UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of Earliest Event Reported): March 8, 2019
Ferrellgas Partners, L.P.
(Exact name of registrant as specified in its charter)
|
Delaware |
|
001-11331 |
|
43-1698480 |
|
(State or other jurisdiction |
|
(Commission |
|
(I.R.S. Employer |
|
of incorporation) |
|
File Number) |
|
Identification No.) |
|
7500 College Blvd., Suite 1000, |
|
66210 |
|
(Address of principal executive offices) |
|
(Zip Code) |
Registrant’s telephone number, including area code: 913-661-1500
n/a
Former name or former address, if changed since last report
Ferrellgas Partners Finance Corp.
(Exact name of registrant as specified in its charter)
|
Delaware |
|
333-06693 |
|
43-1742520 |
|
(State or other jurisdiction |
|
(Commission |
|
(I.R.S. Employer |
|
of incorporation) |
|
File Number) |
|
Identification No.) |
|
7500 College Blvd., Suite 1000, |
|
66210 |
|
(Address of principal executive offices) |
|
(Zip Code) |
Registrant’s telephone number, including area code: 913-661-1500
n/a
Former name or former address, if changed since last report
Ferrellgas, L.P.
(Exact name of registrant as specified in its charter)
|
Delaware |
|
000-50182 |
|
43-1698481 |
|
(State or other jurisdiction |
|
(Commission |
|
(I.R.S. Employer |
|
of incorporation) |
|
File Number) |
|
Identification No.) |
|
7500 College Blvd., Suite 1000, |
|
66210 |
|
(Address of principal executive offices) |
|
(Zip Code) |
Registrant’s telephone number, including area code: 913-661-1500
n/a
Former name or former address, if changed since last report
Ferrellgas Finance Corp.
(Exact name of registrant as specified in its charter)
|
Delaware |
|
000-50183 |
|
14-1866671 |
|
(State or other jurisdiction |
|
(Commission |
|
(I.R.S. Employer |
|
of incorporation) |
|
File Number) |
|
Identification No.) |
|
7500 College Blvd., Suite 1000, |
|
66210 |
|
(Address of principal executive offices) |
|
(Zip Code) |
Registrant’s telephone number, including area code: 913-661-1500
n/a
Former name or former address, if changed since last report
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company o
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Item 2.02 Results of Operations and Financial Condition.
The information included in Item 7.01 of this Current Report on Form 8-K is incorporated by reference into this Item 2.02 of this Current Report on Form 8-K.
Item 7.01 Regulation FD Disclosure.
On March 8, 2019, Ferrellgas Partners, L.P. issued a press release regarding its financial results for the second fiscal quarter ended January 31, 2019. A copy of this press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.
Item 9.01 Financial Statements and Exhibits.
Exhibit 99.1 — Press release of Ferrellgas Partners, L.P. dated March 8, 2019, reporting its financial results for the second fiscal quarter ended January 31, 2019.
Limitation on Materiality and Incorporation by Reference
The information in this Current Report on Form 8-K related to Items 2.02 and 7.01, including Exhibit 99.1 furnished herewith, is being furnished to the SEC pursuant to Item 2.02 and Item 7.01 of Form 8-K and is not deemed to be “filed” with the SEC for purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of Section 18. In addition, such information is not to be incorporated by reference into any registration statement of Ferrellgas Partners, L.P., Ferrellgas Partners Finance Corp., Ferrellgas, L.P. or Ferrellgas Finance Corp. or other filings of such entities made pursuant to the Exchange Act or the Securities Act, unless specifically identified as being incorporated therein by reference.
The furnishing of particular information in this Current Report, including Exhibit 99.1 furnished herewith, pursuant to Item 7.01 of Form 8-K is not intended to, and does not, constitute a determination or admission by Ferrellgas Partners, L.P., Ferrellgas Partners Finance Corp., Ferrellgas, L.P. or Ferrellgas Finance Corp. as to the materiality or completeness of any such information that is required to be disclosed solely by Regulation FD of the Exchange Act.
