UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-K/A Amendment No. 1
[X] Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act
of 1934 For the fiscal year ended July 31, 2002
or
[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934
For the transition period from __________ to __________
Commission file numbers 1-11331 and
333-06693
Ferrellgas Partners, L.P.
Ferrellgas Partners Finance Corp.
(Exact name of registrants as specified in their charters)
Delaware 43-1698480
Delaware 43-1742520
- -------------------------------- -------------------------------------
(State or other jurisdictions of (I.R.S. Employer Identification Nos.)
incorporation or organization)
One Liberty Plaza, Liberty, Missouri 64068
- --------------------------------------------------------------------------------
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: (816) 792-1600
Securities registered pursuant to Section 12(b) of the Act:
Name of each exchange on
Title of each class which registered
Common Units New York Stock Exchange
- --------------------------------------------------------------------------------
Securities registered pursuant to section 12(g) of the Act: None
Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.
Yes [X] No [ ]
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ X ]
The aggregate market value as of September 30, 2002, of the registrant's Common
Units held by nonaffiliates of the registrant, based on the reported closing
price of such units on the New York Stock Exchange on such date, was
approximately $362,574,000.
At September 30, 2002, Ferrellgas Partners, L.P. had outstanding 36,089,703
Common Units and 2,782,211 Senior Units.
Documents Incorporated by Reference: None
EXPLANATORY NOTE
This amendment to the Ferrellgas Partners, L.P. and Ferrellgas Partners
Finance Corp. Annual Report on Form 10-K, as filed on October 23, 2002, is being
filed to include an explanatory sentence to the unqualified Independent
Auditors' Report for Ferrellgas Partners, L.P. by Deloitte & Touche LLP. In the
explanatory sentence, Deloitte & Touche LLP clarified for the reader that we
changed our accounting in fiscal 2002 for goodwill and other intangible assets
by virtue of the adoption of Statement of Financial Accounting Standards No.
142, "Goodwill and Other Intangible Assets." The following paragraph was added
to the unqualified Independent Auditors' Report dated September 12, 2002:
"As discussed in Notes B(15) and F to the consolidated financial
statements, the Partnership changed its method of accounting for goodwill
and other intangible assets with the adoption of Statement of Financial
Accounting Standards No. 142, "Goodwill and Other Intangible Assets," in
fiscal 2002."
Similar language can typically be found in other independent auditors' reports
for companies who have recently adopted the provisions of Statement of Financial
Accounting Standards No. 142.
This is the only modification that was made to the Form 10-K Item 8,
Financial Statements and Supplementary Data, as filed on October 23, 2002, and
has no impact on the previously reported consolidated financial statements and
accompanying notes. Additionally, the Independent Auditors' Report on the
financial statement schedules in Form 10-K Item 15 (a)2 has been modified to
include a reference to the explanatory paragraph referred to above.
Other than as discussed above, we have not updated the Form 10-K to modify
other disclosures in the Form 10-K for events occurring subsequent to the
original October 23, 2002, filing date. This form 10-K/A continues to speak as
of October 23, 2002.
FERRELLGAS PARTNERS, L.P.
FERRELLGAS PARTNERS FINANCE CORP.
2002 FORM 10-K/A Amendment No. 1
ANNUAL REPORT
Table of Contents
Page
----
PART II
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.................. 1
PART IV
ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND
REPORTS ON FORM 8-K.......................................... 1
PART II
---------
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
Our Consolidated Financial Statements and the Independent Auditors' Reports
thereon and the Supplementary Financial Information listed on the accompanying
Index to Financial Statements and Financial Statement Schedules are hereby
incorporated by reference. See Note R to the Consolidated Financial Statements
for Selected Quarterly Financial Data.
PART IV
-------
ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON
FORM 8-K.
(a) 1. Financial Statements.
See "Index to Financial Statements" set forth on page F-1.
2. Financial Statement Schedules.
See "Index to Financial Statement Schedules" set forth on page S-1.
3. Exhibits.
See "Index to Exhibits" set forth on page E-1.
(b) Reports on Form 8-K.
We furnished one Form 8-K during the quarter ended July 31, 2002.
Items
Date of Report Reported Financial Statements Filed
- -------------- -------- --------------------------
May 20, 2002 9 None
1
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, each Registrant has duly caused this Amendment to be
signed on its behalf by the undersigned, thereunto duly authorized.
FERRELLGAS PARTNERS, L.P.
By Ferrellgas, Inc. (General Partner)
Date: December 10, 2002 By /s/ Kevin T. Kelly
------------------------------------
Kevin T. Kelly
Senior Vice President and
Chief Financial Officer (Principal
Financial and Accounting Officer)
Date: December 10, 2002 FERRELLGAS PARTNERS FINANCE CORP.
By /s/ Kevin T. Kelly
------------------------------------
Kevin T. Kelly
Senior Vice President and
Chief Financial Officer (Principal
Financial and Accounting Officer)
Certifications
I, James E. Ferrell, certify that:
1. I have reviewed this annual report on Form 10-K/A of Ferrellgas Partners,
L.P.;
2. Based on my knowledge, this annual report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this annual report; and
3. Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of
the registrant as of, and for, the periods presented in this annual report.
Date: December 10, 2002
/s/ James. E. Ferrell
- -------------------------
James E. Ferrell
Chairman, President and Chief Executive Officer
I, Kevin T. Kelly, certify that:
1. I have reviewed this annual report on Form 10-K/A of Ferrellgas Partners,
L.P.;
2. Based on my knowledge, this annual report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this annual report; and
3. Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of
the registrant as of, and for, the periods presented in this annual report.
Date: December 10, 2002
/s/ Kevin T. Kelly
- --------------------------
Kevin T. Kelly
Senior Vice President and Chief Financial Officer
Certifications
I, James E. Ferrell, certify that:
1. I have reviewed this annual report on Form 10-K/A of Ferrellgas Partners
Finance Corp.;
2. Based on my knowledge, this annual report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this annual report; and
3. Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of
the registrant as of, and for, the periods presented in this annual report.
Date: December 10, 2002
/s/ James. E. Ferrell
- -------------------------
James E. Ferrell
President and Chief Executive Officer
I, Kevin T. Kelly, certify that:
1. I have reviewed this annual report on Form 10-K/A of Ferrellgas Partners
Finance Corp.;
2. Based on my knowledge, this annual report does not contain any untrue
statement of a material fact or omit to state a material fact necessary to
make the statements made, in light of the circumstances under which such
statements were made, not misleading with respect to the period covered by
this annual report; and
3. Based on my knowledge, the financial statements, and other financial
information included in this annual report, fairly present in all material
respects the financial condition, results of operations and cash flows of
the registrant as of, and for, the periods presented in this annual report.
Date: December 10, 2002
/s/ Kevin T. Kelly
- --------------------------
Kevin T. Kelly
Senior Vice President and Chief Financial Officer
INDEX TO EXHIBITS
The exhibits listed below are filed as part of this Annual Report on Form
10-K. Exhibits required by Item 601 of Regulation S-K of the Securities Act,
which are not listed, are not applicable.
Exhibit
Number Description
- ------- -----------
3.1 Third Amended and Restated Agreement of Limited Partnership of
Ferrellgas Partners, L.P., dated as of April 6, 2001. Incorporated
by reference to the same numbered Exhibit to our Current Report on
Form 8-K filed April 6, 2001.
3.2 Articles of Incorporation for Ferrellgas Partners Finance Corp.
Incorporated by reference to the same numbered Exhibit to our
Quarterly Report on Form 10-Q filed June 13, 1997.
3.3 Bylaws of Ferrellgas Partners Finance Corp. Incorporated by
reference to the same numbered Exhibit to our Quarterly Report on
Form 10-Q filed June 13, 1997.
4.1 Indenture, dated as of September 24, 2002, with Form of Note
attached, by and among Ferrellgas Partners, L.P., Ferrellgas
Partners Finance Corp., and U.S. Bank National Association, as
trustee, relating to $170,000,000 aggregate principal amount of our
8 3/4% Senior Notes due 2012. Incorporated by reference to Exhibit
4.1 to our Current Report on Form 8-K filed September 24, 2002.
4.2 Ferrellgas, L.P., Note Purchase Agreement, dated as of July 1, 1998,
relating to: $109,000,000 6.99% Senior Notes, Series A, due August
1, 2005, $37,000,000 7.08% Senior Notes, Series B, due August 1,
2006, $52,000,000 7.12% Senior Notes, Series C, due August 1, 2008,
$82,000,000 7.24% Senior Notes, Series D, due August 1, 2010, and
$70,000,000 7.42% Senior Notes, Series E, due August 1, 2013.
Incorporated by reference to Exhibit 4.4 to our Annual Report on
Form 10-K filed October 29, 1998.
4.3 Ferrellgas, L.P., Note Purchase Agreement, dated as of February 28,
2000, relating to: $21,000,000 8.68% Senior Notes, Series A, due
August 1, 2006, $70,000,000 8.78% Senior Notes, Series B, due August
1, 2007, and $93,000,000 8.87% Senior Notes, Series C, due August 1,
2009. Incorporated by reference to Exhibit 4.2 to our Quarterly
Report on Form 10-Q filed March 16, 2000.
4.4 Registration Rights Agreement, dated as of December 17, 1999, by and
between Ferrellgas Partners, L.P. and Williams Natural Gas Liquids,
Inc. Incorporated by reference to Exhibit 4.2 to our Current Report
on Form 8-K filed December 29, 2000.
4.5 First Amendment to the Registration Rights Agreement, dated as of
March 14, 2000, by and between Ferrellgas Partners, L.P. and
Williams Natural Gas Liquids, Inc. Incorporated by reference to
Exhibit 4.1 to our Quarterly Report on Form 10-Q filed March 16,
2000.
E-1
Exhibit
Number Description
- ------- -----------
4.6 Second Amendment to the Registration Rights Agreement, dated as of
April 6, 2001, by and between Ferrellgas Partners, L.P. and The
Williams Companies, Inc. Incorporated by reference to Exhibit 10.3
to our Current Report on Form 8-K filed April 6, 2001.
4.7 Representations Agreement, dated as of December 17, 1999, by and
among Ferrellgas Partners, L.P., Ferrellgas, Inc., Ferrellgas, L.P.
and Williams Natural Gas Liquids, Inc. Incorporated by reference to
Exhibit 2.3 to our Current Report on Form 8-K filed December 29,
1999.
4.8 First Amendment to Representations Agreement, dated as of April 6,
2001, by and among Ferrellgas Partners, L.P., Ferrellgas, Inc.,
Ferrellgas, L.P. and The Williams Companies, Inc. Incorporated by
reference to Exhibit 10.2 to our Current Report on Form 8-K filed
April 6, 2001.
10.1 Second Amended and Restated Agreement of Limited Partnership of
Ferrellgas, L.P., dated as of October 14, 1998. Incorporated by
reference to Exhibit 10.1 to our Quarterly Report on Form 10-Q filed
March 17, 1999.
10.2 First Amendment to the Second Amended and Restated Agreement of
Limited Partnership of Ferrellgas, L.P. Incorporated by reference to
Exhibit 10.2 to our Quarterly Report on Form 10-Q filed June 14,
2000.
10.3 Third Amended and Restated Credit Agreement, dated as of April 18,
2000, by and among Ferrellgas, L.P., Ferrellgas, Inc., Bank of
America National Trust and Savings Association, as agent, and the
other financial institutions party thereto. Incorporated by
reference to Exhibit 10.1 to our Quarterly Report on Form 10-Q filed
June 14, 2000.
10.4 First Amendment to the Third Amended and Restated Credit Agreement,
dated as of January 17, 2001, by and among Ferrellgas, L.P.,
Ferrellgas, Inc., Bank of America National Trust and Savings
Association, as agent, and the other financial institutions party
thereto. Incorporated by reference to Exhibit 10.1 to our Quarterly
Report on Form 10-Q filed March 14, 2001.
10.5 Second Amendment to the Third Amended and Restated Credit Agreement,
dated as of July 16, 2001, by and among Ferrellgas, L.P.,
Ferrellgas, Inc., Bank of America National Trust and Savings
Association, as agent, and the other financial institutions party
thereto. Incorporated by reference to Exhibit 10.28 to our Annual
Report on Form 10-K filed October 25, 2001.
10.6 Receivable Interest Sale Agreement, dated as of September 26, 2000,
by and between Ferrellgas, L.P., as originator, and Ferrellgas
Receivables, L.L.C., as buyer. Incorporated by reference to Exhibit
10.17 to our Annual Report on Form 10-K filed October 26, 2000.
E-2
Exhibit
Number Description
- ------- -----------
10.7 First Amendment to the Receivable Interest Sale Agreement dated as
of January 17, 2001, by and between Ferrellgas, L.P., as originator,
and Ferrellgas Receivables, L.L.C., as buyer. Incorporated by
reference to Exhibit 10.5 to our Quarterly Report on Form 10-Q filed
March 14, 2001.
10.8 Receivables Purchase Agreement, dated as of September 26, 2000, by
and among Ferrellgas Receivables, L.L.C., as seller, Ferrellgas,
L.P., as servicer, Jupiter Securitization Corporation, the financial
institutions from time to time party hereto, and Bank One, NA, main
office Chicago, as agent. Incorporated by reference to Exhibit 10.18
to our Annual Report on Form 10-K filed October 26, 2000.
10.9 First Amendment to the Receivables Purchase Agreement, dated as of
January 17, 2001, by and among Ferrellgas Receivables, L.L.C., as
seller, Ferrellgas, L.P., as servicer, Jupiter Securitization
Corporation, the financial institutions from time to time party
hereto, and Bank One, N.A., main office Chicago, as agent.
Incorporated by reference to Exhibit 10.4 to our Quarterly Report on
Form 10-Q filed March 14, 2001.
10.10 Second Amendment to the Receivables Purchase Agreement dated as of
September 25, 2001, by and among Ferrellgas Receivables, L.L.C., as
seller, Ferrellgas, L.P., as servicer, Jupiter Securitization
Corporation, the financial institutions from time to time party
hereto, and Bank One, N.A., main office Chicago, as agent.
