common units of the partnership, through an employee stock ownership plan. Ferrellgas Partners, L.P. filed a Form 10-K with the Securities and Exchange Commission on September 29, 2015. Investors can request a hard copy of this filing free of charge and obtain more information about the partnership online at www.ferrellgas.com.
Statements in this release concerning expectations for the future are forward-looking statements. A variety of known and unknown risks, uncertainties and other factors could cause results, performance and expectations to differ materially from anticipated results, performance and expectations. These risks, uncertainties and other factors are discussed in the Form 10-K of Ferrellgas Partners, L.P., Ferrellgas Partners Finance Corp., Ferrellgas, L.P., and Ferrellgas Finance Corp. for the fiscal year ended July 31, 2015, in quarterly reports and in other documents filed from time to time by these entities with the Securities and Exchange Commission.
Contacts
Jack Herrold, Investor Relations jackherrold@ferrellgas.com or (913) 661-1851
Jim Saladin, Media Relations jimsaladin@ferrellgas.com or (913) 661-1833
Scott Brockelmeyer, Media Relations scottbrockelmeyer@ferrelllgas.com or (913) 661-1830
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except unit data)
(unaudited)
|
|
October 31, 2015 |
|
July 31, 2015 |
| ||
|
|
|
|
|
| ||
ASSETS |
|
|
|
|
| ||
|
|
|
|
|
| ||
Current Assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
8,892 |
|
$ |
7,652 |
|
Accounts and notes receivable, net (including $161,715 and $159,003 of accounts receivable pledged as collateral at October 31, 2014 and July 31, 2014, respectively) |
|
178,678 |
|
196,918 |
| ||
Inventories |
|
96,079 |
|
96,754 |
| ||
Prepaid expenses and other current assets |
|
57,556 |
|
64,285 |
| ||
Total Current Assets |
|
341,205 |
|
365,609 |
| ||
|
|
|
|
|
| ||
Property, plant and equipment, net |
|
941,283 |
|
965,217 |
| ||
Goodwill |
|
459,615 |
|
478,747 |
| ||
Intangible assets, net |
|
562,326 |
|
580,043 |
| ||
Other assets, net |
|
72,917 |
|
74,440 |
| ||
Assets held for sale |
|
8,840 |
|
|
| ||
Total Assets |
|
$ |
2,386,186 |
|
$ |
2,464,056 |
|
|
|
|
|
|
| ||
|
|
|
|
|
| ||
LIABILITIES AND PARTNERS CAPITAL |
|
|
|
|
| ||
|
|
|
|
|
| ||
Current Liabilities: |
|
|
|
|
| ||
Accounts payable |
|
$ |
63,553 |
|
$ |
83,974 |
|
Short-term borrowings |
|
95,391 |
|
75,319 |
| ||
Collateralized note payable |
|
68,000 |
|
70,000 |
| ||
Other current liabilities |
|
200,964 |
|
180,687 |
| ||
Total Current Liabilities |
|
427,908 |
|
409,980 |
| ||
|
|
|
|
|
| ||
Long-term debt (a) |
|
1,823,182 |
|
1,804,392 |
| ||
Other liabilities |
|
38,458 |
|
41,975 |
| ||
Contingencies and commitments |
|
|
|
|
| ||
|
|
|
|
|
| ||
Partners Capital: |
|
|
|
|
| ||
Common unitholders (100,376,789 units outstanding at both October 31, 2015 and July 31, 2015) |
|
182,403 |
|
299,730 |
| ||
General partner unitholder (1,013,907 units outstanding at both October 31, 2015 and July 31, 2015) |
|
(58,228 |
) |
(57,042 |
) | ||
Accumulated other comprehensive loss |
|
(30,411 |
) |
(38,934 |
) | ||
Total Ferrellgas Partners, L.P. Partners Capital |
|
93,764 |
|
203,754 |
| ||
Noncontrolling Interest |
|
2,874 |
|
3,955 |
| ||
Total Partners Capital |
|
96,638 |
|
207,709 |
| ||
Total Liabilities and Partners Capital |
|
$ |
2,386,186 |
|
$ |
2,464,056 |
|
(a) The principal difference between the Ferrellgas Partners, L.P. balance sheet and that of Ferrellgas, L.P., is $182 million of 8.625% notes which are liabilities of Ferrellgas Partners, L.P. and not of Ferrellgas, L.P.
