XML 47 R57.htm IDEA: XBRL DOCUMENT v2.4.0.8
Revisions and Restatements of Consolidated Financial Statements - Statements of Income (Details) (USD $)
In Millions, except Per Share data, unless otherwise specified
3 Months Ended 12 Months Ended
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2011
Non-utility revenue                 $ 6,255.7 $ 5,638.8 $ 4,955.4
Non-utility cost of sales                 3,858.4 3,640.0 3,304.2
Operating and administrative expenses 396.1 407.5 461.5 426.9 400.1 404.5 443.8 342.7 1,692.0 1,591.1 1,267.0
Depreciation 78.5 76.4 74.0 72.5 72.4 69.4 68.5 52.9 301.4 263.2 201.0
Other income, net (8.3) (7.0) (7.5) (10.0) (10.8) (8.1) (12.8) (8.1) (32.8) (39.8) (45.5)
Operating income (12.3) 41.5 507.7 294.2 (15.0) 3.2 385.0 165.4 831.1 538.6 642.4
Interest expense (59.5) (59.2) (60.1) (61.5) (61.0) (60.9) (62.5) (36.0) (240.3) (220.4) (138.0)
Income before income taxes (72.3) (17.7) 447.7 232.7 (76.1) (57.7) 309.1 129.3 590.4 304.6 465.4
Income taxes 13.2 (5.1) (106.0) (64.9) 7.7 (4.1) (77.2) (33.3) (162.8) (106.9) (145.4)
Net income (59.1) (22.8) 341.7 167.8 (68.4) (61.8) 231.9 96.0 427.6 197.7 320.0
(Deduct net income) add net loss attributable to noncontrolling interests, principally in AmeriGas Partners 44.9 31.9 (161.0) (65.3) 62.1 67.1 (95.6) (21.1) (149.5) 12.5 (74.6)
Net income attributable to UGI Corporation (14.2) 9.1 180.7 102.5 (6.3) 5.3 136.3 74.9 278.1 210.2 245.4
Basic earnings per share $ (0.12) $ 0.08 $ 1.59 $ 0.91 $ (0.06) $ 0.05 $ 1.21 $ 0.67 $ 2.44 $ 1.87 $ 2.20
Diluted earnings per share $ (0.12) $ 0.08 $ 1.57 $ 0.90 $ (0.06) $ 0.05 $ 1.20 $ 0.66 $ 2.41 $ 1.85 $ 2.17
As Previously Reported
                     
Non-utility revenue                   5,636.7 4,955.8
Non-utility cost of sales                   3,652.1 3,332.4
Operating and administrative expenses   404.7 465.8 426.9 400.2 405.8 443.3 342.4   1,591.7 1,266.4
Depreciation   76.5 71.7 71.8 73.2 69.5 68.7 52.8   264.2 201.2
Other income, net   (9.0) (7.5) (10.0) (11.2) (8.1) (10.9) (8.1)   (38.3) (46.5)
Operating income   53.1 486.2 296.1 (28.6) (19.2) 380.8 188.3   521.3 616.0
Interest expense   (59.2) (60.1) (60.3) (58.9) (61.3) (65.3) (36.0)   (221.5) (138.0)
Income before income taxes   (6.1) 426.2 235.8 (87.6) (80.5) 302.1 152.2   286.2 439.0
Income taxes   (9.0) (100.0) (65.1) 13.6 4.0 (75.1) (42.1)   (99.6) (130.8)
Net income   (15.1) 326.2 170.7 (74.0) (76.5) 227.0 110.1   186.6 308.2
(Deduct net income) add net loss attributable to noncontrolling interests, principally in AmeriGas Partners   29.8 (154.3) (68.1) 59.3 70.2 (93.6) (23.1)   12.8 (75.3)
Net income attributable to UGI Corporation   14.7 171.9 102.6 (14.7) (6.3) 133.4 87.0   199.4 232.9
Basic earnings per share   $ 0.13 $ 1.51 $ 0.91 $ (0.13) $ (0.06) $ 1.19 $ 0.78   $ 1.77 $ 2.09
Diluted earnings per share   $ 0.13 $ 1.49 $ 0.90 $ (0.13) $ (0.06) $ 1.18 $ 0.77   $ 1.76 $ 2.06
Adjustment
                     
Non-utility revenue                   2.1 (0.4)
Non-utility cost of sales                   (12.1) (28.2)
Operating and administrative expenses   2.8 (4.3)    (0.1) (1.3) 0.5 0.3   (0.6) 0.6
Depreciation   (0.1) 2.3 0.7 (0.8) (0.1) (0.2) 0.1   (1.0) (0.2)
Other income, net   2.0       0.4    (1.9)      (1.5) 1.0
Operating income   (11.6) 21.5 (1.9) 13.6 22.4 4.2 (22.9)   17.3 26.4
Interest expense         (1.2) (2.1) 0.4 2.8      1.1  
Income before income taxes   (11.6) 21.5 (3.1) 11.5 22.8 7.0 (22.9)   18.4 26.4
Income taxes   3.9 (6.0) 0.2 (5.9) (8.1) (2.1) 8.8   (7.3) (14.6)
Net income   (7.7) 15.5 (2.9) 5.6 14.7 4.9 (14.1)   11.1 11.8
(Deduct net income) add net loss attributable to noncontrolling interests, principally in AmeriGas Partners   2.1 (6.7) 2.8 2.8 (3.1) (2.0) 2.0   (0.3) 0.7
Net income attributable to UGI Corporation   $ (5.6) $ 8.8 $ (0.1) $ 8.4 $ 11.6 $ 2.9 $ (12.1)   $ 10.8 $ 12.5
Diluted earnings per share   $ (0.05) $ 0.08 $ 0.00 $ 0.07 $ 0.10 $ 0.03 $ (0.11)   $ 0.09 $ 0.11