Incorporated by reference to Exhibit 10.29 to our Annual Report on
Form 10-K filed October 25, 2001.
10.11 Third Amendment to the Receivables Purchase Agreement, dated as of
September 24, 2002, by and among Ferrellgas Receivables, L.L.C., as
seller, Ferrellgas, L.P., as servicer, Jupiter Secruritization
Corporation, the financial institutions from time to time party
hereto, and Bank One, NA, main office Chicago, as agent.
Incorporated by reference to Exhibit 10.11 to our Annual Report on
Form 10-K filed October 23, 2002.
10.12 Pledge and Security Agreement, dated as of April 26, 1996, by and
among Ferrellgas Partners, L.P., Ferrellgas, Inc., and American Bank
National Association, as collateral agent. Incorporated by reference
to Exhibit 10.2 to our Current Report on Form 8-K filed May 6, 1996.
10.13 Lease Intended as Security, dated as of December 1, 1999, by and
between Ferrellgas, L.P., as lessee, and First Security Bank,
National Association, solely as certificate trustee, as lessor.
Incorporated by reference to Exhibit 10.1 to our Quarterly Report on
Form 10-Q filed December 13, 1999.
10.14 Lease Intended as Security, dated as of December 15, 1999, by and
between Thermogas L.L.C. as lessee and First Security Bank, National
Association, solely as certificate trustee, as lessor. Incorporated
by reference to Exhibit 10.1 to our Current Report on Form 8-K filed
December 29, 2000.
10.15 Participation Agreement, dated as of December 1, 1999, by and among
Ferrellgas, L.P., as lessee, Ferrellgas, Inc., as general partner,
First Security Bank, National Association, solely as certificate
trustee, First Security Trust Company of Nevada, solely as agent,
and purchasers and lenders named therein. Incorporated by reference
to Exhibit 10.2 to our Quarterly Report on Form 10-Q filed December
13, 1999.
E-3
Exhibit
Number Description
- ------- -----------
10.16 Participation Agreement, dated as of December 15, 1999, by and among
Thermogas L.L.C., as lessee, The Williams Companies, Inc., First
Security Bank, National Association, solely as certificate trustee,
First Security Trust Company of Nevada, solely as agent, and the
purchasers and lenders named therein. Incorporated by reference to
Exhibit 10.2 to our Current Report on Form 8-K filed December 29,
1999.
10.17 Assumption Agreement, dated as of December 17, 1999, executed by
Ferrellgas, L.P. and Ferrellgas, Inc., for the benefit of the First
Security Trust Company of Nevada as agent, First Security Bank,
National Association solely as Certificate trustee and the
purchasers and lenders named therein. Incorporated by reference to
Exhibit 10.3 to our Current Report on Form 8-K filed December 29,
2000.
10.18 Omnibus Amendment Agreement, dated as of February 4, 2000, in
respect of the Ferrellgas, L.P. Trust No. 1999-A: Participation
Agreement, Loan Agreement and Trust Agreement each dated as of
December 1, 1999. Incorporated by reference to Exhibit 10.11 to our
Annual Report of Form 10-K filed October 25, 2001.
10.19 Omnibus Amendment Agreement, dated as of February 4, 2000, in
respect of the Thermogas Trust No. 1999-A: Participation Agreement,
Loan Agreement and Trust Agreement each dated as of December 15,
1999. Incorporated by reference to Exhibit 10.12 to our Annual
Report of Form 10-K filed October 25, 2001.
10.20 Omnibus Amendment Agreement No. 2, dated as of April 18, 2000, in
respect of the Ferrellgas, L.P. Trust No. 1999-A: Participation
Agreement, Lease Intended as Security and Loan Agreement each dated
as of December 1, 1999. Incorporated by reference to Exhibit 10.3
to our Quarterly Report on Form 10-Q filed June 14, 2000.
10.21 Omnibus Amendment Agreement No. 2, dated as of April 18, 2000, in
respect of the Thermogas Trust No. 1999-A: Participation Agreement,
Lease Intended as Security and Loan Agreement each dated as of
December 15, 1999. Incorporated by reference to Exhibit 10.4 to our
Quarterly Report on Form 10-Q filed June 14, 2000.
10.22 Omnibus Amendment Agreement No. 3, dated as of December 28, 2000, in
respect of the Ferrellgas, L.P. Trust No. 1999-A: Participation
Agreement dated as of December 1, 1999. Incorporated by reference to
Exhibit 10.2 to our Quarterly Report on Form 10-Q filed March 14,
2001.
10.23 Omnibus Amendment Agreement No. 3, dated as of December 28, 2000, in
respect of the Thermogas Trust No. 1999-A: Participation Agreement
dated as of December 15, 1999. Incorporated by reference to Exhibit
10.3 to our Quarterly Report on Form 10-Q filed March 14, 2001.
E-4
Exhibit
Number Description
- ------- -----------
10.24 Purchase Agreement, dated as of November 7, 1999, by and among
Ferrellgas Partners, L.P., Ferrellgas, L.P and Williams Natural Gas
Liquids, Inc. Incorporated by reference to Exhibit 2.1 to our
Current Report on Form 8-K filed November 12, 1999.
10.25 First Amendment to Purchase Agreement, dated as of December 17,
1999, by and among Ferrellgas Partners, L.P., Ferrellgas, L.P., and
Williams Natural Gas Liquids, Inc. Incorporated by reference to
Exhibit 2.2 to our Current Report on Form 8-K filed December 29,
1999.
10.26 Second Amendment to Purchase Agreement, dated as of March 14, 2000,
by and among Ferrellgas Partners, L.P., Ferrellgas L.P., and
Williams Natural Gas Liquids, Inc. Incorporated by reference to
Exhibit 2.1 to our Quarterly Report on Form 10-Q filed March 16,
2000.
10.27 Third Amendment to Purchase Agreement dated as of April 6, 2001, by
and among Ferrellgas Partners, L.P., Ferrellgas L.P. and The
Williams Companies, Inc. Incorporated by reference to Exhibit 10.1
to our Current Report on Form 8-K filed April 6, 2001.
# 10.28 Ferrell Companies, Inc. Supplemental Savings Plan. Incorporated by
reference to Exhibit 10.7 to our Annual Report on Form 10-K filed
October 17, 1995.
# 10.29 Second Amended and Restated Ferrellgas Unit Option Plan.
Incorporated by reference to Exhibit 10.1 to our Current Report on
Form 8-K filed June 5, 2001.
# 10.30 Ferrell Companies, Inc. 1998 Incentive Compensation Plan -
Incorporated by reference to Exhibit 10.12 to our Annual Report on
Form 10-K filed October 29, 1998.
# 10.31 Employment agreement between James E. Ferrell and Ferrellgas, Inc.,
dated July 31, 1998. Incorporated by reference to Exhibit 10.13 to
our Annual Report on Form 10-K filed October 29, 1998.
# 10.32 Employment agreement between Patrick Chesterman and Ferrellgas, Inc.
dated July 31, 2000. Incorporated by reference to Exhibit 10.19 to
our Annual Report on Form 10-K filed October 26, 2000.
# 10.33 Employment agreement between Kevin Kelly and Ferrellgas, Inc. dated
July 31, 2000. Incorporated by reference to Exhibit 10.22 to our
Annual Report on Form 10-K filed October 26, 2000.
* 21.1 List of subsidiaries.
* 23.1 Consent of Deloitte & Touche, LLP, independent auditors.
- --------------------------------------------------------------------------------
* Filed herewith
# Management contracts or compensatory plans.
E-5
INDEX TO FINANCIAL STATEMENTS
Page
----
Ferrellgas Partners, L.P. and Subsidiaries
Independent Auditors' Report.......................................F-2
Consolidated Balance Sheets - July 31, 2002 and 2001...............F-3
Consolidated Statements of Earnings - Years ended
July 31, 2002, 2001 and 2000...................................F-4
Consolidated Statements of Partners' Capital -
Years ended July 31, 2002, 2001 and 2000...................... F-5
Consolidated Statements of Cash Flows -
Years ended July 31, 2002, 2001 and 2000.......................F-6
Notes to Consolidated Financial Statements.........................F-7
Ferrellgas Partners Finance Corp.
Independent Auditors' Report.......................................F-29
Balance Sheets - July 31, 2002 and 2001............................F-30
Statements of Earnings - Years ended
July 31, 2002, 2001 and 2000...................................F-31
Statements of Stockholder's Equity -
Years ended July 31, 2002, 2001 and 2000.......................F-32
Statements of Cash Flows - Years ended
July 31, 2002, 2001 and 2000...................................F-33
Notes to Financial Statements......................................F-34
F-1
INDEPENDENT AUDITORS' REPORT
To the Partners of
Ferrellgas Partners, L.P. and Subsidiaries
Liberty, Missouri
We have audited the accompanying consolidated balance sheets of Ferrellgas
Partners, L.P. and subsidiaries (the "Partnership") as of July 31, 2002 and
2001, and the related consolidated statements of earnings, partners' capital and
cash flows for each of the three years in the period ended July 31, 2002. These
financial statements are the responsibility of the Partnership's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.
We conducted our audits in accordance with auditing standards generally accepted
in the United States of America. Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.
In our opinion, such consolidated financial statements present fairly, in all
material respects, the financial position of Ferrellgas Partners, L.P. and
subsidiaries as of July 31, 2002 and 2001, and the results of their operations
and their cash flows for each of the three years in the period ended July 31,
2002, in conformity with accounting principles generally accepted in the United
States of America.
As discussed in Notes B(15) and F to the consolidated financial statements, the
Partnership changed its method of accounting for goodwill and other intangible
assets with the adoption of Statement of Financial Accounting Standards No. 142,
"Goodwill and Other Intangible Assets", in fiscal 2002.
DELOITTE & TOUCHE LLP
Kansas City, Missouri
September 12, 2002
F-2
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except unit data)
July 31,
-----------------------
ASSETS 2002 2001
- --------------------------------------------------- ---------- ----------
Current Assets:
Cash and cash equivalents $ 19,781 $ 25,386
Accounts and notes receivable (net of
allowance for doubtful accounts of $1,467 and
$3,159 in 2002 and 2001, respectively) 74,274 56,772
Inventories 48,034 65,284
Prepaid expenses and other current assets 10,724 10,504
---------- ----------
Total Current Assets 152,813 157,946
Property, plant and equipment, net 506,531 491,194
Goodwill 124,190 114,171
Intangible assets, net 98,170 116,747
Other assets 3,424 16,101
---------- ----------
Total Assets $885,128 $896,159
========== ==========
LIABILITIES AND PARTNERS' CAPITAL
- ---------------------------------------------------
Current Liabilities:
Accounts payable $54,316 $58,274
Other current liabilities 89,061 77,610
---------- ----------
Total Current Liabilities 143,377 135,884
Long-term debt 703,858 704,782
Other liabilities 14,861 15,472
Contingencies and commitments (Note L) - -
Minority interest 1,871 2,034
Partners' Capital:
Senior unitholder (2,782,211 and 2,801,622
units outstanding at 2002 and 2001, respectively -
liquidation preference $111,288 and $112,065,
respectively) 111,288 112,065
Common unitholders (36,081,203 and 35,908,366 units
outstanding in 2002 and 2001, respectively) (28,320) (12,959)
General partner (392,556 and 391,010 units
outstanding at 2002 and 2001, respectively) (59,035) (58,738)
Accumulated other comprehensive loss (2,772) (2,381)
---------- ----------
Total Partners' Capital 21,161 37,987
---------- ----------
Total Liabilities and Partners' Capital $885,128 $896,159
========== ==========
See notes to consolidated financial statements.
F-3
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF EARNINGS
(in thousands, except per unit data)
For the year ended July 31,
------------------------------------
2002 2001 2000
----------- ----------- -----------
Revenues:
Gas liquids and related product sales $ 953,117 $1,381,940 $ 879,380
Other 81,679 86,730 79,643
----------- ----------- -----------
Total revenues 1,034,796 1,468,670 959,023
Cost of product sold (exclusive of
depreciation, shown separately below) 533,437 930,117 530,979
----------- ----------- -----------
Gross profit 501,359 538,553 428,044
Operating expense 279,624 288,258 255,838
Depreciation and amortization expense 41,937 56,523 61,633
General and administrative expense 27,157 25,508 24,587
Equipment lease expense 24,551 30,986 25,518
Employee stock ownership plan compensation charge 5,218 4,843 3,733
Loss (gain) on disposal of assets and other 3,957 5,744 (356)
----------- ----------- -----------
Operating income 118,915 126,691 57,091
Interest expense (59,608) (61,544) (58,298)
Interest income 1,423 3,027 2,229
Other charges - (3,277) -
----------- ----------- -----------
Earnings before minority interest 60,730 64,897 1,022
Minority interest 771 829 162
----------- ----------- -----------
Net earnings 59,959 64,068 860
Distribution to senior unitholder 11,172 18,013 11,108
Net earnings (loss) available to general partner 488 461 (102)
----------- ----------- -----------
Net earnings (loss) available to common unitholders $ 48,299 $ 45,594 ($10,146)
=========== =========== ===========
Basic and diluted earnings (loss)
per common unit $ 1.34 $ 1.43 $ (0.32)
=========== =========== ===========
See notes to consolidated financial statements.