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF EARNINGS
FOR THE THREE AND TWELVE MONTHS ENDED OCTOBER 31, 2015 AND 2014
(in thousands, except per unit data)
(unaudited)
|
|
Three months ended |
|
Twelve months ended |
| ||||||||
|
|
October 31 |
|
October 31 |
| ||||||||
|
|
2015 |
|
2014 |
|
2015 |
|
2014 |
| ||||
Revenues: |
|
|
|
|
|
|
|
|
| ||||
Propane and other gas liquids sales |
|
$ |
245,301 |
|
$ |
394,361 |
|
$ |
1,507,956 |
|
$ |
2,159,481 |
|
Midstream operations |
|
193,670 |
|
7,916 |
|
292,943 |
|
15,351 |
| ||||
Other |
|
32,175 |
|
41,078 |
|
251,282 |
|
259,353 |
| ||||
Total revenues |
|
471,146 |
|
443,355 |
|
2,052,181 |
|
2,434,185 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Cost of sales |
|
|
|
|
|
|
|
|
| ||||
Propane and other gas liquids sales |
|
121,751 |
|
264,814 |
|
834,161 |
|
1,462,448 |
| ||||
Midstream operations |
|
153,604 |
|
1,968 |
|
228,226 |
|
3,938 |
| ||||
Other |
|
14,448 |
|
21,892 |
|
163,253 |
|
164,728 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Gross profit |
|
181,343 |
|
154,681 |
|
826,541 |
|
803,071 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating expense |
|
114,981 |
|
102,883 |
|
444,380 |
|
446,110 |
| ||||
Depreciation and amortization expense |
|
36,979 |
|
23,309 |
|
112,249 |
|
87,296 |
| ||||
General and administrative expense |
|
12,240 |
|
10,828 |
|
57,843 |
|
46,030 |
| ||||
Equipment lease expense |
|
7,032 |
|
5,532 |
|
25,773 |
|
19,211 |
| ||||
Non-cash employee stock ownership plan compensation charge |
|
5,256 |
|
4,374 |
|
25,595 |
|
23,120 |
| ||||
Non-cash stock-based compensation charge (a) |
|
8,122 |
|
16,112 |
|
17,992 |
|
36,189 |
| ||||
Goodwill impairment |
|
29,316 |
|
|
|
29,316 |
|
|
| ||||
Loss on disposal of assets and other |
|
14,917 |
|
961 |
|
21,055 |
|
7,090 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating income (loss) |
|
(47,500 |
) |
(9,318 |
) |
92,338 |
|
138,025 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest expense |
|
(33,788 |
) |
(23,912 |
) |
(110,272 |
) |
(88,321 |
) | ||||
Loss on extinguishment of debt |
|
|
|
|
|
|
|
(20,901 |
) | ||||
Other expense, net |
|
(122 |
) |
(449 |
) |
(23 |
) |
(1,144 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Earnings (loss) before income taxes |
|
(81,410 |
) |
(33,679 |
) |
(17,957 |
) |
27,659 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income tax expense (benefit) |
|
(844 |
) |
(510 |
) |
(649 |
) |
2,056 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net earnings (loss) |
|
(80,566 |
) |
(33,169 |
) |
(17,308 |
) |
25,603 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net earnings (loss) attributable to noncontrolling interest (b) |
|
(773 |
) |
(294 |
) |
(10 |
) |
424 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net earnings (loss) attributable to Ferrellgas Partners, L.P. |
|
(79,793 |
) |
(32,875 |
) |
(17,298 |
) |
25,179 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Less: General partners interest in net earnings (loss) |
|
(798 |
) |
(329 |
) |
(173 |
) |
252 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Common unitholders interest in net earnings (loss) |
|
$ |
(78,995 |
) |
$ |
(32,546 |
) |
$ |
(17,125 |
) |
$ |
24,927 |
|
|
|
|
|
|
|
|
|
|
| ||||
Earnings (loss) Per Unit |
|
|
|
|
|
|
|
|
| ||||
Basic and diluted net earnings (loss) per common unitholders interest |
|
$ |
(0.79 |
) |
$ |
(0.40 |
) |
$ |
(0.19 |
) |
$ |
0.31 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average common units outstanding |
|
100,376.8 |
|
82,179.7 |
|
89,232.9 |
|
80,433.5 |
|
Supplemental Data and Reconciliation of Non-GAAP Items:
|
|
Three months ended |
|
Twelve months ended |
| ||||||||
|
|
October 31 |
|
October 31 |
| ||||||||
|
|
2015 |
|
2014 |
|
2015 |
|
2014 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net earnings (loss) attributable to Ferrellgas Partners, L.P. |