Exhibit Index
|
Exhibit No. |
|
Description |
|
|
|
|
|
99.1 |
|
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrants have duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
FERRELLGAS PARTNERS, L.P. | |
|
|
By Ferrellgas, Inc. (General Partner) | |
|
|
|
|
|
Date: March 8, 2019 |
By |
/s/ William E. Ruisinger |
|
|
|
Interim Chief Financial Officer |
|
|
| |
|
|
| |
|
|
FERRELLGAS PARTNERS FINANCE CORP. | |
|
|
|
|
|
Date: March 8, 2019 |
By |
/s/ William E. Ruisinger |
|
|
|
Interim Chief Financial Officer and Sole Director |
|
|
| |
|
|
| |
|
|
FERRELLGAS, L.P. | |
|
|
By Ferrellgas, Inc. (General Partner) | |
|
|
|
|
|
Date: March 8, 2019 |
By |
/s/ William E. Ruisinger |
|
|
|
Interim Chief Financial Officer |
|
|
| |
|
|
| |
|
|
FERRELLGAS FINANCE CORP. | |
|
|
|
|
|
Date: March 8, 2019 |
By |
/s/ William E. Ruisinger |
|
|
|
Interim Chief Financial Officer and Sole Director |
NOT FOR IMMEDIATE RELEASE
Ferrellgas Partners, L.P. Reports Fiscal Second Quarter 2019 Results
· Total Retail propane sales volume for the quarter increased approximately 2 percent leading to a 4 percent increase in gross margin dollars over the prior year on weather that was 0.7 percent colder than the prior year
· Retail customer growth of approximately 25,000, or 4 percent over prior year
· Tank Exchange sale locations now exceed 53,700, up 10 percent compared to prior year.
· 5 accretive acquisitions of Blue Rhino independent distributors completed this fiscal year.
LIBERTY, Mo., March 8, 2019 (GLOBE NEWSWIRE) — Ferrellgas Partners, L.P. (NYSE:FGP) (“Ferrellgas” or the “Company”) today reported financial results for its fiscal second quarter ended January 31, 2019.
For the quarter, the Company reported a net earnings attributable to Ferrellgas Partners, L.P. of $43.3 million, or $.44 per common unit, compared to prior year period net loss of $1.8 million, or $(.02) per common unit.
Adjusted EBITDA, a non-GAAP measure, was $119.7 million compared to $120.6 million in the prior year. The following table represents the contribution to adjusted EBITDA from ongoing propane operations as well as from assets that were sold during 2018.
|
(in millions) |
|
Q2 2019 |
|
Q2 2018 |
| ||
|
Propane Operations and Corporate Support |
|
$ |
119.7 |
|
$ |
116.7 |
|
|
Results from Assets Sold in 2018 |
|
— |
|
|
3.9 |
| |
|
Consolidated Adjusted EBITDA |
|
$ |
119.7 |
|
$ |
120.6 |
|
On a trailing twelve month basis, adjusted EBITDA from ongoing propane operations and corporate support as of January 31, 2019 is $229.5 million compared to $226.5 million as of October 31, 2018.
The Company’s propane operations reported that total gallons sold of 309.7 million were consistent with the prior year. Margins were 3.1¢, or 4.2 percent higher than the prior year despite increased competitive pressure in the tank exchange business. The Company continues its aggressive approach to gaining market share. This strategic focus resulted in approximately 25,000 new customers, or approximately 4 percent more than prior year. Additionally, the Company’s current Blue Rhino tank exchange sales locations have increased over 10 percent from prior year to over 53,700 locations. Overall, the increase in sales volume growth and margins per gallon resulted in an increase in gross
margin dollars of $9.3 million. The Company’s ongoing commitment to investing in the business led to higher operating expenses during the quarter which were largely associated with serving over 25,000 new customers, 5,000 new tank exchange locations and additional non-transport gallons sold. As a result of this investment and the growth in sales volumes, operating, general and administrative expenses in our Propane segment were $5.6 million higher than the prior year.