F-4
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF PARTNERS' CAPITAL
(in thousands)
Accum-
Number of units ulated
-------------------------------------------- other
Sub- General Sub- General compre- Total
Senior Common ordinate partner Senior Common ordinate partner hensive partners'
unitholder unitholders unitholder unitholder unitholder unitholder unitholder unitholder income capital
---------- ----------- ---------- ---------- ---------- ---------- ---------- ---------- -------- ---------
August 1, 1999 - 14,710.8 16,593.7 - $ - $ 1,215 $(10,516) $(59,553) $(797) $(69,651)
Conversion of subordinated
units into common units - 16,593.7 (16,593.7) - - (10,516) 10,516 - - -
Units issued in connection
with acquisitions:
Common units - 2.6 - - - 45 - - - 45
Senior units 4,375.0 - - - 175,000 - - 1,768 - 176,768
Fees paid to
issue senior
units - - - - (8,925) - - - - (8,925)
General partner interest
conversion to general
partner units - - - 360.4 - - - - - -
Accretion of discount
on senior units - - - - 2,603 (2,575) - (28) - -
Contribution in
connection with ESOP
compensation charge - - - - - 3,661 - 36 - 3,697
Quarterly cash
distributions - - - - - (62,615) - (632) - (63,247)
Senior unit paid in
kind distributions 277.7 - - 2.8 11,108 (10,997) - (111) - -
Comprehensive income:
Net earnings - - - - - 851 - 9 - 860
Pension liability
adjustment - - - - - - - - 797 797
-------
Comprehensive income 1,657
---------- ----------- ---------- ---------- ---------- ---------- ---------- ---------- -------- ---------
July 31, 2000 4,652.7 31,307.1 - 363.2 179,786 (80,931) - (58,511) - 40,344
Accretion of discount
on senior units - - - - 6,321 (6,258) - (63) - -
Contribution in
connection with ESOP
compensation charge - - - - - 4,745 - 48 - 4,793
Common unit cash
distributions - - - - - (62,645) - (632) - (63,277)
Senior unit paid in kind
distributions 235.5 - - 2.4 9,422 (9,328) - (94) - -
Senior unit cash and
accrued distributions - - - - - (8,535) - (144) - (8,679)
Common unit options
exercised - 101.3 - 1 - 1,701 - 17 - 1,718
Common unit offering, net - 4,500.0 - 45.5 - 84,865 - - - 84,865
Redemption of senior
units (2,086.6) - - (21.1) (83,464) - - - - (83,464)
Comprehensive income:
Net earnings - - - - - 63,427 - 641 - 64,068
Other comprehensive
income:
Cumulative effect
of accounting
change - - - - - - - - 709
Risk management
fair value
adjustment - - - - - - - - (289)
Reclassification
adjustments - - - - - - - - (709)
Pension liability
adjustment - - - - - - - - (2,092) (2,381)
-------
Comprehensive income 61,687
---------- ----------- ---------- ---------- ---------- ---------- ---------- ---------- -------- ---------
July 31, 2001 2,801.6 35,908.4 - 391.0 112,065 (12,959) - (58,738) (2,381) 37,987
Contribution in
connection with
ESOP compensation
charge - - - - - 5,114 - 51 - 5,165
Common unit cash
distributions - - - - - (72,044) - (727) - (72,771)
Senior unit cash
and accrued
distributions - - - - - (11,030) - (253) - (11,283)
Redemption of
senior units (19.4) - - (0.2) (777) - - - - (777)
Common unit options
exercised - 55.4 - 0.6 - 930 - 9 - 939
Common units issued
in connection
with acquisitions - 117.5 - 1.2 - 2,310 - 23 - 2,333
Comprehensive income:
Net earnings - - - - - 59,359 - 600 - 59,959
Other comprehensive
income:
Risk management
fair value
adjustment - - - - - - - - 136
Pension liability
adjustment - - - - - - - - (527) (391)
-------
Comprehensive income 59,568
---------- ----------- ---------- ---------- ---------- ---------- ---------- ---------- -------- ---------
July 31, 2002 2,782.2 36,081.3 - 392.6 $111,288 $ (28,320) $ - $(59,035) $(2,772) $21,161
========== =========== ========== ========== ========== ========== ========== ========== ======== =========
See notes to consolidated financial statements.
F-5
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
For the year ended July 31,
---------------------------------
2002 2001 2000
---------- ---------- ----------
Cash Flows From Operating Activities:
Net earnings $59,959 $64,068 $ 860
Reconciliation of net earnings to net cash provided
by operating activities
Depreciation and amortization 41,937 56,523 61,633
Employee stock ownership plan compensation charge 5,218 4,843 3,733
Minority interest 771 829 162
Other 4,295 7,555 2,759
Changes in operating assets and liabilities, net of effects
from business acquisitions:
Accounts and notes receivable, net of securitization 19,614 (9,121) (12,609)
Inventories 17,318 11,333 (25,423)
Prepaid expenses and other current assets 1,661 (2,071) (731)
Accounts payable (1,386) (39,792) 10,418
Accrued interest expense (434) 1,157 6,594
Other current liabilities 1,915 2,233 7,140
Other liabilities 2,057 2,302 (1,184)
---------- ---------- ----------
Net cash provided by operating activities 152,925 99,859 53,352
---------- ---------- ----------
Cash Flows From Investing Activities:
Business acquisitions, net of cash acquired (6,294) (4,668) 47,656
Cash paid for acquisition transaction fees - - (15,893)
Capital expenditures - technology initiative (23,114) (100) -
Capital expenditures - other (14,402) (15,148) (20,755)
Net proceeds (payments) - accounts receivable securitization (31,000) 31,000 -
Proceeds from sale leaseback transaction - - 25,000
Other 4,240 1,652 5,743
---------- ---------- ----------
Net cash provided by (used in) investing activities (70,570) 12,736 41,751
---------- ---------- ----------
Cash Flows From Financing Activities:
Distributions (84,075) (69,125) (63,247)
Issuance of common units, net of issuance costs - 84,865 -
Redemption of senior units (777) (83,464) -
Proceeds from issuance of debt - 9,843 226,490
Principal payments on debt (3,069) (26,205) (276,111)
Net reductions to short-term borrowings - (18,342) (2,144)
Cash paid for debt and lease financing costs - (56) (3,163)
Minority interest activity (994) (848) 1,008
Proceeds from exercise of common unit options 939 1,718 -
Cash contribution from general partner 16 - 1,768
Other - (433) -
---------- ---------- ----------
Net cash used in financing activities (87,960) (102,047) (115,399)
---------- ---------- ----------
Increase (decrease) in cash and cash equivalents (5,605) 10,548 (20,296)
Cash and cash equivalents - beginning of year 25,386 14,838 35,134
---------- ---------- ----------
Cash and cash equivalents - end of year $19,781 $25,386 $14,838
========== ========== ==========
Cash paid for interest $57,732 $57,893 $49,176
========== ========== ==========
See notes to consolidated financial statements.
F-6
FERRELLGAS PARTNERS, L.P.
AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
A. Partnership Organization and Formation
Ferrellgas Partners, L.P. (the "Master Limited Partnership" or "MLP") was formed
April 19, 1994, and is a publicly traded limited partnership, owning a 99%
limited partner interest in Ferrellgas, L.P. (the "Operating Partnership" or
"OLP"). The MLP and the OLP (collectively referred to as the "Partnership") are
both Delaware limited partnerships. Both the MLP and the OLP are governed by
partnership agreements that were made effective at the time of formation of the
partnerships. Ferrellgas Partners, L.P. was formed to acquire and hold a limited
partner interest in the Operating Partnership. The Operating Partnership was
formed to acquire, own and operate the propane business and assets of
Ferrellgas, Inc. (the "Company" or "General Partner"), a wholly-owned subsidiary
of Ferrell Companies, Inc. ("Ferrell"). Ferrell owns 17,855,087 of the
outstanding MLP common units. The Company has retained a 1% general partner
interest in Ferrellgas Partners, L.P. and also holds a 1.0101% general partner
interest in the Operating Partnership, representing an effective 2% general
partner interest in the Partnership on a combined basis. As General Partner of
the Partnership, the Company performs all management functions required for the
Partnership.
On July 17, 1998, 100% of the outstanding common stock of Ferrell was purchased
primarily from Mr. James E. Ferrell and his family by a newly established
leveraged employee stock ownership trust ("ESOT") established pursuant to the
Ferrell Companies, Inc. Employee Stock Ownership Plan ("ESOP"). The purpose of
the ESOP is to provide employees of the Company an opportunity for ownership in
Ferrell and indirectly in the MLP. As contributions are made by Ferrell to the
ESOP in the future, shares of Ferrell are allocated to the Company employees'
ESOP accounts.
On December 17, 1999, the MLP's Partnership Agreement was amended to allow for
the issuance of a newly created senior unit, in connection with an acquisition.
Generally, these senior units were to be paid quarterly distributions in
additional senior units equal to 10% per annum. Also, the senior units were
structured to allow for a redemption by the MLP at any time, in whole or in
part, upon payment in cash of the liquidating value of the senior units,
currently $40 per unit, plus the amount of any accrued and unpaid distributions.
The holder of the senior units also had the right, at dates in the future and
subject to certain events and conditions, to convert any outstanding senior
units into common units.
On June 5, 2000, the MLP's Partnership Agreement was amended to allow the
General Partner to have an option in maintaining its 1% general partner interest
concurrent with the issuance of other additional equity. Prior to this
amendment, the General Partner was required to make capital contributions to
maintain its 1% general partner interest concurrent with the issuance of any
additional MLP equity. Also as part of this amendment, the General Partner's
interest in the MLP's Common Units was converted from a General Partner interest
to General Partner units.
On April 6, 2001, the MLP's Partnership Agreement was amended to reflect
modifications made to the senior units, previously issued on December 17, 1999,
and the common units owned by Ferrell. The senior units are to be paid quarterly
distributions in cash equivalent to 10% per annum or $4 per senior unit. The
amendment also granted the holder of the senior units the right, subject to
certain events and conditions, to convert any outstanding senior units into
common units at the earlier of December 31, 2005 or upon the occurrence of a
material event as defined by the Partnership Agreement. Also as part of the
amendment, Ferrell granted the Partnership the ability, until December 31, 2005,
to defer future distributions on the common units held by it, up to an aggregate
outstanding amount of $36,000,000.
F-7
B. Summary of Significant Accounting Policies
(1) Nature of operations: The Partnership is engaged primarily in the
retail distribution of propane and related equipment and supplies in the
United States. The retail market is seasonal because propane is used
primarily for heating in residential and commercial buildings. The
Partnership serves more than 1,000,000 residential, industrial/commercial
and agricultural customers.
(2) Accounting estimates: The preparation of financial statements in
conformity with accounting principles generally accepted in the United
States of America ("GAAP") requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosures of contingent assets and liabilities at the date of the
financial statements and the reported amounts of revenues and expenses
during the reported period. Actual results could differ from these
estimates. Significant estimates impacting the consolidated financial
statements include reserves that have been established for product
liability and other claims.
(3) Principles of consolidation: The accompanying consolidated financial
statements present the consolidated financial position, results of
operations and cash flows of the Partnership and its wholly-owned
subsidiary, Ferrellgas Partners Finance Corp. The Company's 1.0101% General
Partner interest in Ferrellgas, L.P. is accounted for as a minority
interest. The wholly-owned subsidiary of the OLP, Ferrellgas Receivables,
LLC, is accounted for using the equity method of accounting. All material
intercompany profits, transactions and balances have been eliminated.
(4) Cash and cash equivalents: For purposes of the Consolidated Statements
of Cash Flows, the Partnership considers cash equivalents to include all
highly liquid debt instruments purchased with an original maturity of three
months or less.
(5) Inventories: Inventories are stated at the lower of cost or market
using average cost and actual cost methods. The Partnership enters into
commodity derivative contracts involving propane and related products to
hedge, reduce risk and anticipate market movements. The fair value of these
derivative contracts is classified as inventory.
(6) Property, plant and equipment: Property, plant and equipment are stated
at cost less accumulated depreciation. Expenditures for maintenance and
routine repairs are expensed as incurred. Depreciation is calculated using
the straight-line method based on the estimated useful lives of the assets
ranging from two to 30 years. In the first quarter of fiscal 2001, the
Partnership increased the estimate of the residual values of its existing
customer and storage tanks. This change in accounting estimate resulted
from a review by management of its tank values established through an
independent tank valuation obtained in connection with a financing
completed in December 1999. The Partnership, using its best estimates based
on reasonable and supportable assumptions and projections, reviews
long-lived assets for impairment whenever events or changes in
circumstances indicate that the carrying amount of its assets might not be
recoverable.
(7) Goodwill: Goodwill is not amortized and is tested annually for
impairment. Beginning in the first quarter of fiscal 2002, the Partnership
adopted Statement of Financial Accounting Standards (SFAS) No. 142 which
modified the financial accounting and reporting for acquired goodwill and
other intangible assets, including the requirement that goodwill and some
intangible assets no longer be amortized. The Partnership tested goodwill
for impairment at the time the statement was adopted and during the third
quarter of fiscal 2002, and will continue to do so on an annual basis. The
results of these impairment tests did not have a material effect on the
Partnership's financial position, results of operations and cash flows. The
Partnership did not recognize any impairment losses as a result of these
tests.
F-8
(8) Intangible assets: Intangible assets, consisting primarily of customer
lists and noncompete notes, are stated at cost, net of amortization
calculated using either straight-line or accelerated methods over periods
ranging from two to 15 years. The Partnership reviews identifiable
intangibles for impairment in a similar manner as with long-lived assets.
The Partnership, using its best estimates based on reasonable and
supportable assumptions and projections, reviews long-lived assets for
impairment whenever events or changes in circumstances indicate that the
carrying amount of its assets might not be recoverable.
(9) Accounting for derivative commodity contracts: The Partnership enters
into commodity options involving propane and related products to
specifically hedge certain product cost risk. Any changes in the fair value
of these specific cash flow hedge positions are deferred and included in
other comprehensive income and recognized as an adjustment to the overall
purchase price of product in the month the purchase contract is settled.
The Partnership also enters into other commodity forward and futures
purchase/sale agreements and commodity swaps and options involving propane
and related products, which are not specific hedges to a certain product
cost risk, but are used for risk management purposes. To the extent such
contracts are entered into at fixed prices and thereby subject the
Partnership to market risk, the contracts are accounted for using the fair
value method. Under this valuation method, derivatives are carried on the
Consolidated Balance Sheets at fair value with changes in that value
recognized in earnings. The Partnership classifies all gains and losses
from these derivative commodity contracts entered into for product risk
management purposes as cost of product sold on the Consolidated Statements
of Earnings.
