XML 89 R73.htm IDEA: XBRL DOCUMENT v3.20.4
Guarantor financial information - Statements of Earnings (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jan. 31, 2021
Oct. 31, 2020
Jan. 31, 2020
Oct. 31, 2019
Jan. 31, 2021
Jan. 31, 2020
Revenues:            
Revenues $ 553,560   $ 510,833   $ 854,454 $ 804,047
Costs and expenses:            
Operating expense - personnel, vehicle, plant and other 115,247   128,233   224,274 242,776
Operating expense - equipment lease expense 6,862   8,261   13,692 16,649
Depreciation and amortization expense 21,249   19,795   42,639 39,014
General and administrative expense 20,475   14,192   33,555 23,887
Non-cash employee stock ownership plan compensation charge 762   630   1,470 1,425
Loss on asset sales and disposals 80   2,148   893 4,383
Operating income 114,604   96,378   122,356 97,008
Interest expense (52,595)   (47,548)   (106,821) (93,245)
Other income (expense), net 3,508   76   3,616 (56)
Earnings (loss) before income taxes 64,317   48,906   17,951 3,707
Income tax expense (benefit) 326   115   413 633
Net earnings (loss) 63,991 $ (46,453) 48,791 $ (45,717) 17,538 3,074
Other comprehensive income (loss) 28,516 7,917 (2,555) (6,148) 36,433 (8,703)
Comprehensive loss 92,507   46,236   53,971 (5,629)
Propane [Member]            
Revenues:            
Revenues 528,434   485,247   809,483 758,632
Costs and expenses:            
Cost of sales 270,777   237,843   408,404 371,871
Other Revenues            
Revenues:            
Revenues 25,126   25,586   44,971 45,415
Costs and expenses:            
Cost of sales 3,504   3,353   7,171 7,034
Ferrellgas, L.P. [Member]            
Revenues:            
Revenues 553,560   510,833   854,454 804,047
Costs and expenses:            
Operating expense - personnel, vehicle, plant and other 115,247   128,233   224,274 242,776
Operating expense - equipment lease expense 6,862   8,261   13,692 16,649
Depreciation and amortization expense 21,249   19,795   42,639 39,014
General and administrative expense 20,254   14,085   33,330 23,781
Non-cash employee stock ownership plan compensation charge 762   630   1,470 1,425
Loss on asset sales and disposals 80   2,148   893 4,383
Operating income 114,825   96,485   122,581 97,114
Interest expense (46,522)   (38,690)   (93,050) (75,567)
Other income (expense), net 3,759   76   3,867 (56)
Earnings (loss) before income taxes 72,062   57,871   33,398 21,491
Income tax expense (benefit) 312   115   399 633
Net earnings (loss) 71,750 (38,751) 57,756 (36,898) 32,999 20,858
Other comprehensive income (loss) 28,516 $ 7,917 (2,555) $ (6,148) 36,433 (8,703)
Comprehensive loss 100,266   55,201   69,432 12,155
Ferrellgas, L.P. [Member] | Propane [Member]            
Revenues:            
Revenues 528,434   485,247   809,483 758,632
Costs and expenses:            
Cost of sales 270,777   237,843   408,404 371,871
Ferrellgas, L.P. [Member] | Other Revenues            
Revenues:            
Revenues 25,126   25,586   44,971 45,415
Costs and expenses:            
Cost of sales 3,504   3,353   7,171 7,034
Ferrellgas, L.P. [Member] | Reportable Legal Entities [Member] | Parent Company [Member]            
Revenues:            
Revenues 553,560   510,833   854,454 804,047
Costs and expenses:            
Operating expense - personnel, vehicle, plant and other 115,247   128,233   224,274 242,776
Operating expense - equipment lease expense 6,862   8,261   13,692 16,649
Depreciation and amortization expense 21,249   19,684   42,639 38,791
General and administrative expense 20,254   14,082   33,328 23,777
Non-cash employee stock ownership plan compensation charge 762   630   1,470 1,425
Loss on asset sales and disposals 80   2,148   893 4,383
Operating income 114,825   96,599   122,583 97,341
Interest expense (45,958)   (37,778)   (91,859) (73,469)
Other income (expense), net 3,774   76   3,903 (56)
Earnings (loss) before income taxes 72,641   58,897   34,627 23,816
Income tax expense (benefit) 312   115   399 633
Equity in earnings (loss) of Ferrellgas, L.P. (1,402)   (194)   (1,110) (1,658)
Net earnings (loss) 70,927   58,588   33,118 21,525
Other comprehensive income (loss) 28,516   (2,555)   36,433 (8,703)
Comprehensive loss 99,443   56,033   69,551 12,822
Ferrellgas, L.P. [Member] | Reportable Legal Entities [Member] | Parent Company [Member] | Propane [Member]            
Revenues:            
Revenues 528,434   485,247   809,483 758,632
Costs and expenses:            
Cost of sales 270,777   237,843   408,404 371,871
Ferrellgas, L.P. [Member] | Reportable Legal Entities [Member] | Parent Company [Member] | Other Revenues            
Revenues:            
Revenues 25,126   25,586   44,971 45,415
Costs and expenses:            
Cost of sales 3,504   3,353   7,171 7,034
Ferrellgas, L.P. [Member] | Reportable Legal Entities [Member] | Subsidiary Issuer [Member]            
Costs and expenses:            
General and administrative expense     3   2 4
Operating income     (3)   (2) (4)
Earnings (loss) before income taxes     (3)   (2) (4)
Net earnings (loss)     (3)   (2) (4)
Comprehensive loss     (3)   (2) (4)
Ferrellgas, L.P. [Member] | Reportable Legal Entities [Member] | Guarantor Subsidiaries [Member]            
Costs and expenses:            
Other income (expense), net (15)       (36)  
Earnings (loss) before income taxes (15)       (36)  
Net earnings (loss) (15)       (36)  
Comprehensive loss (15)       (36)  
Ferrellgas, L.P. [Member] | Reportable Legal Entities [Member] | Non-Guarantor Subsidiaries [Member]            
Costs and expenses:            
Operating expense - personnel, vehicle, plant and other 2,437   1,050   3,174 1,935
Depreciation and amortization expense     111     223
Operating income (2,437)   (1,161)   (3,174) (2,158)
Interest expense (564)   (912)   (1,191) (2,098)
Other income (expense), net 1,614   1,882   3,293 2,602
Earnings (loss) before income taxes (1,387)   (191)   (1,072) (1,654)
Net earnings (loss) (1,387)   (191)   (1,072) (1,654)
Comprehensive loss (1,387)   (191)   (1,072) (1,654)
Ferrellgas, L.P. [Member] | Eliminations [Member]            
Costs and expenses:            
Operating expense - personnel, vehicle, plant and other (2,437)   (1,050)   (3,174) (1,935)
Operating income 2,437   1,050   3,174 1,935
Other income (expense), net (1,614)   (1,882)   (3,293) (2,602)
Earnings (loss) before income taxes 823   (832)   (119) (667)
Equity in earnings (loss) of Ferrellgas, L.P. 1,402   194   1,110 1,658
Net earnings (loss) 2,225   (638)   991 991
Comprehensive loss $ 2,225   $ (638)   $ 991 $ 991