XML 35 R44.htm IDEA: XBRL DOCUMENT v2.4.0.6
Segment Information (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Jun. 30, 2012
Jun. 30, 2011
Jun. 30, 2012
Jun. 30, 2011
Sep. 30, 2011
Segment information          
Revenues $ 1,277.2 $ 1,105.4 $ 5,393.5 $ 5,052.0  
Cost of sales 810.2 731.0 3,438.6 3,317.5  
Segment profit:          
Operating income (loss) (19.2) 17.2 549.9 626.5  
Loss from equity investees (0.1) (0.2) (0.2) (0.8)  
Gain (loss) on extinguishment of debt 0.1 0 (13.3) (18.8)  
Interest expense (61.3) (35.0) (162.6) (102.6)  
Income (loss) before income taxes (80.5) (18.0) 373.8 504.3  
Noncontrolling interests' net income (loss) (70.2) (6.3) 46.5 101.8  
Depreciation and amortization 84.6 57.8 227.7 168.6  
Capital expenditures 83.7 78.5 237.7 246.1  
Total assets (at period end) 9,652.2 6,673.7 9,652.2 6,673.7 6,663.3
Bank loans (at period end) 187.3 206.1 187.3 206.1 138.7
Goodwill (at period end) 2,756.0 1,612.0 2,756.0 1,612.0 1,562.2
Eliminations [Member]
         
Segment information          
Revenues (32.2) [1] (40.0) [1] (129.1) [1] (172.9) [1]  
Cost of sales (30.9) [1] (39.1) [1] (125.6) [1] (170.3) [1]  
Segment profit:          
Operating income (loss)   0   0.2  
Income (loss) before income taxes   0   0.2  
Total assets (at period end) (87.4) (81.0) (87.4) (81.0)  
AmeriGas Propane [Member]
         
Segment information          
Revenues 571.9 470.8 2,411.3 2,077.8  
Cost of sales 334.0 300.8 1,447.8 1,300.9  
Segment profit:          
Operating income (loss) (48.4) 6.7 206.7 252.9  
Loss from equity investees 0        
Gain (loss) on extinguishment of debt 0.1 0 (13.3) (18.8)  
Interest expense (41.8) (15.7) (103.4) (47.4)  
Income (loss) before income taxes (90.1) (9.0) 90.0 186.7  
Partnership EBITDA 1.8 [2],[3] 31.1 [2],[3] 310.0 [4],[5] 301.9 [4],[5]  
Noncontrolling interests' net income (loss) (70.0) (6.1) 46.2 101.2  
Depreciation and amortization 49.5 24.5 118.5 70.4  
Capital expenditures 25.2 18.6 70.3 59.2  
Total assets (at period end) 4,579.5 1,772.1 4,579.5 1,772.1  
Bank loans (at period end) 68.8 176.0 68.8 176.0  
Goodwill (at period end) 1,866.7 695.8 1,866.7 695.8  
Gas Utility [Member]
         
Segment information          
Revenues 122.3 148.1 696.8 921.7  
Cost of sales 51.4 78.8 370.6 562.3  
Segment profit:          
Operating income (loss) 22.5 17.2 168.7 193.2  
Loss from equity investees 0        
Interest expense (9.9) (9.9) (30.1) (30.2)  
Income (loss) before income taxes 12.6 7.3 138.6 163.0  
Depreciation and amortization 12.3 11.6 36.6 36.1  
Capital expenditures 29.0 20.9 76.5 54.5  
Total assets (at period end) 2,027.0 2,002.0 2,027.0 2,002.0  
Goodwill (at period end) 182.1 180.1 182.1 180.1  
Electric Utility [Member]
         
Segment information          
Revenues 20.8 24.1 71.9 84.7  
Cost of sales 11.3 14.6 41.8 53.4  
Segment profit:          
Operating income (loss) 2.6 2.4 9.2 9.0  
Loss from equity investees 0        
Interest expense (0.6) (0.7) (1.7) (1.8)  
Income (loss) before income taxes 2.0 1.7 7.5 7.2  
Depreciation and amortization 0.9 1.1 2.8 3.1  
Capital expenditures 0.9 1.0 3.2 5.1  
Total assets (at period end) 158.8 156.5 158.8 156.5  
Midstream & Marketing [Member]
         
Segment information          
Revenues 166.7 217.1 674.5 857.0  
Cost of sales 145.2 193.1 565.6 738.6  
Segment profit:          
Operating income (loss) 4.9 8.4 59.4 76.7  
Loss from equity investees 0        
Interest expense (1.2) (0.6) (3.6) (2.0)  
Income (loss) before income taxes 3.7 7.8 55.8 74.7  
Depreciation and amortization 3.2 1.8 9.0 5.4  
Capital expenditures 13.6 18.7 47.6 81.5  
Total assets (at period end) 616.3 572.2 616.3 572.2  
Bank loans (at period end) 95.0   95.0    
Goodwill (at period end) 2.8 2.8 2.8 2.8  
International Propane, Antargaz [Member]
         
