Delaware Delaware Delaware Delaware |
001-11331 333-06693 000-50182 000-50183 |
43-1698480 43-1742520 43-1698481 14-1866671 |
||
(States or other jurisdictions of incorporation) |
(Commission file numbers) |
(I.R.S. Employer Identification Nos.) |
Item 2.02 Results of Operations and Financial Condition | ||||||||
Item 7.01 Regulation FD Disclosure | ||||||||
Item 9.01 Financial Statements and Exhibits | ||||||||
INDEX TO EXHIBITS | ||||||||
Press Release dated October 14, 2005 |
Exhibit 99.1 | Press release of Ferrellgas Partners, L.P. dated October 14, 2005, reporting its financial results for the fourth fiscal quarter and fiscal year ended July 31, 2005. |
FERRELLGAS PARTNERS, L.P. By Ferrellgas, Inc. its general partner |
||||
Date: October 14, 2005 | By: | /s/ Kevin T. Kelly | ||
Kevin T. Kelly | ||||
Senior Vice President and Chief Financial Officer | ||||
FERRELLGAS PARTNERS FINANCE CORP. |
||||
Date: October 14, 2005 | By: | /s/ Kevin T. Kelly | ||
Kevin T. Kelly | ||||
Senior Vice President and Chief Financial Officer | ||||
FERRELLGAS, L.P. By Ferrellgas, Inc. its general partner |
||||
Date: October 14, 2005 | By: | /s/ Kevin T. Kelly | ||
Kevin T. Kelly | ||||
Senior Vice President and Chief Financial Officer | ||||
FERRELLGAS FINANCE CORP. |
||||
Date: October 14, 2005 | By: | /s/ Kevin T. Kelly | ||
Kevin T. Kelly | ||||
Senior Vice President and Chief Financial Officer | ||||
Exhibit No. | Description of Exhibit | |||
99.1 | Press release of Ferrellgas Partners, L.P. dated October 14,
2005, reporting its financial results for the fourth fiscal
quarter and fiscal year ended July 31, 2005. |
ASSETS | July 31, 2005 | July 31, 2004 | ||||||
Current Assets: |
||||||||
Cash and cash equivalents |
$ | 20,505 | $ | 15,428 | ||||
Accounts and notes receivable, net |
107,778 | 110,389 | ||||||
Inventories |
97,743 | 96,359 | ||||||
Prepaid expenses and other current assets |
12,861 | 9,715 | ||||||
Current assets of discontinued operations |
| 11,348 | ||||||
Total Current Assets |
238,887 | 243,239 | ||||||
Property, plant and equipment, net |
766,765 | 776,507 | ||||||
Goodwill |
234,142 | 230,604 | ||||||
Intangible assets, net |
255,277 | 264,427 | ||||||
Other assets, net |
13,902 | 15,330 | ||||||
Non-current assets of discontinued operations |
| 48,068 | ||||||
Total Assets |
$ | 1,508,973 | $ | 1,578,175 | ||||
LIABILITIES AND PARTNERS CAPITAL |
||||||||
Current Liabilities: |
||||||||
Accounts payable |
$ | 108,667 | $ | 101,737 | ||||
Short term borrowings |
19,800 | | ||||||
Other current liabilities(a) |
71,535 | 88,313 | ||||||
Current liabilities of discontinued operations |
| 7,052 | ||||||
Total Current Liabilities |
200,002 | 197,102 | ||||||
Long-term debt(a) |
948,977 | 1,153,652 | ||||||
Other liabilities |
20,165 | 17,052 | ||||||
Non-current liabilities of discontinued operations |
| 3,479 | ||||||
Contingencies and commitments |
| | ||||||
Minority interest |
6,151 | 4,791 | ||||||
Partners Capital: |
||||||||
Senior unitholder (0 and 1,994,146 units outstanding and
liquidation preference $0 and $79,766 at 2005 and 2004 respectively) |
| 79,766 | ||||||
Common unitholders (60,134,054 and 48,772,875 units outstanding
at 2005 and 2004, respectively) |
390,422 | 178,994 | ||||||
General partner unitholder (607,415 and 512,798 units outstanding
at 2005 and 2004, respectively) |
(56,132 | ) | (57,391 | ) | ||||
