XML 120 R103.htm IDEA: XBRL DOCUMENT v3.20.2
Guarantor financial information - Statements of Earnings (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Jul. 31, 2020
Apr. 30, 2020
Jan. 31, 2020
Oct. 31, 2019
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, 2020
Jul. 31, 2019
Jul. 31, 2018
Revenues:                              
Revenues $ 281,649 $ 412,130 $ 510,833 $ 293,214 $ 279,081 $ 479,625 $ 573,377 $ 352,309 $ 347,521 $ 515,810 $ 755,156 $ 454,655 $ 1,497,826 $ 1,684,392 $ 2,073,142
Costs and expenses:                              
Operating expense - personnel, vehicle, plant and other                         493,055 468,868 471,748
Operating expense - equipment lease expense                         33,017    
Equipment lease expense, preadoption                           33,073 28,272
Depreciation and amortization expense                         80,481 78,846 101,795
General and administrative expense                         45,752 59,994 54,401
Non-cash employee stock ownership plan compensation charge                         2,871 5,693 13,859
Asset impairments                     10,000   0 0 10,005
Loss on asset sales and disposals                         7,924 10,968 187,399
Operating income                         148,670 113,028 (91,964)
Interest expense                         (192,962) (177,619) (168,467)
Loss on extinguishment of debt   (37,400)                     (37,399)    
Other income (expense), net                         (460) 369 928
Loss before income taxes                         (82,151) (64,222) (259,503)
Income tax expense (benefit)                         851 323 (2,678)
Net loss (70,605) (15,471) 48,791 (45,717)         (217,797) 11,062 (1,774) (48,316) (83,002) (64,545) (256,825)
Other comprehensive income (loss)                         12,334 (35,380) 5,969
Comprehensive loss                         (70,668) (99,925) (250,856)
Propane [Member]                              
Revenues:                              
Revenues                         1,415,791 1,608,858 1,642,976
Costs and expenses:                              
Cost of sales                         673,053 902,516 973,414
Midstream Operations [Member]                              
Revenues:                              
Revenues                             282,319
Costs and expenses:                              
Cost of sales                             255,559
Other Revenues                              
Revenues:                              
Revenues                         82,035 75,534 147,847
Costs and expenses:                              
Cost of sales                         13,003 11,406 68,654
Parent Company [Member]                              
Costs and expenses:                              
General and administrative expense                         116 14 137
Operating income                         (49,377) (29,233) (220,039)
Interest expense                         (33,073) (34,984) (34,521)
Income tax expense (benefit)                         49 30 21
Equity in earnings (loss) of Ferrellgas, L.P.                         (49,261) (29,219) (219,902)
Net loss                         (82,499) (64,247) (254,581)
Reportable Legal Entities [Member] | Parent Company [Member]                              
Revenues:                              
Revenues                         1,497,826 1,684,343  
Costs and expenses:                              
Operating expense - personnel, vehicle, plant and other                         493,055 469,652 436,962
Operating expense - equipment lease expense                         33,017    
Equipment lease expense, preadoption                           33,073 27,939
Depreciation and amortization expense                         80,025 78,400 75,163
General and administrative expense                         45,630 59,974 48,337
Non-cash employee stock ownership plan compensation charge                         2,871 5,693 13,859
Asset impairments                             0
Loss on asset sales and disposals                         7,924 8,289 8,978
Operating income                         149,248 115,454 121,293
Interest expense                         (156,286) (132,929) (86,646)
Loss on extinguishment of debt                         (37,399)    
Other income (expense), net                         (360) 428 (234)
Loss before income taxes                         (44,797) (17,047) 34,413
Income tax expense (benefit)                         802 105 222
Equity in earnings (loss) of Ferrellgas, L.P.                         (2,444) (12,365) (256,337)
Net loss                         (48,043) (29,517) (222,146)
Other comprehensive income (loss)                         12,334 (35,380) 5,969
Comprehensive loss                         (35,709) (64,897) (216,177)
Reportable Legal Entities [Member] | Parent Company [Member] | Propane [Member]                              
Revenues:                              
Revenues                         1,415,791 1,608,858  
Costs and expenses:                              
Cost of sales                         673,053 902,516 972,467
Reportable Legal Entities [Member] | Parent Company [Member] | Midstream Operations [Member]                              
Costs and expenses:                              
Cost of sales                             0
Reportable Legal Entities [Member] | Parent Company [Member] | Other Revenues                              
Revenues:                              
Revenues                         82,035 75,485  
Costs and expenses:                              
Cost of sales                         13,003 11,292 10,111
Reportable Legal Entities [Member] | Subsidiary Issuer [Member]                              
Revenues:                              
Revenues                         0 0  
Costs and expenses:                              
Operating expense - personnel, vehicle, plant and other                         0 0 0
Operating expense - equipment lease expense                         0    
Equipment lease expense, preadoption                           0 0
Depreciation and amortization expense                         0 0 0
General and administrative expense                         6 6 5
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                         (6) (6) (5)
Interest expense                         0 0 0
Loss on extinguishment of debt                         0    
Other income (expense), net                         0 0 0
Loss before income taxes                         (6) (6) (5)
Income tax expense (benefit)                         0 0 0
Equity in earnings (loss) of Ferrellgas, L.P.                         0 0 0
Net loss                         (6) (6) (5)
Other comprehensive income (loss)                         0 0 0
Comprehensive loss                         (6) (6) (5)