Liquidity of $236.8 million at January 31, 2019 resulted from $196.2 million of available borrowing capacity on the Company’s secured credit facility and $40.6 million of cash.
“We continue to pursue our strategy to invest in the growth of the business and are achieving success faster than anticipated,” said James E. Ferrell, Interim Chief Executive Officer and President of Ferrellgas. “We are committed to growing market share organically and through acquisitions. We continue the successful integration of Blue Rhino independent distributors as we capture more EBITDA from this business. We continue to invest in our best-in-class fleet. Additionally, continued favorable weather led to extremely strong performance in February that we expect to continue through the midpoint of our third quarter.”
As previously announced, the Company indefinitely suspended its quarterly cash distribution as a result of not meeting the required fixed charge coverage ratio contained in the senior unsecured notes due 2020.
In addition to solidifying the Company’s liquidity with the fourth quarter 2018 closing of the $575 million secured credit facility and extension of its accounts receivable securitization facility and cash from 2018 announced asset sales, the Company continues to make progress in evaluating options to address its leverage.
“Our Company is focused on growth and operational excellence,” said Ferrell. “We have the liquidity to be flexible and continue this focused effort and I expect to resolve our leverage situation to the benefit of our Company for continued success.”
About Ferrellgas
Ferrellgas Partners, L.P., through its operating partnership, Ferrellgas, L.P., and subsidiaries, serves propane customers in all 50 states, the District of Columbia, and Puerto Rico. Ferrellgas employees indirectly own 22.8 million common units of the partnership, through an employee stock ownership plan. Ferrellgas Partners, L.P. filed a Form 10-K with the Securities and Exchange Commission on September
27, 2018. Investors can request a hard copy of this filing free of charge and obtain more information about the partnership online at www.ferrellgas.com.
Forward Looking Statements
Statements in this release concerning expectations for the future are forward-looking statements. A variety of known and unknown risks, uncertainties and other factors could cause results, performance, and expectations to differ materially from anticipated results, performance, and expectations. These risks, uncertainties, and other factors include those discussed in the Form 10-K of Ferrellgas Partners, L.P., Ferrellgas Partners Finance Corp., Ferrellgas, L.P., and Ferrellgas Finance Corp. for the fiscal year ended July 31, 2018, and in other documents filed from time to time by these entities with the Securities and Exchange Commission.
Contacts
William Ruisinger, Interim Chief Financial Officer — billruisinger@ferrellgas.com 816-792-7914
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except unit data)
(unaudited)
|
|
|
January 31, 2019 |
|
July 31, 2018 |
| ||
|
ASSETS |
|
|
|
|
| ||
|
|
|
|
|
|
| ||
|
Current Assets: |
|
|
|
|
| ||
|
Cash and cash equivalents |
|
$ |
40,647 |
|
$ |
119,311 |
|
|
Accounts and notes receivable, net (including $201,717 and $120,079 of accounts receivable pledged as collateral at January 31, 2019 and July 31, 2018, respectively) |
|
203,164 |
|
126,054 |
| ||
|
Inventories |
|
89,784 |
|
83,694 |
| ||
|
Prepaid expenses and other current assets |
|
36,616 |
|
34,862 |
| ||
|
