FGPR · Ferrellgas Partners L P
$22.65
-0.39 (-1.69%)
At close · Aug 21
Market Cap
$257.25M
Shares
11.36M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$1.94B
+5.5%
FY2025
Net Income
-$15.57M
-114.1%
FY2025
Operating Margin
4.65%
-6.5pp
FY2025
Operating Cash Flow
$136.35M
-44.5%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1.86B | $1.94B | $1.84B | $2.03B | $2.11B | $1.75B | $1.5B | $1.68B | $2.07B | $1.93B | $2.04B | $2.02B | $2.41B | $1.98B | $2.34B | $2.42B | $2.1B | $2.07B | |
| $45.88M | $178.62M | $50.34M | $70.74M | $52.78M | $60.07M | $45.75M | $59.99M | $54.4M | $49.62M | $56.64M | $77.24M | $65.16M | $53.18M | $43.21M | $61.89M | $51.77M | $41.38M | |
| — | $7.92M | $9.28M | $8.55M | $8.09M | $8.74M | $9.08M | $14.58M | $31.35M | $32.15M | $61.97M | $34.59M | $23.49M | $21.73M | $21.6M | $23.77M | $21.18M | — | |
| $104.74M | $98.43M | $98.47M | $93.37M | $89.9M | $85.38M | $80.48M | $78.85M | $101.8M | $103.35M | $150.51M | $98.58M | $84.2M | $83.34M | $83.84M | $82.49M | $82.49M | $82.49M | |
| — | — | — | — | — | — | — | — | $11.8M | — | — | — | — | — | — | — | — | — | |
| $1.52B | — | — | — | — | — | — | — | $1.83B | $1.7B | $1.69B | $1.72B | $2.12B | — | — | — | — | — | |
| $196.22M | $90.12M | $205.1M | $233.69M | $245.1M | $216.28M | $148.67M | $113.03M | -$91.96M | $95.37M | -$534.24M | $130.52M | $144.41M | $147.6M | $82.98M | $105.76M | $158.36M | $146.49M | |
| — | 4.65% | 11.16% | 11.53% | 11.59% | 12.33% | 9.93% | 6.71% | -4.44% | 4.94% | -26.2% | 6.45% | 6% | 7.47% | 3.55% | 4.36% | 7.54% | 7.08% | |
| $300.96M | $188.55M | $303.57M | $327.06M | $335M | $301.66M | $229.15M | $191.87M | $9.83M | $198.72M | -$383.73M | $229.1M | $228.62M | $230.95M | $166.82M | $188.25M | $240.85M | $228.98M | |
| $171.54M | — | — | — | — | — | — | — | $168.47M | $152.49M | $137.94M | $100.4M | $86.5M | — | — | — | — | — | |
| $2.73M | $2.94M | $4.49M | $2.63M | $4.83M | $4.25M | -$460K | $369K | $928K | $1.47M | $110K | -$350K | -$479K | $565K | $506K | $567K | -$1.11M | -$1.32M | |
| $77.79M | -$15M | $111.36M | $138.6M | $149.84M | -$68.37M | -$82.15M | -$64.22M | -$259.5M | -$55.64M | -$672.07M | $29.77M | $36.23M | $59.02M | -$9.77M | -$42.52M | $35.26M | $55.65M | |
| $1.19M | $1.37M | $686K | $981K | $981K | $741K | $851K | $323K | -$2.68M | -$1.14M | -$36K | -$315K | $2.52M | $1.86M | $1.13M | $1.24M | $1.92M | $2.29M | |
| $77.27M | -$15.57M | $110.22M | $136.88M | $147.99M | -$68.41M | -$82.5M | -$64.25M | -$254.58M | -$54.21M | -$665.42M | $29.62M | $33.21M | $56.43M | -$10.95M | -$43.65M | $32.71M | $52.57M | |
| — | -0.8% | 6% | 6.75% | 7% | -3.9% | -5.51% | -3.81% | -12.28% | -2.81% | -32.63% | 1.46% | 1.38% | 2.86% | -0.47% | -1.8% | 1.56% | 2.54% | |
| $155K | -$807K | $461K | $740K | $867K | -$702K | -$503K | -$298K | -$2.24M | -$294K | -$6.62M | $469K | $504K | $741K | $56K | -$112K | $630K | $783K | |
| $83.8M | -$17.69M | $111.18M | $100.03M | $97.03M | $22.76M | -$70.29M | -$99.27M | -$248.67M | -$29.14M | -$636.95M | -$15.5M | $37.7M | $71.28M | -$28.74M | -$37.36M | $34.13M | $33.62M | |
| shares | — | — | — | — | — | — | — | — | 97.15M | 97.23M | 98.68M | 84.65M | 79.65M | 79.04M | 77.57M | 72.31M | 69.24M | 65.54M |
| shares | — | — | — | — | — | — | 97.15M | 97.15M | 97.15M | 97.23M | 0 | 6700 | 20.6K | 37K | 0 | 0 | 131.8K | 72.7K |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2014–FY2019: $62.28M in buybacks.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
0.88×
Peer median 0.36×
EV/EBIT
8.36×
P/E (TTM)
—
Peer medians compare against the 6 similar-size Oil & Gas Refining & Marketing companies (of 19 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Propane Operation and Related Equipment Sales Segment | $1,938,337,000 | $1,837,116,000 | $2,026,465,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Retail | $1,254,562,000 | $1,206,226,000 | $1,374,089,000 | $1,446,857,000 | $1,123,956,000 | $964,087,000 | $1,128,991,000 |
| Wholesale Sales to Resellers | $552,405,000 | $510,756,000 | $525,529,000 | $549,058,000 | $516,599,000 | $430,435,000 | $419,349,000 |
| Product And Service Other | $110,244,000 | $105,677,000 | $109,573,000 | $96,661,000 | $85,458,000 | $82,035,000 | $75,534,000 |
| Other Gas Sales | $21,126,000 | $14,457,000 | $17,274,000 | $21,964,000 | $28,297,000 | $21,269,000 | $60,518,000 |