XML 74 R41.htm IDEA: XBRL DOCUMENT v2.4.0.6
Segment Information (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 6 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Mar. 31, 2013
Mar. 31, 2012
Sep. 30, 2012
Segment information          
Revenues $ 2,537.1 $ 2,427.5 $ 4,560.3 $ 4,116.3  
Cost of sales 1,500.6 1,526.6 2,719.4 2,628.4  
Segment profit:          
Operating income (loss) 486.2 380.8 782.3 569.1  
Income (loss) from equity investees 0.1 0 0.1 (0.1)  
Loss on extinguishment of debt 0 13.4 0 13.4  
Interest expense (60.1) (65.3) (120.4) (101.3)  
Income (loss) before income taxes 426.2 302.1 662.0 454.3  
Noncontrolling interests' net income 154.3 93.6 222.4 116.7  
Depreciation and amortization (87.3) (82.8) (174.4) (143.1)  
Capital expenditures 93.6 65.3 184.9 154.0  
Total assets (at period end) 10,236.3 10,129.4 10,236.3 10,129.4 9,709.7
Bank loans (at period end) 177.7 190.2 177.7 190.2 165.1
Goodwill (at period end) 2,813.8 2,795.2 2,813.8 2,795.2 2,818.3
Eliminations [Member]
         
Segment information          
Revenues (61.1) [1] (44.8) [1] (119.6) [1] (100.8) [1]  
Cost of sales (58.8) [1] (43.6) [1] (116.1) [1] (98.6) [1]  
Segment profit:          
Operating income (loss) (0.9) [1]   (0.9) [1] 0  
Income (loss) before income taxes (0.9) 0 (0.9) 0  
Capital expenditures (1.0)   (1.0)    
Total assets (at period end) (110.8) (84.4) (110.8) (84.4)  
AmeriGas Propane [Member]
         
Segment information          
Revenues 1,176.3 1,155.6 2,052.9 1,839.4  
Cost of sales 612.4 670.0 1,064.5 1,113.8  
Segment profit:          
Operating income (loss) 257.4 195.0 397.3 255.1  
Loss on extinguishment of debt 0 13.4 0 13.4  
Interest expense (41.8) (45.1) (83.0) (61.6)  
Income (loss) before income taxes 215.6 136.5 314.3 180.1  
Partnership EBITDA 303.6 [2] 224.5 [2] 491.4 [3] 308.2 [3]  
Noncontrolling interests' net income 154.0 93.2 222.0 116.2  
Depreciation and amortization (48.6) (44.8) (98.0) (69.0)  
Capital expenditures 27.9 23.5 54.4 45.1  
Total assets (at period end) 4,682.8 4,823.8 4,682.8 4,823.8  
Bank loans (at period end) 115.9 50.9 115.9 50.9  
Goodwill (at period end) 1,919.2 1,881.3 1,919.2 1,881.3  
Noncontrolling Interests Principally General Partners Interest in Related Parties 2.4 [4] 1.9 [4] 3.9 [4] 2.5 [4]  
Gas Utility [Member]
         
Segment information          
Revenues 368.6 319.5 616.9 574.5  
Cost of sales 196.7 177.5 320.3 319.2  
Segment profit:          
Operating income (loss) 105.7 85.0 175.5 146.2  
Interest expense (9.3) (10.1) (18.9) (20.2)  
Income (loss) before income taxes 96.4 74.9 156.6 126.0  
Depreciation and amortization (12.7) (12.2) (25.3) (24.3)  
Capital expenditures 24.4 25.7 52.9 47.5  
Total assets (at period end) 2,205.5 2,038.5 2,205.5 2,038.5  
Bank loans (at period end) 0 0 0 0  
Goodwill (at period end) 182.1 182.1 182.1 182.1  
Midstream And Marketing, Energy Services [Member]
         
Segment information          
Revenues 304.0 261.4 531.8 495.5  
Cost of sales 247.0 216.4 434.9 413.1  
Segment profit:          
Operating income (loss) 43.5 33.1 70.8 60.5  
Interest expense (0.8) (1.3) (1.8) (2.4)  
Income (loss) before income taxes 42.7 31.8 69.0 58.1  
Depreciation and amortization (1.9) (0.8) (3.5) (1.5)  
Capital expenditures 19.3 4.3 32.8 22.9  
Total assets (at period end) 450.4 387.7 450.4 387.7  
Bank loans (at period end) 47.0 112.0 47.0 112.0  
Goodwill (at period end) 2.8 2.8 2.8 2.8  
Midstream & Marketing, Electric Generation [Member]
         