Reportable Legal Entities [Member] | Subsidiary Issuer [Member] | Propane [Member]                              
Revenues:                              
Revenues                         0 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
Reportable Legal Entities [Member] | Subsidiary Issuer [Member] | Other Revenues                              
Revenues:                              
Revenues                         0 0  
Costs and expenses:                              
Cost of sales                         0 0 0
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]                              
Revenues:                              
Revenues                         0 49  
Costs and expenses:                              
Operating expense - personnel, vehicle, plant and other                         0 37 37,617
Operating expense - equipment lease expense                         0    
Equipment lease expense, preadoption                           0 333
Depreciation and amortization expense                         0 0 26,317
General and administrative expense                         0 0 5,922
Non-cash employee stock ownership plan compensation charge                         0 0 0
Asset impairments                             10,005
Loss on asset sales and disposals                         0 2,679 178,421
Operating income                         0 (2,781) (215,631)
Interest expense                         0 (38) (43,247)
Loss on extinguishment of debt                         0    
Other income (expense), net                         (100) (59) 1,162
Loss before income taxes                         (100) (2,878) (257,716)
Income tax expense (benefit)                         0 188 (2,921)
Equity in earnings (loss) of Ferrellgas, L.P.                         0 0 0
Net loss                         (100) (3,066) (254,795)
Other comprehensive income (loss)                         0 0 0
Comprehensive loss                         (100) (3,066) (254,795)
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | Propane [Member]                              
Revenues:                              
Revenues                         0 0  
Costs and expenses:                              
Cost of sales                         0 0 947
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | Midstream Operations [Member]                              
Costs and expenses:                              
Cost of sales                             255,559
Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | Other Revenues                              
Revenues:                              
Revenues                         0 49  
Costs and expenses:                              
Cost of sales                         0 114 58,543
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]                              
Revenues:                              
Revenues                         0 0  
Costs and expenses:                              
Operating expense - personnel, vehicle, plant and other                         3,950 3,589 4,755
Operating expense - equipment lease expense                         0    
Equipment lease expense, preadoption                           0 0
Depreciation and amortization expense                         456 446 315
General and administrative 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                         (4,406) (4,035) (5,070)
Interest expense                         (3,603) (9,668) (4,053)
Loss on extinguishment of debt                         0    
Other income (expense), net                         5,671 4,410 7,586
Loss before income taxes                         (2,338) (9,293) (1,537)
Income tax expense (benefit)                         0 0 0
Equity in earnings (loss) of Ferrellgas, L.P.                         0 0 0
Net loss                         (2,338) (9,293) (1,537)
Other comprehensive income (loss)                         0 0 0
Comprehensive loss                         (2,338) (9,293) (1,537)
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Propane [Member]                              
Revenues:                              
Revenues                         0 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
Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Other Revenues                              
Revenues:                              
Revenues                         0 0  
Costs and expenses:                              
Cost of sales                         0 0 0
Eliminations [Member]                              
Revenues:                              
Revenues                         0 0  
Costs and expenses:                              
Operating expense - personnel, vehicle, plant and other                         (3,950) (4,410) (7,586)
Operating expense - equipment lease expense                         0    
Equipment lease expense, preadoption                           0 0
Depreciation and amortization expense                         0 0 0
General and administrative 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                         3,950 4,410 7,586
Interest expense                         0 0 0
Loss on extinguishment of debt                         0    
Other income (expense), net                         (5,671) (4,410) (7,586)
Loss before income taxes                         (1,721) 0 0
Income tax expense (benefit)                         0 0 0
Equity in earnings (loss) of Ferrellgas, L.P.                         2,444 12,365 256,337
Net loss                         723 12,365 256,337
Other comprehensive income (loss)                         0 0 0
Comprehensive loss                         723 12,365 256,337
Eliminations [Member] | Propane [Member]                              
Revenues:                              
Revenues                         0 0  
Costs and expenses:                              
Cost of sales                         0 0 0
Eliminations [Member] | Midstream Operations [Member]                              
Costs and expenses:                              
Cost of sales                             0
Eliminations [Member] | Other Revenues                              
Revenues:                              
Revenues                         0 0  
Costs and expenses:                              
Cost of sales                         0 0 0
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Other Revenues                              
Revenues:                              
Revenues                           75,534 147,847
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Parent Company [Member]                              
Revenues:                              
Revenues                             1,715,109
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Parent Company [Member] | Propane [Member]                              