(10) Revenue recognition: Sales of propane are recognized by the
Partnership at the time product is delivered to its customers. Revenue from
the sale of propane appliances and equipment is recognized at the time of
delivery or installation. Revenues from repairs and maintenance are
recognized upon completion of the service.
(11) Income taxes: The MLP is a limited partnership. As a result, the MLP's
earnings or losses for Federal income tax purposes are included in the tax
returns of the individual partners, the MLP unitholders. Accordingly, no
recognition has been given to income taxes in the accompanying Consolidated
Financial Statements of the Partnership. Net earnings for financial
statement purposes may differ significantly from taxable income reportable
to MLP unitholders as a result of differences between the tax basis and
financial reporting basis of assets and liabilities and the taxable income
allocation requirements under the Partnership Agreement.
(12) Net earnings per common unit: Net earnings (loss) per common unit is
computed by dividing net earnings, after deducting the General Partner's 1%
interest and accrued and paid senior unit distributions, by the weighted
average number of outstanding common units and the dilutive effect, if any,
of outstanding unit options. There was a less than $0.01 effect on the
dilutive earnings per unit calculation when making the assumption that all
outstanding unit options were exercised into common units.
(13) Unit and stock-based compensation: The Partnership accounts for its
Unit Option Plan and the Ferrell Companies Incentive Compensation Plan
using the intrinsic value method under the provisions of Accounting
Principles Board (APB) No. 25, "Accounting for Stock Issued to Employees,"
and makes the fair value method pro forma disclosures required under the
provisions of SFAS No. 123, "Accounting for Stock-Based Compensation."
(14) Segment information: The Partnership is a single reportable operating
segment engaging in the retail distribution of propane and related
equipment and supplies.
F-9
(15) Adoption of new accounting standards: The Financial Accounting
Standards Board (FASB) recently issued SFAS No. 141 "Business
Combinations", SFAS No. 142 "Goodwill and Other Intangible Assets", SFAS
No. 143 "Accounting for Asset Retirement Obligations", SFAS No. 144
"Accounting for the Impairment or Disposal of Long-lived Assets", SFAS No.
145 "Rescission of FASB Statements No. 4, 44, and 64, Amendment of FASB
Statement No. 13, and Technical Corrections", and SFAS No. 146 "Accounting
for Costs Associated with Exit or Disposal Activities."
SFAS No. 141 requirements include, among other things, that all business
combinations be accounted for by a single method - the purchase method. It
applies to all business combinations initiated after June 30, 2001. The
Partnership has historically accounted for business combinations using the
purchase method; therefore, this new statement will not have a substantial
impact on how the Partnership accounts for future combinations.
SFAS No. 142 modified the financial accounting and reporting for acquired
goodwill and other intangible assets, including the requirement that
goodwill and some intangible assets no longer be amortized. The Partnership
adopted SFAS No. 142 beginning in the first quarter of fiscal 2002. This
adoption resulted in a reclassification to goodwill of both assembled
workforce and other intangible assets. Although there was no cash flow
effect, the Partnership's amortization expense decreased by $10,600,000 in
fiscal 2002, compared to the amortization that would have been recorded had
the new accounting statement not been issued. This new standard also
required us to test goodwill for impairment at the time the standard was
adopted and also on an annual basis. The results of these impairment tests
did not have a material effect on the Partnership's financial position,
results of operations and cash flows. The Partnership did not recognize any
impairment losses as a result of these tests.
SFAS No. 143 requires the recognition of a liability if a company has a
legal or contractual financial obligation in connection with the retirement
of a tangible long-lived asset. The Partnership will implement SFAS No. 143
beginning in the fiscal year ending July 31, 2003, and expects to record a
one-time reduction to earnings during the first quarter of fiscal 2003, as
a cumulative change in accounting principle, of approximately $2,800,000.
The Partnership believes the implementation will not have a material
ongoing effect on its financial position, results of operations and cash
flows.
SFAS No. 144 modifies the financial accounting and reporting for long-lived
assets to be disposed of by sale and it broadens the presentation of
discontinued operations to include more disposal transactions. The
Partnership will implement SFAS No. 144 beginning in the fiscal year ending
July 31, 2003, and believes the implementation will not have a material
effect on its financial position, results of operations and cash flows.
SFAS No. 145 eliminates the requirement that material gains and losses
resulting from the early extinguishment of debt be classified as an
extraordinary item in the results of operations. Instead, companies must
evaluate whether the transaction meets both the criteria of being unusual
in nature and infrequent in occurrence. Other aspects of SFAS No. 145
relating to accounting for intangibles assets of motor carriers and
accounting for certain lease modifications do not currently apply to the
Partnership. The Partnership will implement SFAS No. 145 beginning in the
fiscal year ending July 31, 2003, and believes the implementation will not
have a material effect on its financial position, results of operations and
cash flows.
SFAS No. 146 modifies the financial accounting and reporting for costs
associated with exit or disposal activities. This statement requires that a
liability for a cost associated with an exit or disposal activity be
recognized when the liability is incurred. Additionally, the statement
requires the liability to be recognized and measured initially at fair
value. Under previous rules, liabilities for exit costs were recognized at
the date of the entity's commitment to an exit plan. The Partnership will
adopt and implement SFAS No. 146 for any exit or disposal activities that
are initiated after July 31, 2002. The Partnership believes the
implementation will not have a material effect on its financial position,
results of operations and cash flows.
F-10
(16) Reclassifications: Certain reclassifications have been made to the
prior years' Consolidated Financial Statements to conform to the current
year's Consolidated Financial Statements' presentation.
C. Quarterly Distributions of Available Cash
The Partnership makes quarterly cash distributions of all of its "available
cash", generally defined as consolidated cash receipts less consolidated
cash disbursements and net changes in reserves established by the General
Partner for future requirements. Reserves are retained in order to provide
for the proper conduct of the Partnership business, or to provide funds for
distributions with respect to any one or more of the next four fiscal
quarters. Distributions are made within 45 days after the end of each
fiscal quarter ending January, April, July and October to holders of record
on the applicable record date.
Distributions by the MLP in an amount equal to 100% of its available cash,
as defined in its Partnership Agreement, will be made to the senior and
common unitholders and the general partner. Additionally, the payment of
incentive distributions to the holders of incentive distribution rights
will be made to the extent that certain target levels of cash distributions
are achieved. The senior units have certain distribution and preference
rights over the common units. The publicly held common units have certain
distribution preference rights over the common units held by Ferrell
Companies.
On April 6, 2001, the Partnership modified the structure of its outstanding
senior units and increased the cash distribution coverage to its publicly
held common unitholders. Among other changes, the senior units were
modified to allow the holder to be paid a quarterly distribution in cash
instead of in additional senior unit distributions. See Note A for
additional information about the modifications to the senior units. In
addition, Ferrell Companies, Inc., the beneficial owner of 17,855,087
common units, granted the Partnership the ability to defer future
distributions on the common units held by it up to an aggregate outstanding
amount of $36,000,000. The ability to defer distributions to Ferrell
provides the MLP's public common unitholders distribution support until
December 31, 2005. This new distribution support is available if the
Partnership's available cash for any fiscal quarter is insufficient to pay
all of the common unitholders their quarterly distribution. The MLP will
first pay a distribution to the senior units and then will pay a
distribution out of the remaining available cash to the publicly-held
common units. Any remaining available cash will then be used to pay a
distribution on the common units held by Ferrell. Any quarterly
distribution paid per unit to the publicly-held common units that is not
able to be paid on the Ferrell-owned common units will be deferred, within
certain limits, and paid to Ferrell in future quarters when available cash
is sufficient. If insufficient available cash should exist for a particular
quarter or any previous deferred distributions to Ferrell remain
outstanding, the distribution declared per common unit may not be more than
the highest quarterly distribution paid on the common units for any of the
immediately preceding four fiscal quarters. If the cumulative amount of
deferred quarterly distributions to Ferrell were to reach $36,000,000, the
common units held by Ferrell will then be paid in the same priority as the
publicly-held common units. After payment of all required distributions for
any subsequent period, the MLP will use any remaining available cash to
reduce any amount previously deferred on the common units held by Ferrell.
Reductions in amounts previously deferred will then again be available for
future deferrals to Ferrell through December 31, 2005. In connection with
these transactions, during fiscal 2001 the MLP incurred $3,277,000 in
banking, legal and other professional fees that are classified as other
charges in the Consolidated Statements of Earnings.
F-11
D. Supplemental Balance Sheet Information
Inventories consist of:
(in thousands) 2002 2001
-------- --------
Propane gas and related products $29,169 $45,966
Appliances, parts and supplies 18,865 19,318
-------- --------
$48,034 $65,284
======== ========
In addition to inventories on hand, the Partnership enters into contracts
to buy product for supply purposes. Nearly all of these contracts have
terms of less than one year and most call for payment based on market
prices at the date of delivery. All fixed price contracts have terms of
less than one year. As of July 31, 2002, in addition to the inventory on
hand, the Partnership had committed to make net delivery of approximately
7,061,000 gallons at a fixed price.
Property, plant and equipment consist of:
Estimated
(in thousands) useful lives 2002 2001
------------ --------- ---------
Land and improvements 2-20 $ 40,781 $ 41,191
Buildings and improvements 20 54,453 54,384
Vehicles, including transport trailers 8-20 77,226 76,611
Furniture and fixtures 5 8,730 9,523
Bulk equipment and district facilities 5-30 93,816 90,930
Tanks and customer equipment 5-30 473,324 472,593
Computer equipment and software 2-5 29,530 25,515
Computer software development in progress n/a 29,904 100
Other 2,652 3,281
--------- ---------
810,416 774,128
Less: accumulated depreciation 303,885 282,934
--------- ---------
$506,531 $491,194
========= =========
In a non-cash transaction, the Partnership has recognized payables as of
July 31, 2002, totaling $6,956,000 related to the development of new
computer software. The Partnership capitalized $697,000 of interest expense
related to the development of computer software for the year ended July 31,
2002. Depreciation expense totaled $27,915,000, $28,332,000, and
$37,941,000 for the fiscal years ended July 31, 2002, 2001, and 2000,
respectively. In the first quarter of fiscal 2001, the Partnership
increased the estimate of the residual values of its existing customer and
storage tanks. Due to this change in the tank residual values, depreciation
expense decreased by approximately $12,000,000 in both fiscal 2002 and 2001
or $0.33 and $0.38 per common unit, respectively, as compared to the
depreciation that would have been recorded using the previously estimated
residual values.
F-12
Other current liabilities consist of:
(in thousands) 2002 2001
-------- --------
Accrued interest $22,382 $22,816
Accrued payroll 24,068 20,236
Accrued insurance 9,409 8,056
Other 33,202 26,502
-------- --------
$89,061 $77,610
======== ========
E. Accounts Receivable Securitization
On September 26, 2000, the OLP entered into an account receivable
securitization facility with Bank One, NA. As part of this renewable
364-day facility, the OLP transfers an interest in a pool of its trade
accounts receivable to Ferrellgas Receivables, LLC, a wholly-owned, special
purpose entity, which sells its interest to a commercial paper conduit of
Banc One, NA. The OLP does not provide any guarantee or similar support to
the collectability of these receivables. The OLP structured the facility
using a wholly-owned, qualifying special purpose entity in order to
facilitate the transaction as required by Banc One, N.A. and to comply with
the Partnership's various debt covenants. The OLP remits daily to this
special purpose entity funds collected on the pool of trade receivables
held by Ferrellgas Receivables. The Partnership renewed the facility
effective September 25, 2001, for a 364-day commitment with Bank One, NA
and intends to renew the facility for an additional 364-day commitment on
September 24, 2002. From the inception of this facility in September 2000
through July 31, 2002, the Partnership's cash flows related to this
facility between the OLP and Ferrellgas Receivables are detailed as
follows:
(in thousands) 2002 2001
---------- ----------
Proceeds from new securitizations $ - $ 115,000
Proceeds from collections reinvested in revolving period
securitizations 390,677 725,955
Remittance of amounts collected on securitizations (421,677) (809,955)
---------- ----------
Net proceeds (payments) - accounts receivable securitization $ (31,000) $ 31,000
========== ==========
Cash invested in unconsolidated subsidiary $ 1,017 $ 3,399
========== ==========
The level of funding available from this facility is currently limited to
$60,000,000. In accordance with SFAS No. 140, "Accounting for Transfers and
Servicing of Financial Assets and Extinguishments of Liabilities," this
transaction is reflected on the Partnership's Consolidated Financial
Statements as a sale of accounts receivable and an investment in an
unconsolidated subsidiary. The OLP retained servicing rights and the right
to collect finance charges, however, the assets related to these retained
interests at July 31, 2002 and 2001, had no material effect on the
Consolidated Balance Sheet. The following table provides amounts recorded
on the Partnership's statement of earnings and balance sheet.
(in thousands) 2002 2001
-------- --------
Statement of earnings information
Loss on sale of receivables $ 3,862 $ 7,816
Equity in earnings of unconsolidated subsidiary (1,843) 2,205
Service income (1,285) (1,326)
-------- --------
Amount included in "Loss (gain) on disposal of assets and other" $ 734 $ 8,695
======== ========
Balance sheet information
Investment in unconsolidated subsidiary, included in "other assets" $ - $ 7,225
======== ========
F-13
These amounts reported in the Consolidated Statements of Earnings
approximate the financing cost of issuing commercial paper backed by these
accounts receivable plus an allowance for doubtful accounts associated with
the outstanding receivables transferred to Ferrellgas Receivables.