Segment information          
Revenues 17.1 8.8 32.0 16.2  
Cost of sales 10.6 6.4 20.2 11.2  
Segment profit:          
Operating income (loss) 0.5 (2.5) 0.7 (6.0)  
Interest expense 0 0 0 0  
Income (loss) before income taxes 0.5 (2.5) 0.7 (6.0)  
Depreciation and amortization (2.4) (2.2) (4.9) (4.3)  
Capital expenditures 4.2 1.6 11.0 11.1  
Total assets (at period end) 261.7 255.4 261.7 255.4  
Bank loans (at period end) 0 0 0 0  
Goodwill (at period end) 0 0 0 0  
International Propane, Antargaz [Member]
         
Segment information          
Revenues 452.6 445.3 871.9 746.9  
Cost of sales 285.8 288.6 565.7 464.3  
Segment profit:          
Operating income (loss) 67.8 60.2 115.3 97.5  
Income (loss) from equity investees 0.1   0.1 (0.1)  
Interest expense (6.3) (6.9) (12.8) (13.4)  
Income (loss) before income taxes 61.6 53.3 102.6 84.0  
Noncontrolling interests' net income 0.3 0.4 0.4 0.5  
Depreciation and amortization (14.2) (15.0) (28.3) (29.1)  
Capital expenditures 13.2 4.9 25.4 16.0  
Total assets (at period end) 1,847.7 1,843.3 1,847.7 1,843.3  
Goodwill (at period end) 610.0 638.5 610.0 638.5  
International Propane, Flaga & Other [Member]
         
Segment information          
Revenues 230.9 236.4 476.5 453.1  
Cost of sales 177.4 185.2 372.3 353.3  
Segment profit:          
Operating income (loss) 13.8 10.0 24.1 14.4  
Interest expense (1.3) (1.2) (2.6) (2.2)  
Income (loss) before income taxes 12.5 8.8 21.5 12.2  
Depreciation and amortization (5.8) (6.4) (11.3) (11.9)  
Capital expenditures 4.1 3.9 6.3 8.7  
Total assets (at period end) 551.3 548.4 551.3 548.4  
Bank loans (at period end) 14.8 27.3 14.8 27.3  
Goodwill (at period end) 92.7 83.5 92.7 83.5  
Corporate & Other [Member]
         
Segment information          
Revenues 48.7 [5] 45.3 [5] 97.9 [5] 91.5 [5]  
Cost of sales 29.5 [5] 26.1 [5] 57.6 [5] 52.1 [5]  
Segment profit:          
Operating income (loss) (1.6) [5] 0 [5] (0.5) [5] 1.4 [5]  
Interest expense (0.6) [5] (0.7) [5] (1.3) [5] (1.5) [5]  
Income (loss) before income taxes (2.2) [5] (0.7) [5] (1.8) [5] (0.1) [5]  
Depreciation and amortization (1.7) [5] (1.4) [5] (3.1) [5] (3.0) [5]  
Capital expenditures 1.5 [5] 1.4 [5] 3.1 [5] 2.7 [5]  
Total assets (at period end) 347.7 [5] 316.7 [5] 347.7 [5] 316.7 [5]  
Goodwill (at period end) $ 7.0 [5] $ 7.0 [5] $ 7.0 [5] $ 7.0 [5]  
[1] Principally represents the elimination of intersegment transactions among Midstream & Marketing, Gas Utility and AmeriGas Propane.
[2] The following table provides a reconciliation of Partnership EBITDA to AmeriGas Propane operating income:Three Months Ended March 31, 2013 2012Partnership EBITDA $303.6 224.5Depreciation and amortization (48.6) (44.8)Loss on extinguishments of debt — 13.4Noncontrolling interests (i) 2.4 1.9Operating income $257.4 $195.0(i)Principally represents the General Partner’s 1.01% interest in AmeriGas OLP.
[3] The following table provides a reconciliation of Partnership EBITDA to AmeriGas Propane operating income:Six Months Ended March 31, 2013 2012Partnership EBITDA $491.4 $308.2Depreciation and amortization (98.0) (69.0)Loss on extinguishments of debt — 13.4Noncontrolling interests (i) 3.9 2.5Operating income $397.3 $255.1(i)Principally represents the General Partner’s 1.01% interest in AmeriGas OLP.
[4] Principally represents the General Partner’s 1.01% interest in AmeriGas OLP.
[5] 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.