XML 106 R110.htm IDEA: XBRL DOCUMENT v2.4.0.6
Segment Information (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 12 Months Ended
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2010
Sep. 30, 2012
Sep. 30, 2011
Sep. 30, 2010
Segment information                      
Revenues $ 1,125.7 [1] $ 1,277.2 $ 2,427.5 [2] $ 1,688.8 [3] $ 1,039.3 [1] $ 1,105.4 $ 2,181.0 [4] $ 1,765.6 [5] $ 6,519.2 $ 6,091.3 $ 5,591.4
Cost of sales                 4,111.2 4,010.9 3,584.0
Operating income (loss) (28.6) [1] (19.2) 380.8 [2] 188.3 [3] (10.5) [1] 17.2 357.0 [4] 252.3 [5] 521.3 616.0 659.2
Loss from equity investees (0.1) [1] (0.1) 0 [2] (0.1) [3] (0.1) [1] (0.2) (0.4) [4] (0.2) [5] (0.3) (0.9) (2.1)
Loss on extinguishments of debt 0 [1] 0.1 (13.4) [2] 0 [3] (19.3) [1] 0 (18.8) [4] 0 [5] (13.3) (38.1)   
Interest expense                 (221.5) (138.0) (133.8)
Income (loss) before income taxes                 286.2 439.0 523.3
Net income (loss) attributable to UGI (14.7) [1] (6.3) 133.4 [2] 87.0 [3] (22.4) [1] (7.2) 149.4 [4] 113.1 [5] 199.4 232.9 261.0
Depreciation and amortization                 316.0 227.9 210.2
Noncontrolling interests' net (loss) income                 (12.8) 75.3 94.7
Total assets 9,709.7       6,663.3       9,709.7 6,663.3 6,374.0
Bank loans 165.1       138.7       165.1 138.7 200.4
Capital expenditures                 343.2 355.6 352.9
Investments in equity investees 0.3       0.3       0.3 0.3 0.4
Goodwill 2,818.3       1,562.2       2,818.3 1,562.2 1,562.7
Eliminations [Member]
                     
Segment information                      
Revenues                 (178.8) [6] (233.0) [6] (203.9) [6]
Cost of sales                 (174.0) [6] (228.6) [6] (197.1) [6]
Operating income (loss)                   0 0
Loss from equity investees                       
Income (loss) before income taxes                   0 0
Net income (loss) attributable to UGI                    0 0
Noncontrolling interests' net (loss) income                       
Total assets (104.1)       (93.3)       (104.1) (93.3) (81.1)
Goodwill                       
AmeriGas Propane [Member]
                     
Segment information                      
Revenues                 2,921.6 2,538.0 2,320.3
Cost of sales                 1,719.7 1,605.3 1,395.1
Operating income (loss)                 170.3 242.9 235.8
Loss from equity investees                       
Loss on extinguishments of debt                 (13.3) (38.1)   
Interest expense                 (142.6) (63.5) (65.1)
Income (loss) before income taxes                 14.4 141.3 170.7
Net income (loss) attributable to UGI                 15.9 39.9 47.3
Depreciation and amortization                 169.1 94.7 87.4
Noncontrolling interests' net (loss) income                 (13.0) 75.0 91.1
Partnership EBITDA                 324.7 [7] 297.1 [7] 321.0 [7]
Total assets 4,539.6       1,800.4       4,539.6 1,800.4 1,690.6
Bank loans 49.9       95.5       49.9 95.5 91.0
Capital expenditures                 103.1 77.2 83.2
Goodwill 1,919.2       696.3       1,919.2 696.3 683.1
Gas Utility [Member]
                     
Segment information                      
Revenues                 785.4 1,026.4 1,047.5
Cost of sales                 402.5 610.6 653.4
Operating income (loss)                 172.2 199.6 175.3
Loss from equity investees                       
Interest expense                 (40.1) (40.4) (40.5)
Income (loss) before income taxes                 132.1 159.2 134.8
Net income (loss) attributable to UGI                 80.5 99.3 83.1
Depreciation and amortization                 49.0 48.4 49.5
Noncontrolling interests' net (loss) income                     0
Total assets 2,070.4       2,028.7       2,070.4 2,028.7 1,996.3
Bank loans 9.2                9.2    17.0
Capital expenditures                 109.0 91.3 73.5
Goodwill 182.1       182.1       182.1 182.1 180.1
Energy Services [Member]
                     
Segment information                      
Revenues                 816.4 1,023.8 1,105.3
Cost of sales                 703.8 902.2 998.0
Operating income (loss)                 68.9 84.2 110.8
Loss from equity investees                       
Interest expense                 (4.8) (2.0) 0.1
Income (loss) before income taxes                 64.1 82.2 110.7
Net income (loss) attributable to UGI                 37.6 48.4 61.2
Depreciation and amortization                 3.7 2.4 3.3
Noncontrolling interests' net (loss) income                     3.3
Total assets 368.5       338.2       368.5 338.2 245.8
Bank loans 85.0       24.3       85.0 24.3  
Capital expenditures                 36.0 63.1 48.3
Goodwill 2.8       2.8       2.8 2.8 2.8
Electric Generation [Member]
                     
