XML 19 R105.htm IDEA: XBRL DOCUMENT v3.19.3
Guarantor financial information - Statements of Earnings (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Jul. 31, 2019
Apr. 30, 2019
Jan. 31, 2019
Oct. 31, 2018
Jul. 31, 2018
Apr. 30, 2018
Jan. 31, 2018
Oct. 31, 2017
Jul. 31, 2017
Apr. 30, 2017
Jan. 31, 2017
Oct. 31, 2016
Jul. 31, 2019
Jul. 31, 2018
Jul. 31, 2017
Revenues:                              
Revenues $ 279,081 $ 479,625 $ 573,377 $ 352,309 $ 347,521 $ 515,810 $ 755,156 $ 454,655 $ 433,376 $ 538,109 $ 579,250 $ 379,542 $ 1,684,392 $ 2,073,142 $ 1,930,277
Costs and expenses:                              
Operating expense                         468,868 471,748 432,412
Depreciation and amortization expense                         78,846 101,795 103,351
General and administrative expense                         59,994 54,401 49,617
Equipment lease expense                         33,073 28,272 29,124
Non-cash employee stock ownership plan compensation charge                         5,693 13,859 15,088
Asset impairments             10,000           0 10,005 0
Loss on asset sales and disposals                         10,968 187,399 14,457
Operating Income (Loss)                         113,028 (91,964) 95,367
Interest expense                         (177,619) (168,467) (152,485)
Other income, net                         369 928 1,474
Earnings (loss) before income taxes                         (64,222) (259,503) (55,644)
Income tax expense (benefit)                         323 (2,678) (1,143)
Net loss (71,672) 20,760 43,875 (57,508) (217,797) 11,062 (1,774) (48,316) (56,249) 6,691 38,528 (43,471) (64,545) (256,825) (54,501)
Other comprehensive income (loss)                         (35,380) 5,969 25,324
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest                         (99,925) (250,856) (29,177)
Propane [Member]                              
Revenues:                              
Revenues                         1,608,858 1,642,976 1,318,412
Costs and expenses:                              
Cost of sales                         902,516 973,414 694,155
Midstream Operations [Member]                              
Revenues:                              
Revenues                           282,319 466,703
Costs and expenses:                              
Cost of sales                           255,559 429,439
Other Revenues                              
Revenues:                              
Revenues                         75,534 147,847 145,162
Costs and expenses:                              
Cost of sales                         11,406 68,654 67,267
Parent Company [Member]                              
Costs and expenses:                              
General and administrative expense                         14 137 139
Operating Income (Loss)                         (29,233) (220,039) (28,904)
Interest expense                         (34,984) (34,521) (25,297)
Income tax expense (benefit)                         30 21 6
Equity in earnings (loss) of Ferrellgas, L.P.                         (29,219) (219,902) (28,765)
Net loss                         (64,247) (254,581) (54,207)
Ferrellgas, L.P. [Member]                              
Revenues:                              
Revenues 279,081 479,625 573,377 352,309 347,521 515,810 755,156 454,655 433,376 538,109 579,250 379,542 1,684,392 2,073,142 1,930,277
Costs and expenses:                              
Operating expense                         468,868 471,748 432,412
Depreciation and amortization expense                         78,846 101,795 103,351
General and administrative expense                         59,980 54,264 49,478
Equipment lease expense                         33,073 28,272 29,124
Non-cash employee stock ownership plan compensation charge                         5,693 13,859 15,088
Asset impairments                         0 10,005 0
Loss on asset sales and disposals                         10,968 187,399 14,457
Operating Income (Loss)                         113,042 (91,827) 95,506
Interest expense                         (142,635) (133,946) (127,188)
Other income, net                         369 928 1,474
Earnings (loss) before income taxes                         (29,224) (224,845) (30,208)
Income tax expense (benefit)                         293 (2,699) (1,149)
Equity in earnings (loss) of Ferrellgas, L.P.                         0 0 0
Net loss $ (62,874) $ 29,554 $ 52,617 $ (48,814) $ (209,134) $ 19,840 $ 6,847 $ (39,699) $ (47,614) $ 15,395 $ 42,600 $ (39,440) (29,517) (222,146) (29,059)
Other comprehensive income (loss)                         (35,380) 5,969 25,324
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest                         (64,897) (216,177) (3,735)
Ferrellgas, L.P. [Member] | Propane [Member]                              
Revenues:                              
Revenues                         1,608,858 1,642,976 1,318,412
Costs and expenses:                              
Cost of sales                         902,516 973,414 694,155
Ferrellgas, L.P. [Member] | Midstream Operations [Member]                              
Revenues:                              
Revenues                           282,319 466,703
Costs and expenses:                              
Cost of sales                           255,559 429,439
Ferrellgas, L.P. [Member] | Other Revenues                              
Revenues:                              
Revenues                         75,534 147,847 145,162
Costs and expenses:                              
Cost of sales                         11,406 68,654 67,267
Reportable Legal Entities [Member] | Parent Company [Member]                              
Revenues:                              
Revenues                         1,684,343    
Costs and expenses:                              
Operating expense                         469,652 436,962 398,584
Depreciation and amortization expense                         78,400 75,163 72,919
General and administrative expense                         59,974 48,337 44,810
Equipment lease expense                         33,073 27,939 28,560
Non-cash employee stock ownership plan compensation charge                         5,693 13,859 15,088
Asset impairments                           0  
Loss on asset sales and disposals                         8,289 8,978 9,198
Operating Income (Loss)                         115,454 121,293 116,587
Interest expense                         (132,929) (86,646) (80,866)
Other income, net                         428 (234) 850
Earnings (loss) before income taxes                         (17,047) 34,413 36,571
Income tax expense (benefit)                         105 222 217
Equity in earnings (loss) of Ferrellgas, L.P.                         (12,365) (256,337) (65,413)
Net loss                         (29,517) (222,146) (29,059)
Other comprehensive income (loss)                         (35,380) 5,969 25,324