Accumulated other comprehensive income (loss) |
(612 | ) | 730 | |||||
Total Partners Capital |
333,678 | 202,099 | ||||||
Total Liabilities and Partners Capital |
$ | 1,508,973 | $ | 1,578,175 | ||||
(a) | The principal difference between the Ferrellgas Partners, L.P. balance sheet and that of Ferrellgas, L.P., is $268 million of 8 3/4% notes which are liabilities of Ferrellgas Partners, L.P. and not of Ferrellgas, L.P. |
Three months ended July 31 | Twelve months ended July 31 | |||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||
Revenues: |
||||||||||||||||
Propane and other gas liquids sales |
$ | 261,908 | $ | 209,139 | $ | 1,592,325 | $ | 1,210,564 | ||||||||
Other |
34,442 | 34,413 | 161,789 | 97,822 | ||||||||||||
Total revenues |
296,350 | 243,552 | 1,754,114 | 1,308,386 | ||||||||||||
Cost of product sold |
190,091 | 139,296 | 1,140,298 | 766,404 | ||||||||||||
Gross profit |
106,259 | 104,256 | 613,816 | 541,982 | ||||||||||||
Operating expense |
86,864 | 91,849 | 366,192 | 323,260 | ||||||||||||
Depreciation and amortization expense |
21,509 | 19,673 | 83,060 | 56,111 | ||||||||||||
General and administrative expense |
10,664 | 10,771 | 42,342 | 34,532 | ||||||||||||
Equipment lease expense |
6,821 | 5,396 | 25,495 | 19,652 | ||||||||||||
Employee stock ownership plan compensation charge |
3,814 | 1,902 | 12,266 | 7,892 | ||||||||||||
Loss on sale of assets and other |
4,070 | 2,652 | 8,673 | 7,133 | ||||||||||||
Operating income (loss) |
(27,483 | ) | (27,987 | ) | 75,788 | 93,402 | ||||||||||
Interest expense |
(22,848 | ) | (22,384 | ) | (91,518 | ) | (74,467 | ) | ||||||||
Interest income |
368 | 322 | 1,894 | 1,582 | ||||||||||||
Earnings (loss) before income taxes, minority interest, and
discontinued operations |
(49,963 | ) | (50,049 | ) | (13,836 | ) | 20,517 | |||||||||
Income tax expense (benefit) |
879 | (419 | ) | 1,447 | (402 | ) | ||||||||||
Minority interest(b) |
(452 | ) | (444 | ) | 92 | 418 | ||||||||||
Earnings (loss) before discontinued operations |
(50,390 | ) | (49,186 | ) | (15,375 | ) | 20,501 | |||||||||
Earnings from discontinued operations (including gain on sale in 2005
of $97,001), net of minority interest |
97,027 | 1,415 | 104,189 | 8,049 | ||||||||||||
Net earnings (loss) |
46,637 | (47,771 | ) | 88,814 | 28,550 | |||||||||||
Distributions to senior unitholder |
1,323 | 1,995 | 7,305 | 7,977 | ||||||||||||
Net earnings (loss) available to general partner |
3,146 | (497 | ) | 815 | 206 | |||||||||||
Net earnings (loss) available to common unitholders |
$ | 42,168 | $ | (49,269 | ) | $ | 80,694 | $ | 20,367 | |||||||
Basic earnings (loss) per common unit: |
||||||||||||||||
Net earnings available to common unitholders
before discontinued operations(c) |
$ | (0.91 | ) | $ | (1.04 | ) | $ | (0.41 | ) | $ | 0.30 | |||||
Earnings from discontinued operations |
$ | 1.66 | $ | 0.03 | $ | 1.91 | $ | 0.19 | ||||||||
Net earnings
available to common unitholders(e) |
$ | 0.75 | $ | (1.01 | ) | $ | 1.50 | $ | 0.49 | |||||||
Weighted average common units outstanding |
56,460.5 | 48,772.0 | 53,945.4 | 41,419.2 | ||||||||||||
Supplemental Data and Reconciliation of Non-GAAP Item: |
Three months ended July 31 | Twelve months ended July 31 | |||||||||||||||
2005 | 2004 | 2005 | 2004 | |||||||||||||
Propane gallons |
130,053 | 129,948 | 897,606 | 873,711 | ||||||||||||
Net earnings (loss) |
$ | 46,637 | $ | (47,771 | ) | $ | 88,814 | $ | 28,550 | |||||||