Revenues:                              
Revenues                             1,642,155
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Parent Company [Member] | Midstream Operations [Member]                              
Revenues:                              
Revenues                             0
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Parent Company [Member] | Other Revenues                              
Revenues:                              
Revenues                             72,954
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]                              
Revenues:                              
Revenues                             0
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member] | Propane [Member]                              
Revenues:                              
Revenues                             0
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member] | Midstream Operations [Member]                              
Revenues:                              
Revenues                             0
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member] | Other Revenues                              
Revenues:                              
Revenues                             0
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]                              
Revenues:                              
Revenues                             358,033
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | Propane [Member]                              
Revenues:                              
Revenues                             821
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | Midstream Operations [Member]                              
Revenues:                              
Revenues                             282,319
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member] | Other Revenues                              
Revenues:                              
Revenues                             74,893
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]                              
Revenues:                              
Revenues                             0
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Propane [Member]                              
Revenues:                              
Revenues                             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
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member] | Other Revenues                              
Revenues:                              
Revenues                             0
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Eliminations [Member]                              
Revenues:                              
Revenues                             0
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Eliminations [Member] | Propane [Member]                              
Revenues:                              
Revenues                             0
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Eliminations [Member] | Midstream Operations [Member]                              
Revenues:                              
Revenues                             0
Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Eliminations [Member] | Other Revenues                              
Revenues:                              
Revenues                             0
Ferrellgas, L.P. [Member]                              
Revenues:                              
Revenues 281,649 412,130 510,833 293,214 279,081 479,625 573,377 352,309 347,521 515,810 755,156 454,655 1,497,826 1,684,392 2,073,142
Costs and expenses:                              
Operating expense - personnel, vehicle, plant and other                         493,055 468,868 471,748
Operating expense - equipment lease expense                         33,017    
Equipment lease expense, preadoption                           33,073 28,272
Depreciation and amortization expense                         80,481 78,846 101,795
General and administrative expense                         45,636 59,980 54,264
Non-cash employee stock ownership plan compensation charge                         2,871 5,693 13,859
Asset impairments                     10,000       10,005
Loss on asset sales and disposals                         7,924 10,968 187,399
Operating income                         148,786 113,042 (91,827)
Interest expense                         (159,889) (142,635) (133,946)
Loss on extinguishment of debt   (37,400)                     (37,399)    
Other income (expense), net                         (460) 369 928
Loss before income taxes                         (48,962) (29,224) (224,845)
Income tax expense (benefit)                         802 293 (2,699)
Equity in earnings (loss) of Ferrellgas, L.P.                         0 0 0
Net loss $ (62,902) $ (7,720) $ 57,756 $ (36,898) $ (62,874) $ 29,554 $ 52,617 $ (48,814) $ (209,134) $ 19,840 $ 6,847 $ (39,699) (49,764) (29,517) (222,146)
Other comprehensive income (loss)                         12,334 (35,380) 5,969
Comprehensive loss                         (37,430) (64,897) (216,177)
Ferrellgas, L.P. [Member] | Propane [Member]                              
Revenues:                              
Revenues                         1,415,791 1,608,858 1,642,976
Costs and expenses:                              
Cost of sales                         673,053 902,516 973,414
Ferrellgas, L.P. [Member] | Midstream Operations [Member]                              
Revenues:                              
Revenues                             282,319
Costs and expenses:                              
Cost of sales                             255,559
Ferrellgas, L.P. [Member] | Other Revenues                              
Revenues:                              
Revenues                         82,035 75,534 147,847
Costs and expenses:                              
Cost of sales                         $ 13,003 11,406 68,654
Ferrellgas, L.P. [Member] | Calculated under Revenue Guidance in Effect before Topic 606 [Member]                              
Revenues:                              
Revenues                             2,073,142
Ferrellgas, L.P. [Member] | Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Propane [Member]                              
Revenues:                              
Revenues                             1,642,976
Ferrellgas, L.P. [Member] | Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Midstream Operations [Member]                              
Revenues:                              
Revenues                             282,319
Ferrellgas, L.P. [Member] | Calculated under Revenue Guidance in Effect before Topic 606 [Member] | Other Revenues                              
Revenues:                              
Revenues                           $ 75,534 $ 147,847