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest                         (64,897) (216,177) (3,735)
Reportable Legal Entities [Member] | Parent Company [Member] | Propane [Member]                              
Revenues:                              
Revenues                         1,608,858    
Costs and expenses:                              
Cost of sales                         902,516 972,467 694,155
Reportable Legal Entities [Member] | Parent Company [Member] | Midstream Operations [Member]                              
Costs and expenses:                              
Cost of sales                           0 0
Reportable Legal Entities [Member] | Parent Company [Member] | Other Revenues                              
Revenues:                              
Revenues                         75,485    
Costs and expenses:                              
Cost of sales                         11,292 10,111 8,473
Reportable Legal Entities [Member] | Subsidiary Issuer [Member]                              
Revenues:                              
Revenues                         0    
Costs and expenses:                              
Operating expense                         0 0 0
Depreciation and amortization expense                         0 0 0
General and administrative expense                         6 5 5
Equipment lease expense                         0 0 0
Non-cash employee stock ownership plan compensation charge                         0 0 0
Asset impairments                           0  
Loss on asset sales and disposals                         0 0 0
Operating Income (Loss)                         (6) (5) (5)
Interest expense                         0 0 0
Other income, net                         0 0 0
Earnings (loss) before income taxes                         (6) (5) (5)
Income tax expense (benefit)                         0 0 0
Equity in earnings (loss) of Ferrellgas, L.P.                         0 0 0
Net loss                         (6) (5) (5)
Other comprehensive income (loss)                         0 0 0
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest                         (6) (5) (5)
Reportable Legal Entities [Member] | Subsidiary Issuer [Member] | Propane [Member]                              
Revenues:                              
Revenues                         0    
Costs and expenses:                              
Cost of sales                         0 0 0
Reportable Legal Entities [Member] | Subsidiary Issuer [Member] | Midstream Operations [Member]                              
Costs and expenses:                              
Cost of sales                           0 0
Reportable Legal Entities [Member] | Subsidiary Issuer [Member] | Other Revenues                              
Revenues:                              
Revenues                         0    
Costs and expenses:                              
Cost of sales                         0 0 0
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]                              
Revenues:                              
Revenues                         49    
Costs and expenses:                              
Operating expense                         37 37,617 38,188
Depreciation and amortization expense                         0 26,317 30,183
General and administrative expense                         0 5,922 4,663
Equipment lease expense                         0 333 564
Non-cash employee stock ownership plan compensation charge                         0 0 0
Asset impairments                           10,005  
Loss on asset sales and disposals                         2,679 178,421 5,259
Operating Income (Loss)                         (2,781) (215,631) (25,187)
Interest expense                         (38) (43,247) (43,839)
Other income, net                         (59) 1,162 624
Earnings (loss) before income taxes                         (2,878) (257,716) (68,402)
Income tax expense (benefit)                         188 (2,921) (1,366)
Equity in earnings (loss) of Ferrellgas, L.P.                         0 0 0
Net loss                         (3,066) (254,795) (67,036)
Other comprehensive income (loss)                         0 0 0
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest                         (3,066) (254,795) (67,036)
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | Propane [Member]                              
Revenues:                              
Revenues                         0    
Costs and expenses:                              
Cost of sales                         0 947 0
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | Midstream Operations [Member]                              
Costs and expenses:                              
Cost of sales                           255,559 429,439
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | Other Revenues                              
Revenues:                              
Revenues                         49    
Costs and expenses:                              
Cost of sales                         114 58,543 58,794
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]                              
Revenues:                              
Revenues                         0    
Costs and expenses:                              
Operating expense                         3,589 4,755 95
Depreciation and amortization expense                         446 315 249
General and administrative expense                         0 0 0
Equipment lease expense                         0 0 0
Non-cash employee stock ownership plan compensation charge                         0 0 0
Asset impairments                           0  
Loss on asset sales and disposals                         0 0 0
Operating Income (Loss)                         (4,035) (5,070) (344)
Interest expense                         (9,668) (4,053) (2,480)
Other income, net                         4,410 7,586 4,452
Earnings (loss) before income taxes                         (9,293) (1,537) 1,628
Income tax expense (benefit)                         0 0 0
Equity in earnings (loss) of Ferrellgas, L.P.                         0 0 0
Net loss                         (9,293) (1,537) 1,628
Other comprehensive income (loss)                         0 0 0
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest                         (9,293) (1,537) 1,628
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Propane [Member]                              
Revenues:                              
Revenues                         0    
Costs and expenses:                              
Cost of sales                         0 0 0
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Midstream Operations [Member]                              
Costs and expenses:                              
Cost of sales                           0 0
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Other Revenues                              
Revenues:                              