F. Goodwill
SFAS No. 142 modified the financial accounting and reporting for acquired
goodwill and other intangible assets, including the requirement that
goodwill and some intangible assets no longer be amortized. The Partnership
adopted SFAS No. 142 beginning in the first quarter of fiscal 2002. This
adoption resulted in a reclassification to goodwill of both assembled
workforce and other intangible assets classified as other assets with
remaining book value of $10,019,000. The changes in the carrying amount of
goodwill for the year ended July 31, 2002, are as follows:
(in thousands) Intangible Other
Goodwill Assets Assets
--------- ---------- --------
Balance as of July 31, 2001, net of accumulated
amortization $114,171 $116,747 $16,101
Reclassified to goodwill 10,019 (8,221) (1,798)
Additions during the period - 3,866 -
Amortization expense - (14,022) -
Reduction of investment in unconsolidated (7,225)
subsidiary (see Note E) - -
Other changes - (200) (3,654)
--------- ---------- --------
Balance as of July 31, 2002 $124,190 $ 98,170 $ 3,424
========= ========== ========
The remaining intangible assets are subject to amortization. The following
table discloses our net earnings for the fiscal years ended July 31, 2001
and 2000, adding back the amortization expense related to goodwill and some
intangible assets that are no longer amortized.
For the year ended July 31,
-------------------------------
(in thousands) 2002 2001 2000
-------- -------- --------
Reported net earnings $59,959 $64,068 $ 860
Add back: Goodwill amortization - 11,308 6,474
-------- -------- --------
Adjusted net earnings $59,959 $75,376 $7,334
======== ======== ========
Basic and diluted earnings per common unit:
For the year ended July 31,
------------------------------
2002 2001 2000
-------- -------- --------
Reported net earnings (loss) available to common unitholders $1.34 $1.43 $(0.32)
Goodwill amortization - 0.32 0.23
-------- -------- --------
Adjusted net earnings (loss) available to common unitholders $1.34 $1.75 $(0.09)
======== ======== ========
F-14
G. Intangible Assets, net
Intangible assets, net consist of:
July 31, 2002 July 31, 2001
------------------------------------------- --------------------------------------------
Gross Gross
Carrying Accumulated Carrying Accumulated
(in thousands) Amount Amortization Net Amount Amortization Net
--------- ------------- --------- --------- ------------- ---------
Customer lists $208,662 $(124,860) $83,802 $207,667 $(114,679) $92,988
Non-compete agreements 62,893 (48,525) 14,368 60,222 (44,684) 15,538
Assembled workforce - - - 9,600 (1,379) 8,221
--------- ------------- --------- --------- ------------- ---------
Total $271,555 $(173,385) $98,170 $277,489 $(160,742) $116,747
========= ============= ========= ========= ============= =========
Customer lists have estimated lives of 15 years, while non-compete
agreements have estimated lives ranging from two to 10 years.
(in thousands)
Aggregate Amortization Expense:
2002 2001 2000
-------- -------- --------
For the year ended July 31, $14,022 $16,883 $17,218
(in thousands)
Estimated Amortization Expense:
For the year ended July 31, 2003 $11,656
For the year ended July 31, 2004 10,682
For the year ended July 31, 2005 10,150
For the year ended July 31, 2006 9,631
For the year ended July 31, 2007 8,991
H. Long-Term Debt
Long-term debt consists of:
(in thousands) 2002 2001
-------- --------
Senior Notes
Fixed rate, 7.16% due 2005-2013 (1) $350,000 $350,000
Fixed rate, 9.375%, due 2006 (2) 160,000 160,000
Fixed rate, 8.8%, due 2006-2009 (3) 184,000 184,000
Notes payable, 7.6% and 7.9% weighted
average interest rates, respectively,
due 2002 to 2011 12,177 12,566
-------- --------
706,177 706,566
Less: current portion, included in other
current liabilities 2,319 1,784
-------- --------
$703,858 $704,782
======== ========
F-15
(1) The OLP fixed rate Senior Notes ("$350 million Senior Notes"), issued
in August 1998, are general unsecured obligations of the OLP and rank
on an equal basis in right of payment with all senior indebtedness of
the OLP and senior to all subordinated indebtedness of the OLP. The
outstanding principal amount of the Series A, B, C, D and E Notes
shall be due on August 1, 2005, 2006, 2008, 2010, and 2013,
respectively. In general, the OLP does not have the option to prepay
the Notes prior to maturity without incurring prepayment penalties.
(2) The Partnership has a commitment to redeem on September 24, 2002, the
MLP fixed rate Senior Secured Notes ("MLP Senior Secured Notes"),
issued in April 1996, with the proceeds expected from $170,000,000 of
MLP fixed rate Senior Notes. The Partnership anticipates that it will
recognize an approximate $7,100,000 charge to earnings related to the
premium and other costs incurred to redeem the notes plus the
write-off of financing costs related to the original issuance of the
MLP Senior Secured Notes. The MLP Senior Secured Notes are secured by
the MLP's partnership interest in the OLP. The MLP Senior Secured
Notes bear interest from the date of issuance, payable semi-annually
in arrears on June 15 and December 15 of each year.
(3) The OLP fixed rate Senior Notes ("$184 million Senior Notes"), issued
in February 2000, are general unsecured obligations of the OLP and
rank on an equal basis in right of payment with all senior
indebtedness of the OLP and senior to all subordinated indebtedness of
the OLP. The outstanding principal amount of the Series A, B and C
Notes are due on August 1, 2006, 2007 and 2009, respectively. In
general, the OLP does not have the option to prepay the Notes prior to
maturity without incurring prepayment penalties.
At July 31, 2002, the unsecured $157,000,000 Credit Facility (the "Credit
Facility"), expiring June 2003, consisted of a $117,000,000 unsecured
working capital, general corporate and acquisition facility, including a
letter of credit facility, and a $40,000,000 revolving working capital
facility. This $40,000,000 facility is subject to an annual reduction in
outstanding balances to zero for thirty consecutive days. All borrowings
under the Credit Facility bear interest, at the borrower's option, at a
rate equal to either a) LIBOR plus an applicable margin varying from 1.25%
to 2.25% or, b) the bank's base rate plus an applicable margin varying from
0.25% to 1.25%. The bank's base rate at July 31, 2002 and 2001 was 4.75%
and 6.75%, respectively. In addition, a commitment fee is payable on the
daily unused portion of the credit facility (generally a per annum rate of
0.0375% at July 31, 2002).
The Partnership had no short-term borrowings outstanding under the credit
facility at July 31, 2002 and 2001. Letters of credit outstanding, used
primarily to secure obligations under certain insurance arrangements,
totaled $40,614,000 and $46,660,000, respectively. At July 31, 2002, the
Partnership had $116,386,000 of funding available. The Partnership incurred
commitment fees of $445,000 and $460,000 in fiscal 2002 and 2001,
respectively. Effective July 16, 2001, the credit facility was amended to
increase the letter of credit sub-facility availability from $60,000,000 to
$80,000,000.
Effective April 27, 2000, the MLP entered into an interest rate swap
agreement with Bank of America, related to the semi-annual interest payment
due on the MLP Senior Secured notes. The swap agreement, which was
terminated at the option of the counterparty on June 15, 2001, required the
counterparty to pay the stated fixed interest rate every six months. In
exchange, the MLP was required to make quarterly floating interest rate
payments based on an annual interest rate equal to the three month LIBOR
interest rate plus 1.655% applied to the same notional amount of
$160,000,000. The Partnership resumed paying the stated fixed interest rate
effective after June 15, 2001.
F-16
On December 17, 1999, in connection with the purchase of Thermogas, LLC
("Thermogas acquisition") (see Note P), the OLP assumed a $183,000,000 loan
that was originally issued by Thermogas, LLC ("Thermogas") and had a
maturity date of June 30, 2000. On February 28, 2000, the OLP issued
$184,000,000 of Senior Notes at an average interest rate of 8.8% in order
to refinance the $183,000,000 loan. The additional $1,000,000 in borrowings
was used to fund debt issuance costs.
The MLP Senior Secured Notes, the $350 million and $184 million Senior
Notes and the Credit Facility agreement contain various restrictive
covenants applicable to the MLP and OLP and its subsidiaries, the most
restrictive relating to additional indebtedness. In addition, the
Partnership is prohibited from making cash distributions of the Minimum
Quarterly Distribution if a default or event of default exists or would
exist upon making such distribution, or if the Partnership fails to meet
certain coverage tests. The Partnership is in compliance with all
requirements, tests, limitations and covenants related to these debt
agreements.
The scheduled annual principal payments on long-term debt are to be
$2,319,000 in 2003, $2,134,000 in 2004, $2,299,000 in 2005, $271,313,000 in
2006, $59,039,000 in 2007 and $369,073,000 thereafter.
I. Partners' Capital
On July 31, 2002, the Partnership's capital consisted of 2,782,211 senior
units, 36,081,203 common units, and 392,556 general partner units which
equal a 1% General Partner interest. The Partnership Agreement contains
specific provisions for the allocation of net earnings and loss to each of
the partners for purposes of maintaining the partner capital accounts.
In connection with the Thermogas acquisition on December 17, 1999 (See Note
P) , the Partnership issued 4,375,000 senior units to a subsidiary of The
Williams Companies, Inc. ("Williams"). Ferrellgas, Inc. contributed
$1,768,000 to Ferrellgas Partners, L.P. and $1,803,000 to Ferrellgas, L.P.
in order to maintain its 1% and 1.0101% general partner interest in each
respective entity. On April 6, 2001, an entity owned by James E. Ferrell,
the Chairman, Chief Executive Officer and President of the General Partner,
purchased all senior units held by Williams, who prior to the transaction
agreed to certain modifications to the senior units. See Note A for more
information on the modifications to the senior units.
The Partnership maintains shelf registration statements for common units
representing limited partner interests in the Partnership. One of the shelf
registration statements allows for common units to be issued from time to
time by the Partnership in connection with the Partnership's acquisition of
other businesses, properties or securities in business combination
transactions. The Partnership also maintains another shelf registration
statement for the issuance of common units, deferred participation units,
warrants and debt securities. The Partnership Agreement allows the General
Partner to issue an unlimited number of additional Partnership general and
limited interests and other equity securities of the Partnership for such
consideration and on such terms and conditions as shall be established by
the General Partner without the approval of any unitholders. On June 8,
2001, the Partnership received $84,865,000 net of issuance costs pursuant
to the issuance of 4,500,000 common units to the public. The Partnership
then used these proceeds to redeem 2,048,697 senior units and related
accrued but unpaid distributions. These common units issued to the public
on June 8, 2001, were entitled to the same distribution to be paid to the
already outstanding publicly held common units for the quarter ended July
31, 2001. The Partnership also made redemptions of 37,915 senior units in
July 2001 and 19,411 in February 2002. The Partnership issued 55,350 and
101,250 common units during the fiscal year ended July 31, 2002 and 2001,
respectively, pursuant to the unit option plan (see Note N). The
Partnership issued 117,487 common units as part of the purchase price of
acquisitions during the fiscal year ended July 31, 2002.
F-17
During 1994, the Partnership issued subordinated units, all of which were
held by Ferrell for which there was no established public trading market.
Effective August 1, 1999, the subordinated units were converted to common
units because certain financial tests, which were primarily related to
making the minimum quarterly distribution on all units, were satisfied for
each of the three consecutive four quarter periods ended July 31, 1999.
J. Derivatives
SFAS No. 133 "Accounting for Derivative Instruments and Hedging
Activities", as amended by SFAS No. 137 and SFAS No. 138, requires all
derivatives (with certain exceptions), whether designated in hedging
relationships or not, to be recorded on the Consolidated Balance Sheet at
fair value. As a result of implementing SFAS No. 133 at the beginning of
fiscal 2001, the Partnership recognized in its first quarter of fiscal
2001, gains totaling $709,000 and $299,000 in accumulated other
comprehensive income and the Consolidated Statements of Earnings,
respectively. In addition, beginning in the first quarter of fiscal 2001,
the Partnership recorded subsequent changes in the fair value of positions
qualifying as cash flow hedges in accumulated other comprehensive income
and changes in the fair value of other positions in the Consolidated
Statements of Earnings. The Partnership's overall objective for entering
into derivative contracts for the purchase of product is related to
hedging, risk reduction and to anticipate market movements. Other
derivatives are entered into to reduce interest rate risk associated with
long term debt and lease obligations. Fair value hedges are derivative
financial instruments that hedge the exposure to changes in the fair value
of an asset or a liability or an identified portion thereof attributable to
a particular risk. Cash flow hedges are derivative financial instruments
that hedge the exposure to variability in expected future cash flows
attributable to a particular risk. The Partnership uses cash flow hedges to
manage exposures to product purchase price risk and uses both fair value
and cash flow hedges to manage exposure to interest rate risks.
Fluctuations in the wholesale cost of propane expose the Partnership to
purchase price risk. The Partnership purchases propane at various prices
that are eventually sold to its customers, exposing the Partnership to
future product price fluctuations. Also, certain forecasted transactions
expose the Partnership to purchase price risk. The Partnership monitors its
purchase price exposures and utilizes product hedges to mitigate the risk
of future price fluctuations. Propane is the only product hedged with the
use of product hedge positions. The Partnership uses derivative contracts
to hedge a portion of its forecasted purchases for up to one year in the
future. These derivatives are designated as cash flow hedging instruments.
Because these derivatives are designated as cash flow hedges, the effective
portions of changes in the fair value of the derivatives are recorded in
other comprehensive income (OCI) and are recognized in the Consolidated
Statements of Earnings when the forecasted transaction impacts earnings.
The $136,000 risk management fair value adjustment classified as other
comprehensive income in the Consolidated Statements of Partners' Capital at
July 31, 2002, will be recognized in the Consolidated Statements of
Earnings during fiscal 2003. Changes in the fair value of cash flow hedges
due to hedge ineffectiveness, if any, are recognized in cost of product
sold on the Consolidated Statements of Earnings. The fair value of the
derivatives related to purchase price risk are classified on the
Consolidated Balance Sheets as inventories.