Income taxes |
879 | (419 | ) | 1,447 | (402 | ) | ||||||||||
Interest expense |
22,848 | 22,384 | 91,518 | 74,467 | ||||||||||||
Depreciation and amortization expense |
21,509 | 19,673 | 83,060 | 56,111 | ||||||||||||
Interest income |
(368 | ) | (322 | ) | (1,894 | ) | (1,582 | ) | ||||||||
EBITDA |
$ | 91,505 | $ | (6,455 | ) | $ | 262,945 | $ | 157,144 | |||||||
Employee stock ownership plan compensation charge |
3,814 | 1,902 | 12,266 | 7,892 | ||||||||||||
Earnings from discontinued operations(a) |
(95,751 | ) | 364 | (94,785 | ) | 1,121 | ||||||||||
Loss on disposal of assets and other |
4,070 | 2,652 | 8,673 | 7,133 | ||||||||||||
Minority interest (b) |
(452 | ) | (444 | ) | 92 | 418 | ||||||||||
Adjusted EBITDA (d) |
$ | 3,186 | $ | (1,981 | ) | $ | 189,191 | $ | 173,708 | |||||||
(a) | Gain on sale of storage and distribution business sold during July 2005 and other non-cash items related to the discontinued operations. | |
(b) | Amounts allocated to the general partner for its 1.0101% interest in the operating partnership, Ferrellgas, L.P. | |
(c) | Amount calculated as 99% of the earnings (loss) before discontinued operations less distribution to senior unit holder; the result then divided by the weighted average common units outstanding. | |
(d) | Management considers Adjusted EBITDA to be a chief measurement of the partnerships overall economic performance and return on invested capital. Adjusted EBITDA is calculated as earnings before interest, income taxes, depreciation and amortization, employee stock ownership plan compensation charge, loss on disposal of assets and other, minority interest, and other non-cash and non-operating charges. Management believes the presentation of this measure is relevant and useful because it allows investors to view the partnerships performance in a manner similar to the method management uses, adjusted for items management believes are unusual or non-recurring, and makes it easier to compare its results with other companies that have different financing and capital structures. In addition, management believes this measure is consistent with the manner in which the partnerships lenders and investors measure its overall performance and liquidity, including its ability to pay quarterly equity distributions, service its long-term debt and other fixed obligations and to fund its capital expenditures and working capital requirements. This method of calculating Adjusted EBITDA may not be consistent with that of other companies and should be viewed in conjunction with measurements that are computed in accordance with GAAP. | |
(e) | Emerging Issues Task Force (EITF) 03-6 Participating Securities and the Two Class Method under FASB Statement No. 128 Earnings Per Share. requires the calculation of net earnings per limited partner unit for each period presented according to distributions declared and participation rights in undistributed earnings, as if all of the earnings for the period had to be distributed. In periods with undistributed earnings above certain levels, the calculation according to the two-class method results in an increased allocation of undistributed earnings to the general partner and a dilution of earnings to the limited partners. The dilutive effect of EITF 03-6 on basic net earnings per common unit was $0.04 for the three months ended July 31, 2005. |