Total Current Assets |
|
370,211 |
|
363,921 |
| ||
|
|
|
|
|
|
| ||
|
Property, plant and equipment, net |
|
584,334 |
|
557,723 |
| ||
|
Goodwill, net |
|
247,478 |
|
246,098 |
| ||
|
Intangible assets, net |
|
113,558 |
|
120,951 |
| ||
|
Other assets, net |
|
72,539 |
|
74,588 |
| ||
|
Total Assets |
|
$ |
1,388,120 |
|
$ |
1,363,281 |
|
|
|
|
|
|
|
| ||
|
LIABILITIES AND PARTNERS’ DEFICIT |
|
|
|
|
| ||
|
|
|
|
|
|
| ||
|
Current Liabilities: |
|
|
|
|
| ||
|
Accounts payable |
|
$ |
63,639 |
|
$ |
46,820 |
|
|
Short-term borrowings |
|
— |
|
32,800 |
| ||
|
Collateralized note payable |
|
140,000 |
|
58,000 |
| ||
|
Other current liabilities |
|
147,253 |
|
142,025 |
| ||
|
Total Current Liabilities |
|
350,892 |
|
279,645 |
| ||
|
|
|
|
|
|
| ||
|
Long-term debt (a) |
|
2,083,031 |
|
2,078,637 |
| ||
|
Other liabilities |
|
37,547 |
|
39,476 |
| ||
|
Contingencies and commitments |
|
|
|
|
| ||
|
|
|
|
|
|
| ||
|
Partners Deficit: |
|
|
|
|
| ||
|
Common unitholders (97,152,665 units outstanding at January 31, 2019 and July 31, 2018) |
|
(997,154 |
) |
(978,503 |
) | ||
|
General partner unitholder (989,926 units outstanding at January 31, 2019 and July 31, 2018) |
|
(69,981 |
) |
(69,792 |
) | ||
|
Accumulated other comprehensive income (loss) |
|
(9,049 |
) |
20,510 |
| ||
|
Total Ferrellgas Partners, L.P. Partners’ Deficit |
|
(1,076,184 |
) |
(1,027,785 |
) | ||
|
Noncontrolling interest |
|
(7,166 |
) |
(6,692 |
) | ||
|
Total Partners’ Deficit |
|
(1,083,350 |
) |
(1,034,477 |
) | ||
|
Total Liabilities and Partners’ Deficit |
|
$ |
1,388,120 |
|
$ |
1,363,281 |
|
(a) The principal difference between the Ferrellgas Partners, L.P. balance sheet and that of Ferrellgas, L.P., is $357 million of 8.625% notes which are liabilities of Ferrellgas Partners, L.P. and not of Ferrellgas, L.P.
FERRELLGAS PARTNERS, L.P. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per unit data)
(unaudited)
|
|
|
Three months ended |
|
Six months ended |
|
Twelve months ended |
| ||||||||||||
|
|
|
January 31 |
|
January 31 |
|
January 31 |
| ||||||||||||
|
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
|
2019 |
|
2018 |
| ||||||
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Propane and other gas liquids sales |
|
$ |
550,112 |
|
$ |
592,239 |
|
$ |
885,078 |
|
$ |
894,997 |
|
$ |
1,633,057 |
|
$ |
1,533,635 |
|
|
Midstream operations |
|
— |
|
117,276 |
|
— |
|
238,036 |
|
44,283 |
|
499,908 |
| ||||||
|
Other |
|
23,265 |
|
45,641 |
|
40,608 |
|
76,778 |
|
111,677 |
|
147,753 |
| ||||||
|
Total revenues |
|
573,377 |
|
755,156 |
|
925,686 |
|
1,209,811 |
|
1,789,017 |
|
2,181,296 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Cost of sales: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Propane and other gas liquids sales |
|
311,531 |
|
362,918 |
|
515,667 |
|
542,433 |
|
946,648 |
|
882,347 |
| ||||||
|
Midstream operations |
|
— |
|
107,067 |
|
— |
|
215,192 |
|
40,367 |
|
462,965 |
| ||||||
|
Other |
|
3,422 |
|
20,787 |
|
6,469 |
|
34,489 |
|
40,634 |
|
69,353 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Gross profit |
|
258,424 |
|
264,384 |
|
403,550 |
|
417,697 |
|
761,368 |
|
766,631 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Operating expense |
|
121,219 |
|
123,716 |
|
231,550 |
|
234,178 |
|
469,120 |
|
448,428 |
| ||||||
|
Depreciation and amortization expense |
|
19,605 |
|
25,485 |
|
38,597 |
|
51,217 |
|
89,175 |
|
102,759 |
| ||||||
|
General and administrative expense |
|
16,342 |
|
14,891 |
|
30,521 |
|
28,055 |
|
56,867 |
|