Through its risk management trading activities, the Partnership also
purchases and sells derivatives that are not designated as accounting
hedges to manage other risks associated with commodity prices. Emerging
Issues Task Force issue 98-10 "Accounting for Contracts Involved in Energy
Trading and Risk Management Activities" applies to these activities. The
types of contracts utilized in these activities include energy commodity
forward contracts, options and swaps traded on the over-the-counter
financial markets, and futures and options traded on the New York
Mercantile Exchange. The Partnership utilizes published settlement prices
F-18
for exchange traded contracts, quotes provided by brokers and estimates of
market prices based on daily contract activity to estimate the fair value
of these contracts. The changes in fair value of these risk management
trading activities are recognized as they occur in cost of product sold in
the Consolidated Statements of Earnings. During fiscal years ended July 31,
2002, 2001 and 2000, the Partnership recognized risk management trading
gains (losses) related to derivatives not designated as accounting hedges
of $(6,148,000), $23,320,000, and $28,413,000, respectively.
Estimates related to our risk management trading activities are sensitive
to uncertainty and volatility inherent in the energy commodities markets
and actual results could differ from these estimates. Assuming a
hypothetical 10% adverse change in prices for the delivery month of all
energy commodities, the potential loss in future earnings of such a change
is estimated at $1,100,000 for risk management trading activities as of
July 31, 2002. The preceding hypothetical analysis is limited because
changes in prices may or may not equal 10%.
The following table summarizes the change in the unrealized fair value of
contracts from risk management trading activities for the fiscal years
ended July 31, 2002 and 2001. This table summarizes the contracts where
settlement has not yet occurred.
Fiscal year ended
(in thousands) July 31,
--------------------------
2002 2001
---------- ----------
Unrealized (losses) in fair value of contracts outstanding
at beginning of year $(12,587) $ (359)
Unrealized gains and (losses) recognized at inception - -
Unrealized gains and (losses) recognized as a result of changes in
valuation techniques or assumptions - -
Other unrealized gains and (losses) recognized (6,148) 23,320
Less: realized gains and (losses) recognized (14,166) 35,548
---------- ----------
Unrealized (losses) in fair value of contracts outstanding at end of year $ (4,569) $ (12,587)
========== ==========
The following table summarizes the maturity of these contracts for the
valuation methodologies we utilize as of July 31, 2002 and 2001. This table
summarizes the contracts where settlement has not yet occurred.
(in thousands) Fair Value of Contracts
at Period-End
---------------------------------
Maturity
greater than 1
Maturity year
less than and less than
Source of Fair Value 1 year 18 months
------------------------------------------------------------- ---------- --------------
Prices actively quoted $ (328) $ -
Prices provided by other external sources (4,225) (16)
Prices based on models and other valuation methods - -
---------- --------------
Unrealized (losses) in fair value of contracts outstanding
at July 31, 2002 $(4,553) $ (16)
========== ==============
Prices actively quoted $(2,535) $ -
Prices provided by other external sources (4,061) (5,991)
Prices based on models and other valuation methods - -
---------- --------------
Unrealized (losses) in fair value of contracts outstanding
at July 31, 2001 $(6,596) $(5,991)
========== ==============
F-19
The following table summarizes the gross transaction volumes in barrels
(one barrel equals 42 gallons) for risk management trading contracts that
were physically settled for the years ended July 31, 2002, 2001 and 2000:
(in thousands)
Fiscal year ended July 31, 2002 11,162
Fiscal year ended July 31, 2001 18,539
Fiscal year ended July 31, 2000 42,284
The Partnership also uses forward contracts, not designated as accounting
hedges under SFAS No. 133, to help reduce the price risk related to sales
made to its propane customers. These forward contracts meet the requirement
to qualify as normal purchases and sales as defined in SFAS No. 133, as
amended by SFAS No. 137 and SFAS No. 138, and thus are not adjusted to fair
market value.
As of July 31, 2002, the Partnership holds $706,177,000 in primarily fixed
rate debt and $156,000,000 in variable rate operating leases. Fluctuations
in interest rates subject the Partnership to interest rate risk. Decreases
in interest rates increase the fair value of the Partnership's fixed rate
debt, while increases in interest rates subject the Partnership to the risk
of increased interest expense related to its variable rate debt and
operating leases.
The Partnership enters into fair value and cash flow hedges to help reduce
its overall interest rate risk. Interest rate swaps were used to hedge the
exposure to changes in the fair value of fixed rate debt due to changes in
interest rates. The fair value of interest rate derivatives that are
considered fair value or cash flow hedges are classified either as other
current or long-term assets or as other current or long-term liabilities on
the Consolidated Balance Sheets. Changes in the fair value of the fixed
rate debt and any related fair value hedges are recognized as they occur in
interest expense in the Consolidated Statements of Earnings. There were no
such fair value hedges outstanding at July 31, 2002. Interest rate caps are
used to hedge the risk associated with rising interest rates and their
effect on forecasted transactions related to variable rate debt and lease
obligations. These interest rate caps are designated as cash flow hedges
and are outstanding at July 31, 2002. Thus, the effective portions of
changes in the fair value of the hedges are recorded in OCI at interim
periods and are recognized as interest expense in the Consolidated
Statements of Earnings when the forecasted transaction impacts earnings.
Cash flow hedges are assumed to hedge the risk of changes in cash flows of
the hedged risk.
K. Transactions with Related Parties
The Partnership has no employees and is managed and controlled by the
General Partner. Pursuant to the Partnership Agreement, the General Partner
is entitled to reimbursement for all direct and indirect expenses incurred
or payments it makes on behalf of the Partnership, and all other necessary
or appropriate expenses allocable to the Partnership or otherwise
reasonably incurred by the General Partner in connection with operating the
Partnership's business. These costs, which totaled $197,863,000,
$194,519,000, and $179,033,000 for the years ended July 31, 2002, 2001, and
2000, respectively, include compensation and benefits paid to officers and
employees of the General Partner and general and administrative costs.
On December 12, 2001, the Partnership issued 37,487 common units to Ferrell
Propane, Inc., a subsidiary of the General Partner in connection with the
acquisition of Blue Flame Bottle Gas (see Note P). The common unit issuance
compensated Ferrell Propane for its retention of $725,000 of certain tax
liabilities of Blue Flame.
F-20
During fiscal 2000, Williams became a related party to the Partnership due
to the Partnership's issuance of 4,375,000 senior units to a subsidiary of
Williams as part of the Thermogas acquisition (See Notes I and P). In a
noncash transaction, during fiscal 2001 and 2000, the Partnership paid
quarterly senior unit distributions to Williams of $11,108,000 and
$9,422,000, respectively, using additional senior units. In April 2001,
Williams sold all its senior units to JEF Capital Management, Inc., an
entity owned by James E. Ferrell, Chairman, Chief Executive Officer and
President of the General Partner, and thereafter, ceased to be a related
party of the Partnership. During fiscal 2001 and 2000, the Partnership
recognized wholesale sales to Williams of $493,000 and $2,091,000,
respectively. In connection with its normal purchasing and risk management
activities, the Partnership entered into, with Williams as a counterparty,
certain purchase, forward, futures, option and swap contracts. During
fiscal 2001 and 2000 the Partnership recognized a net increase (decrease)
to cost of sales of $(4,456,000) and $3,645,000, respectively, related to
these activities.
During fiscal 2000, Williams provided propane supply and general and
administrative services to the Partnership to assist in the integration of
the acquisition. The Partnership paid $67,547,000, $4,062,000 and $176,000
to Williams in fiscal 2000 and classified these costs to cost of product
sold, general and administrative expenses and operating expenses,
respectively.
On April 6, 2001, Williams approved amendments to the MLP partnership
agreement related to certain terms of the senior units. Williams then sold
all of the senior units for a purchase price of $195,529,000 plus accrued
and unpaid distributions to JEF Capital Management. The senior units
currently have all the same terms and preference rights in distributions
and liquidation as when the units were owned by Williams.
During fiscal 2001, the Partnership paid to JEF Capital Management
$83,464,000 to redeem a total of 2,086,612 senior units and $5,750,000 in
senior unit distributions. During fiscal 2002, the Partnership paid JEF
Capital Management $776,445 to redeem a total of 19,411 senior units and
$11,192,000 in senior unit distributions. In a noncash transaction, the
Partnership accrued a senior unit distribution of $2,782,211 that will be
paid to JEF Capital Management on September 13, 2002.
Ferrell International Limited, FI Trading, Inc. and Ferrell Resources, LLC
are beneficially owned by James E. Ferrell and thus are affiliates of the
Partnership. The Partnership enters into transactions with Ferrell
International Limited and FI Trading in connection with its risk management
activities and does so at market prices in accordance with an affiliate
trading policy approved by the General Partner's Board of Directors. These
transactions include forward, option and swap contracts and are all
reviewed for compliance with the policy. During fiscal 2002, 2001 and 2000,
the Partnership recognized net receipts (disbursements) from purchases,
sales and commodity derivative transactions of $10,692,000, $(28,140,000),
and $(8,508,000), respectively. These net purchases, sales and commodity
derivative transactions with Ferrell International Limited and FI Trading,
Inc. are classified as cost of product sold. Amounts due from Ferrell
International Limited at July 31, 2002 and 2001 were $396,000 and $0,
respectively. Amounts due to Ferrell International Limited at July 31, 2002
and 2001 were $266,000 and $0, respectively.
During fiscal 2002, 2001 and 2000, Ferrell International Limited, FI
Trading, Inc. and Ferrell Resources, LLC paid the Partnership a total of
$40,000, $40,000, and $313,000, respectively, for accounting and
administration services.
The Partnership also leased propane tanks from Ferrell Propane, Inc., a
subsidiary of the General Partner from October 1998 until February 2002, at
which time, Ferrell Propane sold all its tanks to an unrelated entity. The
Partnership recognized $300,000, $515,000, and $515,000 of lease expense
during fiscal years 2002, 2001, and 2000.
F-21
L. Contingencies and Commitments
The Partnership is threatened with or named as a defendant in various
lawsuits that, among other items, claim damages for product liability. It
is not possible to determine the ultimate disposition of these matters;
however, management is of the opinion that there are no known claims or
contingent claims that will have a material adverse effect on the financial
condition, results of operations or cash flows of the Partnership.
Currently, the Partnership is not a party to any legal proceedings other
than various claims and lawsuits arising in the ordinary course of
business.
On December 6, 1999, the OLP entered into, with Banc of America Leasing &
Capital LLC, a $25,000,000 operating lease involving the sale-leaseback of
a portion of the OLP's customer tanks. This operating lease has a term that
expires June 30, 2003 and may be extended for two additional one-year
periods at the option of the OLP, if such extension is approved by the
lessor. On December 17, 1999, immediately prior to the closing of the
Thermogas acquisition (See Note P), Thermogas entered into, with Banc of
America Leasing & Capital LLC, a $135,000,000 operating lease involving a
portion of its customer tanks. In connection with the Thermogas
acquisition, the OLP assumed all obligations under the $135,000,000
operating lease, which has terms and conditions similar to the December 6,
1999, $25,000,000 operating lease discussed above. Prior to the end of
these lease terms, the Partnership intends to secure additional financing
in order to purchase the related customer tanks. No assurances can be given
that such financing will be obtained or, if obtained, such financing will
be on terms equally favorable to the Partnership.
Effective June 2, 2000, the OLP entered into an interest rate cap agreement
("Cap Agreement") with Bank of America, related to variable quarterly rent
payments due pursuant to two operating tank lease agreements. The variable
quarterly rent payments are determined based upon a floating LIBOR based
interest rate. The Cap Agreement, which expires June 30, 2003, requires
Bank of America to pay the OLP at the end of each March, June, September
and December the excess, if any, of the applicable three month floating
LIBOR interest rate over 9.3%, the cap, applied to the total obligation due
each quarter under the two operating tank lease agreements. The total
obligation under these two operating tank lease agreements as of July 31,
2002 and 2001 was $156,000,000 and $157,600,000, respectively.
The 2,782,211 senior units outstanding as of July 31, 2002 have a
liquidating value of $40 per unit or $111,288,000. The senior units are
redeemable by the Partnership at any time, in whole or in part, upon
payment in cash of the liquidating value of the senior units, currently $40
per unit, plus the amount of any accrued and unpaid distributions. The
holder of the senior units has the right, subject to certain events and
conditions, to convert any outstanding senior units into common units at
the earlier of December 31, 2005 or upon the occurrence of a material event
as defined by the Partnership Agreement. Such conversion rights are
contingent upon the Partnership not previously redeeming such securities.
Certain property and equipment is leased under noncancelable operating
leases which require fixed monthly rental payments and which expire at
various dates through 2020. Rental expense under these leases totaled
$36,959,000, $42,420,000, and $35,292,000 for the years ended July 31,
2002, 2001, and 2000, respectively. Future minimum lease commitments for
such leases in the next five years, including the aforementioned operating
tank leases, are $26,986,000 in 2003, $13,478,000 in 2004, $10,223,000 in
2005, $8,228,000 in 2006 and $5,020,000 in 2007.
In addition to the future minimum lease commitments, the Partnership plans
to purchase vehicles and computers at the end of their lease terms totaling
$158,577,000 in 2003, $4,738,000 in 2004, $4,105,000 in 2005, $2,076,000 in
2006 and $6,944,000 in 2007. The Partnership intends to renew other
vehicle, tank and computer leases that would have had buyouts of $5,039,000
in 2003 and $311,000 in 2004.
F-22
M. Employee Benefits
The Partnership has no employees and is managed and controlled by the
General Partner. The Partnership assumes all liabilities, which include
specific liabilities related to the following employee benefit plans for
the benefit of the officers and employees of the General Partner.