Segment information                      
Revenues                 43.0 49.1 58.5
Cost of sales                 27.1 31.1 30.6
Operating income (loss)                 (6.5) (1.3) 9.2
Loss from equity investees                 0    
Interest expense                 0 0.7 0.1
Income (loss) before income taxes                 (6.5) (2.0) 9.1
Net income (loss) attributable to UGI                 (1.2) 4.1 7.0
Depreciation and amortization                 9.0 5.6 4.4
Noncontrolling interests' net (loss) income                     0
Total assets 258.2       242.5       258.2 242.5 205.0
Bank loans 0       0       0 0  
Capital expenditures                 24.4 49.7 68.1
Goodwill 0       0       0 0 0
Antargaz [Member]
                     
Segment information                      
Revenues                 1,121.3 1,050.6 887.1
Cost of sales                 685.5 649.8 465.9
Operating income (loss)                 88.2 89.2 115.1
Loss from equity investees                 (0.3) (0.9) (2.0)
Interest expense                 (26.3) (25.5) (22.4)
Income (loss) before income taxes                 61.6 62.8 90.7
Net income (loss) attributable to UGI                 51.3 44.2 60.0
Depreciation and amortization                 57.1 52.1 48.9
Noncontrolling interests' net (loss) income                 0.2 0.3 0.3
Total assets 1,686.5       1,636.6       1,686.5 1,636.6 1,678.3
Bank loans                       68.2
Capital expenditures                 47.3 48.9 51.4
Goodwill 612.0       591.8       612.0 591.8 602.7
Flaga & Other [Member]
                     
Segment information                      
Revenues                 824.7 438.1 172.4
Cost of sales                 640.3 321.0 116.2
Operating income (loss)                 23.6 (3.1) 1.9
Loss from equity investees                       (0.1)
Interest expense                 (4.6) (2.7) (3.0)
Income (loss) before income taxes                 19.0 (5.8) (1.2)
Net income (loss) attributable to UGI                 13.8 (3.2) (1.2)
Depreciation and amortization                 22.1 18.5 11.5
Noncontrolling interests' net (loss) income                 0     
Total assets 531.8       428.8       531.8 428.8 320.2
Bank loans 21.0       18.9       21.0 18.9 24.2
Capital expenditures                 16.9 16.5 7.6
Investments in equity investees 0.3       0.3       0.3 0.3 0.4
Goodwill 95.2       82.2       95.2 82.2 87.0
Corporate & Other [Member]
                     
Segment information                      
Revenues                 185.6 [8] 198.3 [8] 204.2 [8]
Cost of sales                 106.3 [8] 119.5 [8] 121.9 [8]
Operating income (loss)                 4.6 [8] 4.5 [8] 11.1 [8]
Loss from equity investees                    [8]    
Interest expense                 (3.1) [8] (3.2) [8] (2.6) [8]
Income (loss) before income taxes                 1.5 [8] 1.3 [8] 8.5 [8]
Net income (loss) attributable to UGI                 1.5 [8] 0.2 [8] 3.6 [8]
Depreciation and amortization                 6.0 [8] 6.2 [8] 5.2 [8]
Noncontrolling interests' net (loss) income                        [8]
Total assets 358.8 [8]       281.4 [8]       358.8 [8] 281.4 [8] 318.9 [8]
Bank loans            [8]            [8]    [8]
Capital expenditures                 6.5 [8] 8.9 [8] 20.8 [8]
Investments in equity investees            [8]            [8]  
Goodwill $ 7.0 [8]       $ 7.0 [8]       $ 7.0 [8] $ 7.0 [8] $ 7.0 [8]
[1] Includes loss on extinguishment of Partnership long-term debt which increased net loss attributable to UGI Corporation by $5.2 or $0.05 per diluted share (see Note 5).
[2] Includes loss on extinguishment of Partnership long-term debt which decreased net income attributable to UGI Corporation by $2.2 or $0.02 per diluted share (see Note 5).
[3] Includes adjustment to foreign tax credit valuation allowance which increased net income by $5.5 or $0.05 per diluted share.
[4] Includes loss on extinguishment of Partnership long-term debt which decreased net income attributable to UGI Corporation by $5.2 or $0.05 per diluted share (see Note 5).
[5] Includes the reversal of previously recorded nontaxable accrual associated with the Antargaz Competition Authority Matter which increased operating income and net income attributable to UGI Corporation by $9.4 or $0.08 per diluted share (see Note 15).
[6] Principally represents the elimination of intersegment transactions principally among Midstream & Marketing, Gas Utility and AmeriGas Propane.
[7] The following table provides a reconciliation of Partnership EBITDA to AmeriGas Propane operating income:Year ended September 30, 2012 2011 2010 Partnership EBITDA $324.7 $297.1 $321.0 Depreciation and amortization (169.1) (94.7) (87.4) Loss on extinguishments of debt 13.3 38.1 — Noncontrolling interests (i) 1.4 2.4 2.2 Operating income $170.3 $242.9 $235.8 (i)Principally represents the General Partner’s 1.01% interest in AmeriGas OLP.
[8] Corporate & Other results principally comprise Electric Utility, UGI Enterprises’ heating, ventilation, air-conditioning, refrigeration and electrical contracting businesses (“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, the assets of Electric Utility and HVAC/R, and an intercompany loan. The intercompany loan and associated interest is removed in the segment presentation.