51,124 |
| ||||||
|
Equipment lease expense |
|
8,415 |
|
6,954 |
|
16,278 |
|
13,695 |
|
30,855 |
|
28,054 |
| ||||||
|
Non-cash employee stock ownership plan compensation charge |
|
1,944 |
|
4,031 |
|
4,692 |
|
7,993 |
|
10,558 |
|
16,382 |
| ||||||
|
Asset impairments |
|
— |
|
10,005 |
|
— |
|
10,005 |
|
— |
|
10,005 |
| ||||||
|
Loss on asset sales and disposals |
|
2,216 |
|
39,249 |
|
6,720 |
|
40,144 |
|
153,975 |
|
48,133 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Operating income (loss) |
|
88,683 |
|
40,053 |
|
75,192 |
|
32,410 |
|
(49,182 |
) |
61,746 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Interest expense |
|
(44,891 |
) |
(42,673 |
) |
(88,769 |
) |
(83,480 |
) |
(173,756 |
) |
(163,718 |
) | ||||||
|
Other income, net |
|
86 |
|
684 |
|
105 |
|
1,195 |
|
(162 |
) |
1,398 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Earnings (loss) before income tax benefit |
|
43,878 |
|
(1,936 |
) |
(13,472 |
) |
(49,875 |
) |
(223,100 |
) |
(100,574 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Income tax expense (benefit) |
|
3 |
|
(162 |
) |
161 |
|
215 |
|
(2,732 |
) |
(926 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Net earnings (loss) |
|
43,875 |
|
(1,774 |
) |
(13,633 |
) |
(50,090 |
) |
(220,368 |
) |
(99,648 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Net earnings (loss) attributable to noncontrolling interest (b) |
|
531 |
|
69 |
|
38 |
|
(332 |
) |
(1,874 |
) |
(658 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Net earnings (loss) attributable to Ferrellgas Partners, L.P. |
|
43,344 |
|
(1,843 |
) |
(13,671 |
) |
(49,758 |
) |
(218,494 |
) |
(98,990 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Less: General partner’s interest in net earnings (loss) |
|
433 |
|
(19 |
) |
(137 |
) |
(498 |
) |
(2,185 |
) |
(990 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Common unitholders’ interest in net earnings (loss) |
|
$ |
42,911 |
|
$ |
(1,824 |
) |
$ |
(13,534 |
) |
$ |
(49,260 |
) |
$ |
(216,309 |
) |
$ |
(98,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Earnings (loss) Per Common Unit |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Basic and diluted net earnings (loss) per common unitholders’ interest |
|
$ |
0.44 |
|
$ |
(0.02 |
) |
$ |
(0.14 |
) |
$ |
(0.51 |
) |
$ |
(2.23 |
) |
$ |
(1.01 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Weighted average common units outstanding - basic |
|
97,152.7 |
|
97,152.7 |
|
97,152.7 |
|
97,152.7 |
|
97,152.7 |
|
97,152.7 |
| ||||||
Supplemental Data and Reconciliation of Non-GAAP Items:
|
|
|
Three months ended |
|
Six months ended |
|
Twelve months ended |
| ||||||||||||
|
|
|
January 31 |
|
January 31 |
|
January 31 |
| ||||||||||||
|
|
|
2019 |
|
2018 |
|
2019 |
|
2018 |
|
2019 |
|
2018 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Net earnings (loss) attributable to Ferrellgas Partners, L.P. |
|
$ |
43,344 |
|
$ |
(1,843 |
) |
$ |
(13,671 |
) |
$ |
(49,758 |
) |
$ |
(218,494 |
) |
$ |
(98,990 |
) |
|
Income tax expense (benefit) |
|
3 |
|
(162 |
) |
161 |
|
215 |
|
(2,732 |
) |
(926 |
) | ||||||
|
Interest expense |
|
44,891 |
|
42,673 |
|
88,769 |
|
83,480 |
|
173,756 |
|
163,718 |
| ||||||
|
Depreciation and amortization expense |
|
19,605 |
|
25,485 |
|
38,597 |
|
51,217 |
|
89,175 |
|
102,759 |
| ||||||
|
EBITDA |
|
107,843 |
|
66,153 |
|
113,856 |
|
85,154 |
|
41,705 |
|
166,561 |
| ||||||
|
Non-cash employee stock ownership plan compensation charge |
|
1,944 |
|
4,031 |
|
4,692 |
|
7,993 |
|
10,558 |
|
16,382 |