Ferrell makes contributions to the ESOT which causes a portion of the
shares of Ferrell owned by the ESOT to be allocated to employees' accounts
over time. The allocation of Ferrell shares to employee accounts causes a
non-cash compensation charge to be incurred by the Partnership, equivalent
to the fair value of such shares allocated. This non-cash compensation
charge is reported separately in the Partnership's Consolidated Statements
of Earnings and thus excluded from operating and general and administrative
expenses. The non-cash compensation charge has increased from fiscal 2000
to fiscal 2001 primarily due to the effect of employees added to the
company from the Thermogas acquisition (see Note P). This charge increased
from fiscal 2001 to fiscal 2002 primarily due to the increase in the fair
value of the Ferrell shares allocated to employees. The Partnership is not
obligated to fund or make contributions to the ESOT.
The General Partner and its parent, Ferrell, have a defined contribution
profit-sharing plan which includes both profit sharing and matching
contributions. The plan covers substantially all employees with more than
one year of service. With the establishment of the ESOP in July 1998, the
Company suspended future profit sharing contributions to the plan beginning
with fiscal year 1998. The plan, which qualifies under section 401(k) of
the Internal Revenue Code, also provides for matching contributions under a
cash or deferred arrangement based upon participant salaries and employee
contributions to the plan. Unlike the profit sharing contributions, these
matching contributions were not eliminated with the establishment of the
ESOP. Contributions for the years ended July 31, 2002, 2001, and 2000, were
$2,773,000, $3,235,000, and $2,869,000, respectively, under the 401(k)
provisions.
The General Partner has a defined benefit plan that provides participants
who were covered under a previously terminated plan with a guaranteed
retirement benefit at least equal to the benefit they would have received
under the terminated plan. Until July 31, 1999, benefits under the
terminated plan were determined by years of credited service and salary
levels. As of July 31, 1999, years of credited service and salary levels
were frozen. The General Partner's funding policy for this plan is to
contribute amounts deductible for Federal income tax purposes and invest
the plan assets primarily in corporate stocks and bonds, U.S. Treasury
bonds and short-term cash investments. As of July 31, 2002 and 2001, other
comprehensive income was reduced and other liabilities were increased
$527,000 and $2,092,000, respectively because the accumulated benefit
obligation of this plan exceeded the fair value of plan assets.
N. Unit Options of the Partnership and Stock Options of Ferrell Companies,
Inc.
Prior to April 19, 2001, the Second Amended and Restated Ferrellgas Unit
Option Plan (the "unit option plan") authorized the issuance of options
(the "unit options") covering up to 850,000 of the MLP's common units to
employees of the General Partner or its affiliates. Effective April 19,
2001, the unit option plan was amended to authorize the issuance of options
covering an additional 500,000 common units. The unit option plan is
intended to meet the requirements of the New York Stock Exchange equity
holder approval policy for option plans not approved by the equity holders
of a company, and thus approval of the plan from the unitholders of the MLP
was not required. The Board of Directors of the General Partner administers
the unit option plan, authorizes grants of unit options thereunder and sets
F-23
the unit option price and vesting terms of unit options in accordance with
the terms of the unit option plan. No single officer or director of the
General Partner may acquire more than 314,895 common units under the unit
option plan. The unit options outstanding as of July 31, 2002, are
exercisable at exercise prices ranging from $16.80 to $21.67 per unit,
which was an estimate of the fair market value of the units at the time of
the grant. In general, the options currently outstanding under the unit
option plan vest over a five-year period, and expire on the tenth
anniversary of the date of the grant.
Number Weighted Weighted
Of Average Average
Units Exercise Price Fair Value
----------- -------------- ----------
Outstanding, August 1, 1999 782,025 $18.23
Granted - - $ -
Forfeited (60,500) 19.38
-----------
Outstanding, July 31, 2000 721,525 18.13
Granted 651,000 17.90 2.56
Exercised (101,250) 16.80
Forfeited (42,075) 19.27
-----------
Outstanding, July 31, 2001 1,229,200 18.08
Granted - - -
Exercised (55,350) 16.80
Forfeited (98,450) 18.04
-----------
Outstanding, July 31, 2002 1,075,400 18.15
-----------
Options exercisable, July 31, 2002 594,725 18.25
-----------
Options Outstanding at July 31, 2002
------------------------------------
Range of option prices at end of year $16.80-$21.67
Weighted average remaining contractual life 6.2 Years
The Ferrell Companies Incentive Compensation Plan (the "ICP") was
established by Ferrell to allow upper middle and senior level managers of
the General Partner to participate in the equity growth of Ferrell. The
shares underlying the stock options are common shares of Ferrell,
therefore, there is no potential dilution of the Partnership. The Ferrell
ICP stock options vest ratably in 5% to 10% increments over 12 years or
100% upon a change of control of Ferrell, or the death, disability or
retirement at the age of 65 of the participant. Vested options are
exercisable in increments based on the timing of the payoff of Ferrell
debt, but in no event later than 20 years from the date of issuance.
The Partnership accounts for stock-based compensation using the intrinsic
value method prescribed in APB No. 25 and related Interpretations.
Accordingly, no compensation cost has been recognized for the unit option
plan, or for the ICP. Had compensation cost for these plans been determined
based upon the fair value at the grant date for awards under these plans,
consistent with the methodology prescribed under SFAS No. 123, the
Partnership's net income (loss) and earnings (loss) per unit would have
been adjusted as noted in the table below:
F-24
(in thousands, except per unit amounts) 2002 2001 2000
-------- -------- --------
Net earnings (loss) available to common unitholders
as reported $48,299 $45,594 $(10,146)
Pro forma adjustment (10) (498) (79)
-------- -------- ---------
Net earnings (loss) available to common unitholders
as adjusted $48,289 $45,096 $(10,225)
======== ======== =========
Pro forma basic and diluted net earnings
(loss) per common unit $1.34 $ 1.41 $ (0.32)
======== ======== =========
The fair value of the unit options granted during fiscal 2001 was
determined using a binomial option valuation model with the following
assumptions: a) distribution amount of $0.50 per unit per quarter, b)
average common unit price volatility of 23.2%, c) the risk-free interest
rate used was 4.4%, and d) the expected life of the option used was five
years. The fair value of the Ferrell Companies, Inc. ICP stock options
granted during the 2002, 2001 and 2000 fiscal years were determined using a
binomial option valuation model with the following assumptions: a) no
dividends, b) average stock price volatility of 19.2%, 13.2% and 10.1% used
in 2002, 2001 and 2000, respectively, c) the risk-free interest rate used
was 4.3%, 5.2% and 6.4% in 2002, 2001 and 2000, respectively and d)
expected life of the options between five and 12 years.
O. Disclosures About Fair Value of Financial Instruments
The carrying amount of short-term financial instruments approximates fair
value because of the short maturity of the instruments. The estimated fair
value of the Partnership's long-term financial instruments was $710,228,000
and $681,060,000 as of July 31, 2002 and 2001, respectively. The fair value
is estimated based on quoted market prices.
Interest Rate Collar, Cap and Swap Agreements. The Partnership from time to
time has entered into various interest rate collar, cap and swap agreements
involving, among others, the exchange of fixed and floating interest
payment obligations without the exchange of the underlying principal
amounts. During fiscal 2001, an interest rate collar agreement expired and
a swap agreement was terminated by a counterparty. As of July 31, 2002, an
interest rate cap agreement with a counterparty who is a large financial
institution remained in place. The fair value of this interest rate cap
agreement at July 31, 2002 and 2001 was de minimis.
P. Business Combinations
During the year ended July 31, 2002, the Partnership acquired three retail
propane businesses with an aggregate value at $10,790,000.
o Blue Flame Bottle Gas, based in southern Arizona
o Alabama Butane Co., based in central and south Alabama
o Alma Farmers Union Co-op, based in western Wisconsin
F-25
These purchases were funded by $6,294,000 of cash payments and, in noncash
transactions, the issuance of 117,487 common units valued at an aggregate
of $2,325,000, and $2,171,000 of notes payable to the seller. The aggregate
value was allocated as follows: $7,064,000 for fixed assets such as
customer tanks, buildings and land, $2,671,000 for non-compete agreements,
$1,195,000 for customer lists, $32,000 for other assets and $(172,000) for
net working capital. Net working capital was comprised of $556,000 of
current assets and $728,000 of current liabilities. The weighted average
amortization period for non-compete agreements and customer lists are five
and 15 years, respectively.
During the year ended July 31, 2001, the Partnership made acquisitions of
three businesses with an aggregate value at $418,000. The purchases were
funded by $200,000 of cash payments and, in a non-cash transaction, the
issuance of $218,000 of notes payable to the seller. Non-compete agreements
and customer lists were assigned values of $228,000 and $4,000,
respectively.
On December 17, 1999, the Partnership purchased Thermogas from a subsidiary
of Williams. At closing the Partnership entered into the following noncash
transactions: a) issued $175,000,000 in senior units to the seller, b)
assumed a $183,000,000 loan, (see Note H) and c) assumed a $135,000,000
operating lease (see Note L). After the conclusion of these
acquisition-related transactions, including the merger of the OLP and
Thermogas, the Partnership acquired $61,842,000 of cash, which remained on
the Thermogas balance sheet at the acquisition date. The Partnership paid
$17,146,000 in additional costs and fees related to the acquisition. As
part of the Thermogas acquisition, the OLP agreed to reimburse Williams for
the value of working capital received by the Partnership in excess of
$9,147,500. On June 6, 2000, the OLP and Williams agreed upon the amount of
working capital that was acquired by the Partnership on December 17, 1999.
The OLP reimbursed Williams $5,652,500 as final settlement of this working
capital reimbursement obligation. In fiscal 2000, the Partnership had
accrued $7,033,000 in involuntary employee termination benefits and exit
costs, which it expected to incur within twelve months from the acquisition
date as it implemented the integration of the Thermogas operations. This
accrual included $5,870,000 of termination benefits and $1,163,000 of costs
to exit Thermogas activities. The Partnership paid $2,788,000 and
$1,306,000 for termination benefits and $491,000 and $890,000 for exit
costs in fiscal years 2001 and 2000, respectively. The remaining liability
for termination benefits and exit costs was reduced in fiscal 2001 by
$1,558,000 as an adjustment to goodwill.
Prior to the issuance of SFAS No. 141, "Business Combinations," the total
assets contributed to the OLP (at the Partnership's cost basis) were
allocated as follows: (a) working capital of $16,870,000, (b) property,
plant and equipment of $140,284,000, (c) $60,200,000 to customer list with
an estimated useful life of 15 years, (d) $9,600,000 to assembled workforce
with an estimated useful life of 15 years, (e) $3,071,000 to non-compete
agreements with an estimated useful life ranging from one to seven years,
and (f) $86,475,000 to goodwill at an estimated useful life of 15 years.
The transaction was accounted for as a purchase and, accordingly, the
results of operations of Thermogas have been included in the Consolidated
Financial Statements from the date of acquisition. Pursuant to the
implementation of SFAS No. 141, assembled workforce was considered an
acquired intangible asset that did not meet the criteria for recognition
apart from goodwill. Effective August 1, 2000, the $8,221,000 carrying
value of assembled workforce was reclassified to goodwill.
F-26
The following pro forma financial information assumes that the Thermogas
acquisition occurred as of August 1, 1999 (unaudited):
For the year
ended
July 31,
(in thousands, except per unit amounts) 2000
------------
Total revenues $1,055,031
Net loss (18,609)
Common unitholders' interest in net loss (18,423)
Basic and diluted loss per common unit $ (0.59)
During the fiscal year ended July 31, 2000, the Partnership made
acquisitions of two other businesses with an aggregate value of $7,183,000,
in addition to the Thermogas acquisition. These purchases were funded by
$6,338,000 of cash payments and the following noncash transactions: the
issuance of $601,000 of notes payable to the seller, $46,000 of common
units and $198,000 of other costs and consideration. Customer lists and
non-compete agreements were assigned values of $2,056,000 and $601,000,
respectively.
All transactions were accounted for using the purchase method of accounting
and, accordingly, the results of operations of all acquisitions have been
included in the Consolidated Financial Statements from their dates of
acquisition. The pro forma effect of these transactions, except those
related to the Thermogas acquisition, was not material to the results of
operations.
Q. Earnings Per Common Unit
In fiscal 2002, 71,253 unit options were considered dilutive, however,
these additional units caused less than a $0.01 change between the basic
and dilutive earnings per unit. In fiscal 2001 and 2000, the unit options
were antidilutive. Below is a calculation of the basic and diluted earnings
per unit on the Consolidated Statements of Earnings. For diluted earnings
per unit purposes, the senior units were excluded as they are considered
contingently issuable common units for which all necessary conditions for
their issuance have not been satisfied as of the end of the reporting
period. In order to compute the basic and diluted earnings per common unit,
the distributions on senior units are subtracted from net earnings to
compute net earnings available to common unitholders.
(in thousands, except per unit data)
For the year ended July 31,
-----------------------------------
2002 2001 2000
--------- --------- ---------
Net earnings (loss) available
to common unitholders $48,299 $45,594 $(10,146)
--------- --------- ---------
Weighted average common
units outstanding 36,022.3 31,987.3 31,306.7
Basic and diluted earnings
(loss) per common unit $ 1.34 $ 1.43 $ (0.32)
========= ========= =========
F-27
R. Quarterly Data (unaudited)
The following summarized unaudited quarterly data includes all adjustments
(consisting only of normal recurring adjustments) which we consider
necessary for a fair presentation. Due to the seasonality of the retail
distribution of propane, first and fourth quarter revenues, gross profit
and net earnings are consistently less than the second and third quarter
results. Other factors affecting the results of operations include
competitive conditions, demand for product, timing of acquisitions,
variations in the weather and fluctuations in propane prices. The sum of
net earnings (loss) per common unit by quarter may not equal the net
earnings (loss) per common unit for the year due to variations in the
weighted average units outstanding used in computing such amounts.