Revenues                         0    
Costs and expenses:                              
Cost of sales                         0 0 0
Eliminations [Member]                              
Revenues:                              
Revenues                         0    
Costs and expenses:                              
Operating expense                         (4,410) (7,586) (4,455)
Depreciation and amortization expense                         0 0 0
General and administrative expense                         0 0 0
Equipment lease expense                         0 0 0
Non-cash employee stock ownership plan compensation charge                         0 0 0
Asset impairments                           0  
Loss on asset sales and disposals                         0 0 0
Operating Income (Loss)                         4,410 7,586 4,455
Interest expense                         0 0 (3)
Other income, net                         (4,410) (7,586) (4,452)
Earnings (loss) before income taxes                         0 0 0
Income tax expense (benefit)                         0 0 0
Equity in earnings (loss) of Ferrellgas, L.P.                         12,365 256,337 65,413
Net loss                         12,365 256,337 65,413
Other comprehensive income (loss)                         0 0 0
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest                         12,365 256,337 65,413
Eliminations [Member] | Propane [Member]                              
Revenues:                              
Revenues                         0    
Costs and expenses:                              
Cost of sales                         0 0 0
Eliminations [Member] | Midstream Operations [Member]                              
Costs and expenses:                              
Cost of sales                           0 0
Eliminations [Member] | Other Revenues                              
Revenues:                              
Revenues                         0    
Costs and expenses:                              
Cost of sales                         $ 0 0 0
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Other Revenues                              
Revenues:                              
Revenues                           147,847 145,162
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Ferrellgas, L.P. [Member]                              
Revenues:                              
Revenues                           2,073,142 1,930,277
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Ferrellgas, L.P. [Member] | Propane [Member]                              
Revenues:                              
Revenues                           1,642,976 1,318,412
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Ferrellgas, L.P. [Member] | Midstream Operations [Member]                              
Revenues:                              
Revenues                           282,319 466,703
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Ferrellgas, L.P. [Member] | Other Revenues                              
Revenues:                              
Revenues                           147,847 145,162
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Parent Company [Member]                              
Revenues:                              
Revenues                           1,715,109 1,388,374
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Parent Company [Member] | Propane [Member]                              
Revenues:                              
Revenues                           1,642,155 1,318,412
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Parent Company [Member] | Midstream Operations [Member]                              
Revenues:                              
Revenues                           0 0
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Parent Company [Member] | Other Revenues                              
Revenues:                              
Revenues                           72,954 69,962
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]                              
Revenues:                              
Revenues                           0 0
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member] | Propane [Member]                              
Revenues:                              
Revenues                           0 0
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member] | Midstream Operations [Member]                              
Revenues:                              
Revenues                           0 0
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member] | Other Revenues                              
Revenues:                              
Revenues                           0 0
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]                              
Revenues:                              
Revenues                           358,033 541,903
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | Propane [Member]                              
Revenues:                              
Revenues                           821 0
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | Midstream Operations [Member]                              
Revenues:                              
Revenues                           282,319 466,703
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | Other Revenues                              
Revenues:                              
Revenues                           74,893 75,200
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]                              
Revenues:                              
Revenues                           0 0
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Propane [Member]                              
Revenues:                              
Revenues                           0 0
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Midstream Operations [Member]                              
Revenues:                              
Revenues                           0 0
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Other Revenues                              
Revenues:                              
Revenues                           0 0
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Eliminations [Member]                              
Revenues:                              
Revenues                           0 0
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Eliminations [Member] | Propane [Member]                              
Revenues:                              
Revenues                           0 0
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Eliminations [Member] | Midstream Operations [Member]                              
Revenues:                              
Revenues                           0 0
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Eliminations [Member] | Other Revenues                              
Revenues:                              
Revenues                           $ 0 $ 0