| ||||||
|
Asset impairments |
|
— |
|
10,005 |
|
— |
|
10,005 |
|
— |
|
10,005 |
| ||||||
|
Loss on asset sales and disposal |
|
2,216 |
|
39,249 |
|
6,720 |
|
40,144 |
|
153,975 |
|
48,133 |
| ||||||
|
Other income, net |
|
(86 |
) |
(684 |
) |
(105 |
) |
(1,195 |
) |
162 |
|
(1,398 |
) | ||||||
|
Severance costs $690 included in operating costs for the three, six and twelve months ended period January 31, 2019 and $910 included in general and administrative costs for the three, six and twelve months ended January 31, 2019. |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Also includes $358 in operating costs for the six and twelve months ended period January 31, 2018 and $1,305 included in general and administrative costs for the six and twelve months ended January 31, 2018. |
|
1,600 |
|
— |
|
1,600 |
|
1,663 |
|
1,600 |
|
1,663 |
| ||||||
|
Legal fees and settlements |
|
5,608 |
|
2,118 |
|
9,172 |
|
2,118 |
|
13,119 |
|
2,118 |
| ||||||
|
Multi-employer pension plan withdrawal settlement |
|
— |
|
— |
|
1,524 |
|
— |
|
1,524 |
|
— |
| ||||||
|
Exit costs associated with contracts - Midstream dispositions |
|
— |
|
— |
|
— |
|
— |
|
11,804 |
|
— |
| ||||||
|
Unrealized (non-cash) losses (gains) on changes in fair value of derivatives $(986) included in operating expense for the twelve months ended January 31, 2018. Also includes $(314), $1,293 and $1,037 included in midstream operations cost of sales for the three, six and twelve months ended January 31, 2018, respectively. |
|
— |
|
(314 |
) |
— |
|
1,293 |
|
— |
|
51 |
| ||||||
|
Net earnings (loss) attributable to noncontrolling interest (b) |
|
531 |
|
69 |
|
38 |
|
(332 |
) |
(1,874 |
) |
(658 |
) | ||||||
|
Adjusted EBITDA (c) |
|
119,656 |
|
120,627 |
|
137,497 |
|
146,843 |
|
232,573 |
|
242,857 |
| ||||||
|
Net cash interest expense (d) |
|
(41,679 |
) |
(39,734 |
) |
(82,578 |
) |
(77,791 |
) |
(165,679 |
) |
(153,049 |
) | ||||||
|
Maintenance capital expenditures (e) |
|
(26,147 |
) |
(4,640 |
) |
(31,532 |
) |
(13,344 |
) |
(45,805 |
) |
(23,203 |
) | ||||||
|
Cash refund from (paid for) taxes |
|
4 |
|
(6 |
) |
2 |
|
(12 |
) |
305 |
|
(296 |
) | ||||||
|
Proceeds from certain asset sales |
|
899 |
|
2,999 |
|
1,960 |
|
4,207 |
|
6,956 |
|
8,126 |
| ||||||
|
Distributable cash flow attributable to equity investors (f) |
|
52,733 |
|
79,246 |
|
25,349 |
|
59,903 |
|
28,350 |
|
74,435 |
| ||||||
|
Distributable cash flow attributable to general partner and non-controlling interest |
|
1,055 |
|
1,585 |
|
507 |
|
1,198 |
|
567 |
|
1,489 |
| ||||||
|
Distributable cash flow attributable to common unitholders (g) |
|
51,678 |
|
77,661 |
|
24,842 |
|
58,705 |
|
27,783 |
|
72,946 |
| ||||||
|
Less: Distributions paid to common unitholders |
|
— |
|
9,716 |
|
9,715 |
|
19,431 |
|
29,145 |
|
38,861 |
| ||||||
|
Distributable cash flow excess/(shortage) |
|
$ |
51,678 |
|
$ |
67,945 |
|
$ |
15,127 |
|
$ |
39,274 |
|
$ |
(1,362 |
) |
$ |
34,085 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Propane gallons sales |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Retail - Sales to End Users |
|
239,044 |
|
235,071 |
|
368,711 |
|
354,365 |
|
651,314 |
|
606,469 |
| ||||||
|
Wholesale - Sales to Resellers |
|
70,655 |
|
74,942 |
|
119,615 |
|
128,371 |
|
231,454 |
|
236,480 |
| ||||||
|
Total propane gallons sales |
|
309,699 |
|
310,013 |
|
488,326 |
|
482,736 |
|
882,768 |
|
842,949 |
| ||||||
|
(b) |
|
Amounts allocated to the general partner for its 1.0101% interest in the operating partnership, Ferrellgas, L.P. |