(in thousands, except per unit data)
Fiscal year ended July 31, 2002
First Quarter Second Quarter Third Quarter Fourth Quarter
------------- -------------- ------------- --------------
Revenues $245,243 $355,738 $287,161 $146,654
Gross profit 95,296 179,147 152,521 74,395
Net earnings (loss) (13,502) 68,188 36,635 (31,362)
Net earnings (loss) per:
common unit - basic (0.45) 1.80 0.93 (0.94)
Net earnings (loss) per:
common unit - diluted (0.45) 1.80 0.93 (0.93)
Fiscal year ended July 31, 2001
First Quarter Second Quarter Third Quarter Fourth Quarter
------------- -------------- ------------- --------------
Revenues $288,461 $641,817 $384,393 $153,999
Gross profit 92,141 234,150 152,801 59,461
Net earnings (loss) (17,565) 94,948 30,402 (43,717)
Net earnings (loss) per
common unit - basic and
diluted (0.70) 2.85 0.81 (1.38)
F-28
INDEPENDENT AUDITORS' REPORT
Board of Directors
Ferrellgas Partners Finance Corp.
Liberty, Missouri
We have audited the accompanying balance sheets of Ferrellgas Partners Finance
Corp. (a wholly-owned subsidiary of Ferrellgas Partners, L.P.), as of July 31,
2002, and 2001, and the related statements of earnings, stockholder's equity and
cash flows for each of the three years in the period ended July 31, 2002. These
financial statements are the responsibility of the Ferrellgas Partners Finance
Corp.'s management. Our responsibility is to express an opinion on these
financial statements based on our audits.
We conducted our audits in accordance with auditing standards generally accepted
in the United States of America. Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.
In our opinion, such financial statements present fairly, in all material
respects, the financial position of Ferrellgas Partners Finance Corp. as of July
31, 2002 and 2001, and the results of its operations and its cash flows for each
of the three years in the period ended July 31, 2002 in conformity with
accounting principles generally accepted in the United States of America.
DELOITTE & TOUCHE LLP
Kansas City, Missouri
September 12, 2002
F-29
FERRELLGAS PARTNERS FINANCE CORP.
(a wholly-owned subsidiary of Ferrellgas Partners, L.P.)
BALANCE SHEETS
July 31,
--------------------
ASSETS 2002 2001
---------------------------------------------------------------- --------- ---------
Cash $1,000 $1,000
--------- ---------
Total Assets $1,000 $1,000
========= =========
STOCKHOLDER'S EQUITY
----------------------------------------------------------------
Common stock, $1.00 par value; 2,000 shares
authorized; 1,000 shares issued and outstanding $1,000 $1,000
Additional paid in capital 2,061 1,662
Accumulated deficit (2,061) (1,662)
--------- ---------
Total Stockholder's Equity $1,000 $1,000
========= =========
See notes to financial statements.
F-30
FERRELLGAS PARTNERS FINANCE CORP.
(a wholly-owned subsidiary of Ferrellgas Partners, L.P.)
STATEMENTS OF EARNINGS
For the year ended July 31,
-----------------------------------
2002 2001 2000
---------- ---------- ----------
Revenues $ - $ - $ -
General and administrative expense 399 425 463
---------- ---------- ----------
Net loss $ (399) $ (425) $ (463)
========== ========== ==========
See notes to financial statements.
F-31
FERRELLGAS PARTNERS FINANCE CORP.
(a wholly-owned subsidiary of Ferrellgas Partners, L.P.)
STATEMENTS OF STOCKHOLDER'S EQUITY
Common stock Additional Accum- Total
---------------------- paid in ulated stockholder's
Shares Dollars capital deficit equity
----------- ---------- ----------- ------------ -----------------
August 1, 1999 1,000 $1,000 $774 $ (774) $1,000
Capital contribution - - 463 - 463
Net loss - - - (463) (463)
----------- ---------- ----------- ------------ -----------------
July 31, 2000 1,000 1,000 1,237 (1,237) 1,000
Capital contribution - - 425 - 425
Net loss - - - (425) (425)
----------- ---------- ----------- ------------ -----------------
July 31, 2001 1,000 1,000 1,662 (1,662) 1,000
Capital contribution - - 399 - 399
Net loss - - - (399) (399)
----------- ---------- ----------- ------------ -----------------
July 31, 2002 1,000 $1,000 $2,061 $(2,061) $1,000
=========== ========== =========== ============ =================
See notes to financial statements.
F-32
FERRELLGAS PARTNERS FINANCE CORP.
(a wholly-owned subsidiary of Ferrellgas Partners, L.P.)
STATEMENTS OF CASH FLOWS
For the year ended July 31,
-----------------------------------
2002 2001 2000
----------- ---------- ----------
Cash Flows From Operating Activities:
Net loss $ (399) $ (425) $ (463)
----------- ---------- ----------
Cash used by operating activities (399) (425) (463)
----------- ---------- ----------
Cash Flows From Financing Activities:
Capital contribution 399 425 463
----------- ---------- ----------
Cash provided by financing activities 399 425 463
----------- ---------- ----------
Change in cash - - -
Cash - beginning of year 1,000 1,000 1,000
----------- ---------- ----------
Cash - end of year $1,000 $1,000 $1,000
=========== ========== ==========
See notes to financial statements.
F-33
FERRELLGAS PARTNERS FINANCE CORP.
(a wholly-owned subsidiary of Ferrellgas Partners, L.P.)
NOTES TO FINANCIAL STATEMENTS
A. Formation
Ferrellgas Partners Finance Corp. (the "Finance Corp."), a Delaware
corporation, was formed on March 28, 1996 and is a wholly-owned
subsidiary of Ferrellgas Partners, L.P. (the "Partnership").
The Partnership contributed $1,000 to the Finance Corp. on April 8,
1996 in exchange for 1,000 shares of common stock.
B. Commitment
On April 26, 1996, the Partnership issued $160,000,000 of 9 3/8%
Senior Secured Notes due 2006 (the "Senior Notes"). The Senior Notes
became redeemable at the option of the Partnership, in whole or in
part, at any time on or after June 15, 2001. On September 24, 2002,
the Partnership has a commitment to redeem the Senior Notes, with the
proceeds from $170,000,000 of newly issued fixed rate senior notes.
Effective April 27, 2000, the Partnership entered into an interest
rate swap agreement ("Swap Agreement") with Bank of America, related
to the semi-annual interest payment due on the Senior Notes. The Swap
Agreement, which was terminated by Bank of America on June 15, 2001,
required Bank of America to pay the stated fixed interest rate (annual
rate 9 3/8%) pursuant to the Senior Notes equaling $7,500,000 every
six months due on each June 15 and December 15. In exchange, the
Partnership was required to make quarterly floating interest rate
payments on the 15th of March, June, September and December based on
an annual interest rate equal to the 3 month LIBOR interest rate plus
1.655% applied to the same notional amount of $160,000,000. The
Partnership resumed paying the stated fixed interest rate effective
June 16, 2001.
The Finance Corp. serves as a co-obligor for the Senior Notes.
C. Income Taxes
Income taxes have been computed as though the Company files its own
income tax return. Deferred income taxes are provided as a result of
temporary differences between financial and tax reporting using the
asset/liability method. Deferred income taxes are recognized for the
tax consequences of temporary differences between the financial
statement carrying amounts and tax basis of existing assets and
liabilities.
Due to the inability of the Company to utilize the deferred tax
benefit of $821 associated with the current year net operating loss
carryforward of $2,110, which expire at various dates through July 31,
2022, a valuation allowance has been provided on the full amount of
the deferred tax asset. Accordingly, there is no net deferred tax
benefit for the years ended July 31, 2002, 2001 or 2000, and there is
no net deferred tax asset as of July 31, 2002 and 2001.
F-34
INDEX TO FINANCIAL STATEMENT SCHEDULES
Page
Ferrellgas Partners, L.P. and Subsidiaries
Independent Auditors' Report on Schedules..................................S-2
Schedule I Parent Company Only Balance Sheets as of
July 31, 2002 and 2001 and Statements of Earnings
and Cash Flows for the years ended July 31, 2002,
2001 and 2000............................................S-3
Schedule II Valuation and Qualifying Accounts for the
years ended July 31, 2002, 2001 and 2000.................S-6
S-1
INDEPENDENT AUDITORS' REPORT
To the Partners of
Ferrellgas Partners, L.P. and Subsidiaries
Liberty, Missouri
We have audited the consolidated financial statements of Ferrellgas Partners,
L.P. and subsidiaries (the "Partnership") as of July 31, 2002 and 2001, and for
each of the three years in the period ended July 31, 2002 and have issued our
report thereon, which included an explanatory paragraph for a change in
accounting principles, dated September 12, 2002. Our audit also included the
financial statement schedules listed in Item 15. These financial statement
schedules are the responsibility of the Partnership's management. Our
responsibility is to express an opinion based on our audits. In our opinion,
such financial statement schedules, when considered in relation to the basic
consolidated financial statements taken as a whole, present fairly in all
material respects the information set forth therein.
DELOITTE & TOUCHE LLP
Kansas City, Missouri
September 12, 2002
S-2
Schedule I
FERRELLGAS PARTNERS, L.P.
PARENT ONLY
BALANCE SHEETS
(in thousands)
July 31,
-------------------
ASSETS 2002 2001
- --------------------------------------------------- --------- ---------
Cash and cash equivalents $ 393 $ 215
Prepaid expenses and other current assets 2,079 147
Investment in Ferrellgas, L.P. 180,401 196,737
Other assets, net 423 3,019
--------- ---------
Total Assets $183,296 $200,118
========= =========
LIABILITIES AND PARTNERS' CAPITAL
- ---------------------------------------------------
Other current liabilities $ 2,135 $ 2,131
Long term debt 160,000 160,000
Partners' Capital
Senior unitholder 111,288 112,065
Common unitholders (28,320) (12,959)
General partner (59,035) (58,738)
Accumulated other comprehensive income (2,772) (2,381)
--------- ---------
Total Partners' Capital 21,161 37,987
--------- ---------
Total Liabilities and Partners' Capital $183,296 $200,118
========= =========
S-3
Schedule I
FERRELLGAS PARTNERS, L.P.
PARENT ONLY
STATEMENT OF EARNINGS
(in thousands)
For the year ended July 31,
--------------------------------
2002 2001 2000
--------- --------- ---------
Equity in earnings of Ferrellgas, L.P. $ 75,588 $ 81,203 $ 15,907
Operating expense 2 - -
Interest expense 15,583 13,858 15,047
Other charges 44 3,277 -
--------- --------- ---------
Net earnings $ 59,959 $ 64,068 $ 860
========= ========= =========
S-4
Schedule I
FERRELLGAS PARTNERS, L.P.
PARENT ONLY
STATEMENTS OF CASH FLOWS
(in thousands)
For the year ended July 31,
-------------------------------
2002 2001 2000
---------- --------- ---------
Cash Flows From Operating Activities:
Net earnings $59,959 $64,068 $ 860
Reconciliation of net earnings to
net cash used in operating activities:
Amortization of capitalized financing costs 515 523 515
Other 192 48 -
Equity in earnings of Ferrellgas, L.P. (75,588) (81,203) (15,907)
Increase (decrease) in other current liabilities (73) 289 -
Increase (decrease) in accrued interest expense 77 148 (183)
---------- --------- ---------
Net cash used in operating activities (14,918) (16,127) (14,715)
---------- --------- ---------
Cash Flows From Investing Activities:
Distributions received from Ferrellgas, L.P. 99,051 83,133 77,962
---------- --------- ---------
Net cash provided by investing activities 99,051 83,133 77,962
---------- --------- ---------
Cash Flows From Financing Activities:
Distributions to partners (84,075) (69,125) (63,247)
Issuance of common units, net of issuance costs - 84,865 -
Redemption of senior units (777) (83,464) -
Proceeds from exercise of common unit options 939 1,718 -
Other 16 (774) -
Net advance from (to) affiliate (58) (12) -
---------- --------- ---------
Net cash used by financing activities (83,955) (66,792) (63,247)
---------- --------- ---------
Increase in cash and cash equivalents 178 214 -
Cash and cash equivalents - beginning of year 215 1 1
---------- --------- ---------
Cash and cash equivalents - end of year $ 393 $ 215 $ 1
========== ========= =========
S-5
Schedule II
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARY
VALUATION AND QUALIFYING ACCOUNTS
(in thousands)
Balance at Charged to Deductions Balance
beginning cost/ Other (amounts at end
Description of period expenses Additions charged-off) of period
- ---------------------------------- ----------- ----------- --------- ------------ ---------
Year ended July 31, 2002
- ------------------------
Allowance for doubtful accounts $3,159 $1,604 $0 $(3,296) $1,467
Year ended July 31, 2001
- ------------------------
Allowance for doubtful accounts 2,388 3,029 0 (2,258) 3,159
Year ended July 31, 2000
- ------------------------
Allowance for doubtful accounts 1,296 2,349 0 (1,257) 2,388
S-6
Exhibit 21.1
SUBSIDIARIES OF
FERRELLGAS PARTNERS, L.P.
Ferrellgas, L.P., a Delaware limited partnership
Ferrellgas Partners Finance Corp., a Delaware Corporation
SUBSIDIARIES OF
FERRELLGAS, L.P.
bluebuzz.com, Inc., a Delaware Corporation
Ferrellgas Receivables, LLC, a Delaware limited liability company
Exhibit 23.1
INDEPENDENT AUDITORS' CONSENT
We consent to the incorporation by reference in Post-Effective Amendment No. 1
to Registration Statement No. 33-55185 of Ferrellgas Partners, L.P. on Form S-4
to Form S-1, in Amendment No. 1 to Registration Statement No. 333-71111 of
Ferrellgas Partners, L.P. and Ferrellgas Partners Finance Corp. on Form S-3, and
in Registration Statements No. 333-87633 and No. 333-84344 of Ferrellgas
Partners, L.P. on Form S-8 of our reports dated September 12, 2002, (which
report relative to Ferrellgas Partners, L.P. expresses an unqualified opinion
and includes an explanatory paragraph relating to a change in accounting
principle) appearing in this Form 10-K/A of Ferrellgas Partners, L. P. and
Ferrellgas Partners Finance Corp. for the year ended July 31, 2002.
DELOITTE & TOUCHE LLP
Kansas City, Missouri
December 10, 2002