|
$ |
(79,793 |
) |
$ |
(32,875 |
) |
$ |
(17,298 |
) |
$ |
25,179 |
|
Income tax expense (benefit) |
|
(844 |
) |
(510 |
) |
(649 |
) |
2,056 |
| ||||
Interest expense |
|
33,788 |
|
23,912 |
|
110,272 |
|
88,321 |
| ||||
Depreciation and amortization expense |
|
36,979 |
|
23,309 |
|
112,249 |
|
87,296 |
| ||||
EBITDA |
|
(9,870 |
) |
13,836 |
|
204,574 |
|
202,852 |
| ||||
Loss on extinguishment of debt |
|
|
|
|
|
|
|
20,901 |
| ||||
Non-cash employee stock ownership plan compensation charge |
|
5,256 |
|
4,374 |
|
25,595 |
|
23,120 |
| ||||
Non-cash stock based compensation charge (a) |
|
8,122 |
|
16,112 |
|
17,992 |
|
36,189 |
| ||||
Goodwill impairment |
|
29,316 |
|
|
|
29,316 |
|
|
| ||||
Loss on disposal of assets and other |
|
14,917 |
|
961 |
|
21,055 |
|
7,090 |
| ||||
Other expense, net |
|
122 |
|
449 |
|
23 |
|
1,144 |
| ||||
Change in fair value of contingent consideration (included in operating expense) |
|
(100 |
) |
(1,800 |
) |
(4,600 |
) |
3,200 |
| ||||
Severance costs ($805 included in operating costs and $51 included in general and administrative costs) |
|
856 |
|
|
|
856 |
|
|
| ||||
Litigation accrual and related legal fees associated with a class action lawsuit (included in general and administrative expense) |
|
|
|
723 |
|
83 |
|
1,147 |
| ||||
Unrealized (non-cash) loss on changes in fair value of derivatives |
|
1,038 |
|
|
|
3,450 |
|
|
| ||||
Acquisition and transition expenses (included in general and administrative expense) |
|
15 |
|
|
|
16,388 |
|
|
| ||||
Net earnings (loss) attributable to noncontrolling interest (b) |
|
(773 |
) |
(294 |
) |
(10 |
) |
424 |
| ||||
Adjusted EBITDA (c) |
|
48,899 |
|
34,361 |
|
314,722 |
|
296,067 |
| ||||
Net cash interest expense (d) |
|
(32,502 |
) |
(22,890 |
) |
(105,762 |
) |
(85,990 |
) | ||||
Maintenance capital expenditures (e) |
|
(6,215 |
) |
(5,088 |
) |
(20,739 |
) |
(18,624 |
) | ||||
Cash paid for taxes |
|
|
|
(260 |
) |
(452 |
) |
(1,076 |
) | ||||
Proceeds from asset sales |
|
1,013 |
|
1,417 |
|
5,501 |
|
4,624 |
| ||||
Distributable cash flow to equity investors (f) |
|
11,195 |
|
7,540 |
|
193,270 |
|
195,001 |
| ||||
Distributable cash flow attributable to general partner and non-controlling interest |
|
224 |
|
151 |
|
3,865 |
|
3,900 |
| ||||
Distributable cash flow attributable to common unitholders |
|
10,971 |
|
7,389 |
|
189,405 |
|
191,101 |
| ||||
Less: Distributions paid to common unitholders |
|
51,443 |
|
41,356 |
|
175,520 |
|
161,136 |
| ||||
Distributable cash flow excess/(shortage) |
|
$ |
(40,472 |
) |
$ |
(33,967 |
) |
$ |
13,885 |
|
$ |
29,965 |
|
|
|
|
|
|
|
|
|
|
| ||||
Propane gallons sales |
|
|
|
|
|
|
|
|
| ||||
Retail - Sales to End Users |
|
110,973 |
|
124,147 |
|
595,607 |
|
650,253 |
| ||||
Wholesale - Sales to Resellers |
|
50,566 |
|
61,935 |
|
258,696 |
|
291,368 |
| ||||
Total propane gallons sales |
|
161,539 |
|
186,082 |
|
854,303 |
|
941,621 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Salt water volume - Midstream operations (barrels processed) |
|
4,734 |
|
3,997 |
|
17,766 |
|
6,497 |
| ||||
Crude oil hauled - Midstream operations (barrels) |
|
24,264 |
|
|
|
34,711 |
|
|
| ||||
Crude oil sold - Midstream operations (barrels) |
|
1,510 |
|
|
|
2,006 |
|
|
|
(a) Non-cash stock-based compensation charges consist of the following:
|
|
Three months ended |
|
Twelve months ended |
| ||||||||
|
|
October 31 |
|
October 31 |
| ||||||||
|
|
2015 |
|
2014 |
|
2015 |
|
2014 |
| ||||
Operating expense |
|
$ |
1,218 |
|
$ |
3,545 |
|
$ |
2,848 |
|
$ |
8,082 |
|
General and administrative expense |
|
6,904 |
|
12,567 |
|
15,144 |
|
28,107 |
| ||||
Total |
|
$ |
8,122 |
|
$ |
16,112 |
|
$ |
17,992 |
|
$ |
36,189 |
|
(b) Amounts allocated to the general partner for its 1.0101% interest in the operating partnership, Ferrellgas, L.P.
