0001104659-15-083700.txt : 20151209 0001104659-15-083700.hdr.sgml : 20151209 20151209070024 ACCESSION NUMBER: 0001104659-15-083700 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20151209 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20151209 DATE AS OF CHANGE: 20151209 FILER: COMPANY DATA: COMPANY CONFORMED NAME: FERRELLGAS PARTNERS L P CENTRAL INDEX KEY: 0000922358 STANDARD INDUSTRIAL CLASSIFICATION: RETAIL-MISCELLANEOUS RETAIL [5900] IRS NUMBER: 431698480 STATE OF INCORPORATION: DE FISCAL YEAR END: 0731 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-11331 FILM NUMBER: 151277468 BUSINESS ADDRESS: STREET 1: 7500 COLLEGE BOULEVARD, STE 1000 CITY: OVERLAND PARK STATE: KS ZIP: 66210 BUSINESS PHONE: 816-792-1600 MAIL ADDRESS: STREET 1: ONE LIBERTY PLAZA STREET 2: MAILDROP #24 CITY: LIBERTY STATE: MO ZIP: 64068 FILER: COMPANY DATA: COMPANY CONFORMED NAME: FERRELLGAS FINANCE CORP CENTRAL INDEX KEY: 0000922360 STANDARD INDUSTRIAL CLASSIFICATION: RETAIL-MISCELLANEOUS RETAIL [5900] IRS NUMBER: 431677595 STATE OF INCORPORATION: DE FISCAL YEAR END: 0731 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-50183 FILM NUMBER: 151277469 BUSINESS ADDRESS: STREET 1: 7500 COLLEGE BOULEVARD, STE 1000 CITY: OVERLAND PARK STATE: KS ZIP: 66210 BUSINESS PHONE: 9136611500 MAIL ADDRESS: STREET 1: 7500 COLLEGE BOULEVARD, STE 1000 CITY: OVERLAND PARK STATE: KS ZIP: 66210 FILER: COMPANY DATA: COMPANY CONFORMED NAME: FERRELLGAS L P CENTRAL INDEX KEY: 0000922359 STANDARD INDUSTRIAL CLASSIFICATION: RETAIL-MISCELLANEOUS RETAIL [5900] IRS NUMBER: 431676206 STATE OF INCORPORATION: DE FISCAL YEAR END: 0731 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-50182 FILM NUMBER: 151277470 BUSINESS ADDRESS: STREET 1: 7500 COLLEGE BOULEVARD, STE 1000 CITY: OVERLAND PARK STATE: KS ZIP: 66210 BUSINESS PHONE: 9136611500 MAIL ADDRESS: STREET 1: 7500 COLLEGE BOULEVARD, STE 1000 CITY: OVERLAND PARK STATE: KS ZIP: 66210 FILER: COMPANY DATA: COMPANY CONFORMED NAME: FERRELLGAS PARTNERS FINANCE CORP CENTRAL INDEX KEY: 0001012493 STANDARD INDUSTRIAL CLASSIFICATION: RETAIL-MISCELLANEOUS RETAIL [5900] IRS NUMBER: 431742520 STATE OF INCORPORATION: DE FISCAL YEAR END: 0731 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 333-06693-02 FILM NUMBER: 151277471 BUSINESS ADDRESS: STREET 1: 7500 COLLEGE BOULEVARD, STE 1000 CITY: OVERLAND PARK STATE: KS ZIP: 66210 BUSINESS PHONE: 9136611500 MAIL ADDRESS: STREET 1: 7500 COLLEGE BOULEVARD, STE 1000 CITY: OVERLAND PARK STATE: KS ZIP: 66210 8-K 1 a15-24627_18k.htm 8-K

 

 

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,
Overland Park, Kansas

 


66210

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s 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,
Overland Park, Kansas

 


66210

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s 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,
Overland Park, Kansas

 


66210

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s 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,
Overland Park, Kansas

 


66210

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s 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.

 

2



 

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

 

3



 

Exhibit Index

 

Exhibit No.

 

Description

 

 

 

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.

 

4


EX-99.1 2 a15-24627_1ex99d1.htm EX-99.1

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 segment’s 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 management’s expectations for the first full fiscal quarter subsequent to the closing of the acquisition. These results reflect management’s focus on expense controls as well as Bridger’s 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 partnership’s 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 partnership’s 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 partner’s 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 partnership’s 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 partnership’s 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.