|
(c) |
|
Adjusted EBITDA is calculated as net earnings (loss) attributable to Ferrellgas Partners, L.P., less the sum of the following: income tax expense (benefit), interest expense, depreciation and amortization expense, non-cash employee stock ownership plan compensation charge, asset impairments, loss on asset sales and disposal, other income, net, severance expense, legal fees and settlements, multi-employer pension plan withdrawal settlement, exit costs associated with contracts - Midstream dispositions, unrealized (non-cash) loss (gain) on changes in fair value of derivatives, and net earnings (loss) attributable to noncontrolling interest. Management believes the presentation of this measure is relevant and useful, because it allows investors to view the partnership’s performance in a manner similar to the method management uses, adjusted for items management believes makes it easier to compare its results with other companies that have different financing and capital structures. 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. |
|
(d) |
|
Net cash interest expense is the sum of interest expense less non-cash interest expense and other expense, net. This amount includes interest expense related to the accounts receivable securitization facility. |
|
(e) |
|
Maintenance capital expenditures include capitalized expenditures for betterment and replacement of property, plant and equipment. |
|
(f) |
|
Distributable cash flow attributable to equity investors is calculated as Adjusted EBITDA minus net cash interest expense, maintenance capital expenditures and cash paid for taxes plus proceeds from certain asset sales. Management considers distributable cash flow attributable to equity investors a meaningful measure of the partnership’s ability to declare and pay quarterly distributions to equity investors. Distributable cash flow attributable to equity investors, as management defines it, may not be comparable to distributable cash flow attributable to equity investors or similarly titled measurements used by other corporations and partnerships. Items added into our calculation of distributable cash flow attributable to equity investors that will not occur on a continuing basis may have associated cash payments. Distributable cash flow attributable to equity investors may not be consistent with that of other companies and should be viewed in conjunction with measurements that are computed in accordance with GAAP. |
|
(g) |
|
Distributable cash flow attributable to common unitholders is calculated as Distributable cash flow attributable to equity investors minus distributable cash flow attributable to general partner and noncontrolling interest. Management considers distributable cash flow attributable to common unitholders a meaningful measure of the partnership’s ability to declare and pay quarterly distributions to common unitholders. Distributable cash flow attributable to common unitholders, as management defines it, may not be comparable to distributable cash flow attributable to common unitholders or similarly titled measurements used by other corporations and partnerships. Items added to our calculation of distributable cash flow attributable to common unit holders that will not occur on a continuing basis may have associated cash payments. Distributable cash flow attributable to common unitholders may not be consistent with that of other companies and should be viewed in conjunction with measurements that are computed in accordance with GAAP . |