(c) Adjusted EBITDA is calculated as net earnings (loss) attributable to Ferrellgas Partners, L.P., income tax expense (benefit), interest expense, depreciation and amortization expense, loss on extinguishment of debt, non-cash employee stock ownership plan compensation charge, non-cash stock-based compensation charge, goodwill impairment, loss on disposal of assets and other, other expense, net, change in fair value of contingent consideration, litigation accrual and related legal fees associated with a class action lawsuit, unrealized (non-cash) loss on changes in fair value of derivatives, acquisition and transition expenses and net earnings (loss) attributable to noncontrolling interest. Management believes the presentation of this measure is relevant and useful, because it allows investors to view the partnerships performance in a manner similar to the method management uses, adjusted for items management believes makes it easier to compare its results with other companies that have different financing and capital structures. This method of calculating Adjusted EBITDA may not be consistent with that of other companies and should be viewed in conjunction with measurements that are computed in accordance with GAAP.
(d) Net cash interest expense is the sum of interest expense less non-cash interest expense and other income (expense), net. This amount includes interest expense related to the accounts receivable securitization facility.
(e) Maintenance capital expenditures include capitalized expenditures for betterment and replacement of property, plant and equipment.
(f) Management considers distributable cash flow to equity investors a meaningful non-GAAP measure of the partnerships ability to declare and pay quarterly distributions to equity investors. Distributable cash flow to equity investors, as management defines it, may not be comparable to distributable cash flow to equity investors or similarly titled measurements used by other corporations and partnerships. Items added into our calculation of distributable cash flow to equity investors that will not occur on a continuing basis may have associated cash payments. Distributable cash flow to equity investors may not be consistent with that of other companies and should be viewed in conjunction with measurements that are computed in accordance with GAAP.
The following table includes a reconciliation of forecasted net earnings atttributable to Ferrellgas Partners, L.P. to forecasted Adjusted EBITDA for the fiscal year ending July 31, 2016.
|
|
Forecast |
| |
|
|
Fiscal Year |
| |
|
|
Ending |
| |
|
|
July 31, |
| |
|
|
2016 |
| |
Net earnings attributable to Ferrellgas Partners, L.P. (estimate) (g) |
|
$ |
20,000 |
|
Interest expense (estimate) |
|
134,000 |
| |
Income tax expense (estimate) |
|
1,000 |
| |
Depreciation and amortization expense (estimate) |
|
150,000 |
| |
Non-cash employee stock ownership plan compensation charge (estimate) |
|
28,000 |
| |
Non-cash stock based compensation charge (estimate) |
|
27,000 |
| |
Loss on disposal of assets and other (estimate) |
|
19,900 |
| |
Change in fair value of contingent consideration (included in operating expense) |
|
(100 |
) | |
Severance costs |
|
900 |
| |
Goodwill impairment charge |
|
29,300 |
| |
Adjusted EBITDA (h) |
|
$ |
410,000 |
|
(g) Represents estimated net earnings attributable to Ferrellgas Partners, L.P. after adjusting for change in fair value of gains and losses on commodity and interest rate derivative instruments not associated with current-period transactions. It is impracticable to determine actual gains and losses on these instruments not associated with current-period transactions that will be reported in GAAP net income as such gains and losses will depend upon future changes in commodity prices and interest rates which cannot be forecasted.
(h) Represents the midpoint of Adjusted EBITDA guidance range for fiscal 2016.