Segment information          
Revenues 211.8 161.0 958.7 889.7  
Cost of sales 133.6 95.3 597.9 554.0  
Segment profit:          
Operating income (loss) (1.2) (11.4) 96.3 101.0  
Loss from equity investees (0.1) (0.2) (0.2) (0.8)  
Interest expense (6.3) (7.1) (19.7) (18.5)  
Income (loss) before income taxes (7.6) (18.7) 76.4 81.7  
Noncontrolling interests' net income (loss) (0.2) (0.2) 0.3 0.6  
Depreciation and amortization 13.5 13.5 42.6 38.4  
Capital expenditures 12.0 12.0 28.0 31.8  
Total assets (at period end) 1,664.7 1,678.2 1,664.7 1,678.2  
Goodwill (at period end) 605.0 641.1 605.0 641.1  
International Propane, Flaga & Other [Member]
         
Segment information          
Revenues 193.4 [6] 102.3 [6] 646.5 [6] 332.4 [6]  
Cost of sales 153.0 [6] 74.6 [6] 506.3 [6] 243.8 [6]  
Segment profit:          
Operating income (loss) 2.4 [6] (3.6) [6] 16.8 [6] (0.2) [6]  
Loss from equity investees 0        
Interest expense (1.2) [6] (0.8) [6] (3.4) [6] (2.1) [6]  
Income (loss) before income taxes 1.2 [6] (4.4) [6] 13.4 [6] (2.3) [6]  
Depreciation and amortization 4.7 [6] 4.7 [6] 16.6 [6] 13.7 [6]  
Capital expenditures 2.8 [6] 6.6 [6] 11.5 [6] 12.6 [6]  
Total assets (at period end) 513.2 [6] 407.3 [6] 513.2 [6] 407.3 [6]  
Bank loans (at period end) 23.5 [6] 30.1 [6] 23.5 [6] 30.1 [6]  
Goodwill (at period end) 92.4 [6] 85.3 [6] 92.4 [6] 85.3 [6]  
Corporate & Other [Member]
         
Segment information          
Revenues 22.5 [6] 22.0 [6] 62.9 [7] 61.6 [7]  
Cost of sales 12.6 [6] 12.9 [6] 34.2 [7] 34.8 [7]  
Segment profit:          
Operating income (loss) (2.0) [6] (2.5) [6] (7.2) [7] (6.3) [7]  
Loss from equity investees 0        
Interest expense (0.3) [6] (0.2) [6] (0.7) [7] (0.6) [7]  
Income (loss) before income taxes (2.3) [6] (2.7) [6] (7.9) [7] (6.9) [7]  
Depreciation and amortization 0.5 [6] 0.6 [6] 1.6 [7] 1.5 [7]  
Capital expenditures 0.2 [6] 0.7 [6] 0.6 [7] 1.4 [7]  
Total assets (at period end) 180.1 [6],[7] 166.4 [6],[7] 180.1 [6],[7] 166.4 [6],[7]  
Goodwill (at period end) $ 7.0 [6],[7] $ 6.9 [6],[7] $ 7.0 [6],[7] $ 6.9 [6],[7]  
[1] Principally represents the elimination of intersegment transactions among Midstream & Marketing, Gas Utility and AmeriGas Propane.
[2] Includes $0.1 gain associated with extinguishments of Partnership debt in 2012.
[3] The following table provides a reconciliation of Partnership EBITDA to AmeriGas Propane operating income (loss):Three Months Ended June 30, 2012 2011Partnership EBITDA (ii) $1.8 $31.1Depreciation and amortization (49.5) (24.5)Gain on extinguishments of debt (0.1) —Noncontrolling interests (i) (0.6) 0.1Operating (loss) income $(48.4) $6.7
[4] Includes $13.3 loss and $18.8 loss, respectively, associated with extinguishments of Partnership debt.
[5] The following table provides a reconciliation of Partnership EBITDA to AmeriGas Propane operating income:Nine Months Ended June 30, 2012 2011Partnership EBITDA (ii) $310.0 $301.9Depreciation and amortization (118.5) (70.4)Loss on extinguishment of debt 13.3 18.8Noncontrolling interests (i) 1.9 2.6Operating income $206.7 $252.9
[6] International Propane—Flaga & Other principally comprises Flaga’s retail distribution businesses, our propane distribution business in China and our propane distribution business in the United Kingdom.
[7] Corporate & Other results principally comprise HVAC/R, net expenses of UGI’s captive general liability insurance company and UGI Corporation’s unallocated corporate and general expenses and interest income. Corporate & Other assets principally comprise cash, short-term investments, assets of HVAC/R and an intercompany loan. The intercompany loan and associated interest is removed in the segment presentation.