Guarantor financial information | Guarantor financial information The $500.0 million aggregate principal amount of 6.75% senior notes due 2023 co-issued by Ferrellgas, L.P. and Ferrellgas Finance Corp. are fully and unconditionally and jointly and severally guaranteed by all of Ferrellgas, L.P.’s 100% owned subsidiaries except: i) Ferrellgas Finance Corp; ii) certain special purposes subsidiaries formed for use in connection with our accounts receivable securitization; and iii) foreign subsidiaries. Guarantees of these senior notes will be released under certain circumstances, including (i) in connection with any sale or other disposition of (a) all or substantially all of the assets of a guarantor or (b) all of the capital stock of such guarantor (including by way of merger or consolidation), in each case, to a person that is not Ferrellgas, L.P. or a restricted subsidiary of Ferrellgas, L.P., (ii) if Ferrellgas, L.P. designates any restricted subsidiary that is a guarantor as an unrestricted subsidiary, (iii) upon defeasance or discharge of the notes, (iv) upon the liquidation or dissolution of such guarantor, or (v) at such time as such guarantor ceases to guarantee any other indebtedness of either of the issuers and any other guarantor. The guarantor financial information discloses in separate columns the financial position, results of operations and the cash flows of Ferrellgas, L.P. (Parent), Ferrellgas Finance Corp. (co-issuer), Ferrellgas L.P.’s guarantor subsidiaries on a combined basis, and Ferrellgas L.P.’s non-guarantor subsidiaries on a combined basis. The dates and the periods presented in the guarantor financial information are consistent with the periods presented in Ferrellgas, L.P.’s condensed consolidated financial statements. FERRELLGAS, L.P. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS (in thousands) As of October 31, 2017 Ferrellgas, L.P. (Parent and Co-Issuer) Ferrellgas Finance Corp. (Co-Issuer) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 6,852 $ 1 $ 245 $ — $ — $ 7,098 Accounts and notes receivable (2,343 ) — 60,692 133,079 — 191,428 Intercompany receivables 40,190 — — — (40,190 ) — Inventories 90,812 — 21,526 — — 112,338 Prepaid expenses and other current assets 61,140 — 6,909 6 — 68,055 Total current assets 196,651 1 89,372 133,085 (40,190 ) 378,919 Property, plant and equipment, net 547,489 — 191,240 — — 738,729 Goodwill 246,098 — 10,005 — — 256,103 Intangible assets, net 131,322 — 119,307 — — 250,629 Intercompany receivables 450,000 — — — (450,000 ) — Investments in consolidated subsidiaries (48,341 ) — — — 48,341 — Other assets, net 39,918 — 40,136 505 — 80,559 Total assets $ 1,563,137 $ 1 $ 450,060 $ 133,590 $ (441,849 ) $ 1,704,939 LIABILITIES AND PARTNERS' CAPITAL (DEFICIT) Current liabilities: Accounts payable $ 56,610 $ — $ 42,167 $ 421 $ — $ 99,198 Short-term borrowings 263,200 — — — — 263,200 Collateralized note payable — — — 88,000 — 88,000 Intercompany payables — — 42,952 (2,762 ) (40,190 ) — Other current liabilities 182,794 — 6,238 229 — 189,261 Total current liabilities 502,604 — 91,357 85,888 (40,190 ) 639,659 Long-term debt 1,464,344 — 450,085 — (450,000 ) 1,464,429 Other liabilities 30,137 — 4,662 — — 34,799 Contingencies and commitments Partners' capital (deficit): Partners' equity (467,212 ) 1 (96,044 ) 47,702 48,341 (467,212 ) Accumulated other comprehensive income 33,264 — — — — 33,264 Total partners' capital (deficit) (433,948 ) 1 (96,044 ) 47,702 48,341 (433,948 ) Total liabilities and partners' capital (deficit) $ 1,563,137 $ 1 $ 450,060 $ 133,590 $ (441,849 ) $ 1,704,939 FERRELLGAS, L.P. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEETS (in thousands) As of July 31, 2017 Ferrellgas, L.P. (Parent and Co-Issuer) Ferrellgas Finance Corp. (Co-Issuer) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated ASSETS Current assets: Cash and cash equivalents $ 5,327 $ 1 $ 373 $ — $ — $ 5,701 Accounts and notes receivable (3,132 ) — 58,618 109,598 — 165,084 Intercompany receivables 39,877 — — — (39,877 ) — Inventories 78,963 — 13,589 — — 92,552 Prepaid expenses and other current assets 26,106 — 7,314 6 — 33,426 Total current assets 147,141 1 79,894 109,604 (39,877 ) 296,763 Property, plant and equipment, net 537,582 — 194,341 — — 731,923 Goodwill 246,098 — 10,005 — — 256,103 Intangible assets, net 128,209 — 122,893 — — 251,102 Intercompany receivables 450,000 — — — (450,000 ) — Investments in consolidated subsidiaries (53,915 ) — — — 53,915 — Other assets, net 35,862 — 37,618 577 — 74,057 Total assets $ 1,490,977 $ 1 $ 444,751 $ 110,181 $ (435,962 ) $ 1,609,948 LIABILITIES AND PARTNERS' CAPITAL (DEFICIT) Current liabilities: Accounts payable $ 44,026 $ — $ 41,345 $ 190 $ — $ 85,561 Short-term borrowings 59,781 — — — — 59,781 Collateralized note payable — — — 69,000 — 69,000 Intercompany payables — — 41,645 (1,768 ) (39,877 ) — Other current liabilities 118,039 — 3,776 201 — 122,016 Total current liabilities 221,846 — 86,766 67,623 (39,877 ) 336,358 Long-term debt 1,649,139 — 450,131 — (450,000 ) 1,649,270 Other liabilities 26,790 — 4,300 28 — 31,118 Contingencies and commitments Partners' capital (deficit): Partners' equity (421,562 ) 1 (96,446 ) 42,530 53,915 (421,562 ) Accumulated other comprehensive income 14,764 — — — — 14,764 Total partners' capital (deficit) (406,798 ) 1 (96,446 ) 42,530 53,915 (406,798 ) Total liabilities and partners' capital (deficit) $ 1,490,977 $ 1 $ 444,751 $ 110,181 $ (435,962 ) $ 1,609,948 FERRELLGAS, L.P. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (in thousands) For the three months ended October 31, 2017 Ferrellgas, L.P. (Parent and Co-Issuer) Ferrellgas Finance Corp. (Co-Issuer) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues: Propane and other gas liquids sales $ 302,117 $ — $ 641 $ — $ — $ 302,758 Midstream operations — — 120,760 — — 120,760 Other 16,677 — 14,460 — — 31,137 Total revenues 318,794 — 135,861 — — 454,655 Costs and expenses: Cost of sales - propane and other gas liquids sales 178,819 — 696 — — 179,515 Cost of sales - midstream operations — — 108,125 — — 108,125 Cost of sales - other 2,709 — 10,993 — — 13,702 Operating expense 101,232 — 9,263 1,182 (1,215 ) 110,462 Depreciation and amortization expense 18,347 — 7,313 72 — 25,732 General and administrative expense 10,755 2 2,407 — — 13,164 Equipment lease expense 6,648 — 93 — — 6,741 Non-cash employee stock ownership plan compensation charge 3,962 — — — — 3,962 Loss on asset sales and disposal 908 — (13 ) — — 895 Operating income (loss) (4,586 ) (2 ) (3,016 ) (1,254 ) 1,215 (7,643 ) Interest expense (20,394 ) — (11,185 ) (617 ) — (32,196 ) Other income (expense), net 215 — 296 1,215 (1,215 ) 511 Loss before income taxes (24,765 ) (2 ) (13,905 ) (656 ) — (39,328 ) Income tax (benefit) expense (10 ) — 381 — — 371 Equity in earnings (loss) of subsidiary (14,944 ) — — — 14,944 — Net earnings (loss) (39,699 ) (2 ) (14,286 ) (656 ) 14,944 (39,699 ) Other comprehensive loss 18,500 — — — — 18,500 Comprehensive income (loss) $ (21,199 ) $ (2 ) $ (14,286 ) $ (656 ) $ 14,944 $ (21,199 ) FERRELLGAS, L.P. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS (in thousands) For the three months ended October 31, 2016 Ferrellgas, L.P. (Parent and Co-Issuer) Ferrellgas Finance Corp. (Co-Issuer) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Revenues: Propane and other gas liquids sales $ 242,399 $ — $ — $ — $ — $ 242,399 Midstream operations — — 108,044 — — 108,044 Other 17,326 — 11,773 — — 29,099 Total revenues 259,725 — 119,817 — — 379,542 Costs and expenses: Cost of sales - propane and other gas liquids sales 119,212 — — — — 119,212 Cost of sales - midstream operations — — 94,642 — — 94,642 Cost of sales - other 2,430 — 9,316 — — 11,746 Operating expense 97,655 — 10,246 (2,105 ) (710 ) 105,086 Depreciation and amortization expense 18,277 — 7,872 53 — 26,202 General and administrative expense 12,863 2 1,404 — — 14,269 Equipment lease expense 7,210 — 139 — — 7,349 Non-cash employee stock ownership plan compensation charge 3,754 — — — — 3,754 Loss on asset sales and disposal 1,447 — 4,976 — — 6,423 Operating income (loss) (3,123 ) (2 ) (8,778 ) 2,052 710 (9,141 ) Interest expense (20,352 ) — (10,673 ) (370 ) (3 ) (31,398 ) Other income (expense), net (47 ) — 555 707 (707 ) 508 Earnings (loss) before income taxes (23,522 ) (2 ) (18,896 ) 2,389 — (40,031 ) Income tax benefit (29 ) — (562 ) — — (591 ) Equity in earnings (loss) of subsidiary (15,947 ) — — — 15,947 — Net earnings (loss) (39,440 ) (2 ) (18,334 ) 2,389 15,947 (39,440 ) Other comprehensive income 9,376 — — — — 9,376 Comprehensive income (loss) $ (30,064 ) $ (2 ) $ (18,334 ) $ 2,389 $ 15,947 $ (30,064 ) FERRELLGAS, L.P. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (in thousands) For the three months ended October 31, 2017 Ferrellgas, L.P. (Parent and Co-Issuer) Ferrellgas Finance Corp. (Co-Issuer) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ 23,305 $ (2 ) $ (22,294 ) $ 25,981 $ (19,000 ) $ 7,990 Cash flows from investing activities: Business acquisitions, net of cash acquired (13,867 ) — — — — (13,867 ) Capital expenditures (19,429 ) — (725 ) — — (20,154 ) Proceeds from sale of assets 1,208 — — — — 1,208 Cash collected for purchase of interest in accounts receivable — — — 203,291 (203,291 ) — Cash remitted to Ferrellgas, L.P. for accounts receivable — — — (222,291 ) 222,291 — Net changes in advances with consolidated entities 3,088 — — — (3,088 ) — Net cash used in investing activities (29,000 ) — (725 ) (19,000 ) 15,912 (32,813 ) Cash flows from financing activities: Distributions (9,913 ) — — — — (9,913 ) Proceeds from issuance of long-term debt 23,580 — — — — 23,580 Payments on long-term debt (281 ) — — — — (281 ) Net reductions in short-term borrowings (5,879 ) — — — — (5,879 ) Net additions to collateralized short-term borrowings — — — 19,000 — 19,000 Net changes in advances with parent — 2 22,891 (25,981 ) 3,088 — Cash paid for financing costs (287 ) — — — — (287 ) Net cash provided by (used in) financing activities 7,220 2 22,891 (6,981 ) 3,088 26,220 Increase (decrease) in cash and cash equivalents 1,525 — (128 ) — — 1,397 Cash and cash equivalents - beginning of period 5,327 1 373 — — 5,701 Cash and cash equivalents - end of period $ 6,852 $ 1 $ 245 $ — $ — $ 7,098 FERRELLGAS, L.P. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS (in thousands) For the three months ended October 31, 2016 Ferrellgas, L.P. (Parent and Co-Issuer) Ferrellgas Finance Corp. (Co-Issuer) Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ 79,220 $ (2 ) $ (15,354 ) $ 687 $ (10,000 ) $ 54,551 Cash flows from investing activities: Capital expenditures (10,000 ) — (5 ) — — (10,005 ) Proceeds from sale of assets 2,279 — — — — 2,279 Cash collected for purchase of interest in accounts receivable — — — 183,939 (183,939 ) — Cash remitted to Ferrellgas, L.P. for accounts receivable — — — (193,939 ) 193,939 — Net changes in advances with consolidated entities (14,453 ) — — — 14,453 — Net cash provided by (used in) investing activities (22,174 ) — (5 ) (10,000 ) 24,453 (7,726 ) Cash flows from financing activities: Distributions (66,658 ) — — — — (66,658 ) Proceeds from issuance of long-term debt 25,626 — — — — 25,626 Payments on long-term debt (2,261 ) — — — — (2,261 ) Net reductions in short-term borrowings (4,467 ) — — — — (4,467 ) Net additions to collateralized short-term borrowings — — — 10,000 — 10,000 Net changes in advances with parent — 2 15,138 (687 ) (14,453 ) — Cash paid for financing costs (1,390 ) — — — — (1,390 ) Net cash provided by (used in) financing activities (49,150 ) 2 15,138 9,313 (14,453 ) (39,150 ) Increase (decrease) in cash and cash equivalents 7,896 — (221 ) — — 7,675 Cash and cash equivalents - beginning of period 4,472 1 417 — — 4,890 Cash and cash equivalents - end of period $ 12,368 $ 1 $ 196 $ — $ — $ 12,565 |