XML 55 R45.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segment Information - Partnership EBITDA (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 6 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Mar. 31, 2014
Mar. 31, 2013
Sep. 30, 2013
Segment Reporting Information          
Revenues $ 3,163.3 $ 2,542.7 $ 5,479.2 $ 4,561.4  
Cost of sales 2,001.3 1,486.7 3,431.2 2,702.2  
Segment profit:          
Operating income (loss) 588.6 507.7 952.3 801.9  
Income from equity investees 0 0.1 0 0.1  
Interest expense (59.5) (60.1) (118.8) (121.6)  
Income (loss) before income taxes 529.1 447.7 833.5 680.4  
Partnership EBITDA       500.8 [1]  
Noncontrolling interests' net income (loss) 173.4 161.0 268.9 226.3  
Depreciation and amortization 87.7 89.6 181.7 177.4  
Capital expenditures 85.3 93.6 188.1 184.8  
Total assets (at period end) 10,720.5 10,215.4 10,720.5 10,215.4 10,008.8
Bank loans (at period end) 260.1 177.7 260.1 177.7 227.9
Goodwill (at period end) 2,886.0 2,813.8 2,886.0 2,813.8 2,871.0
Eliminations
         
Segment Reporting Information          
Revenues (164.7) [2] (61.1) [2] (230.2) [2] (119.6) [2]  
Cost of sales (164.0) [2] (58.8) [2] (228.4) [2] (116.1) [2]  
Segment profit:          
Operating income (loss) 0.2 (0.9) 0.1 (0.9)  
Income from equity investees 0 0 0 0  
Interest expense 0 0 0 0  
Income (loss) before income taxes 0.2 (0.9) 0.1 (0.9)  
Noncontrolling interests' net income (loss) 0 0 0 0  
Depreciation and amortization (0.1) 0 (0.1) 0  
Capital expenditures 0 (1.0) (1.2) (1.1)  
Total assets (at period end) (116.3) (110.8) (116.3) (110.8)  
Bank loans (at period end) 0 0 0 0  
Goodwill (at period end) 0 0 0 0  
AmeriGas Propane
         
Segment Reporting Information          
Revenues 1,493.7 1,183.3 2,539.5 2,055.2  
Cost of sales 885.5 612.4 1,468.2 1,061.7  
Segment profit:          
Operating income (loss) 284.8 266.4 464.5 403.7  
Income from equity investees 0 0 0 0  
Interest expense (42.0) (41.8) (83.6) (84.2)  
Income (loss) before income taxes 242.8 224.6 380.9 319.5  
Partnership EBITDA 331.3 [3] 314.9 [3] 561.5 [1] 500.8  
Noncontrolling interests' net income (loss) 173.2 160.7 268.6 225.9  
Depreciation and amortization 49.2 50.9 101.5 101.0  
Capital expenditures 27.7 27.9 51.0 54.4  
Total assets (at period end) 4,692.3 4,682.6 4,692.3 4,682.6  
Bank loans (at period end) 198.0 115.9 198.0 115.9  
Goodwill (at period end) 1,939.0 1,919.2 1,939.0 1,919.2  
Noncontrolling Interests Principally General Partners Interest in Related Parties 2.7 [4] 2.4 [4] 4.5 [4] 3.9 [4]  
Gas Utility
         
Segment Reporting Information          
Revenues 480.1 368.6 751.7 616.9  
Cost of sales 278.8 196.7 414.3 320.3  
Segment profit:          
Operating income (loss) 134.5 105.7 216.6 175.5  
Income from equity investees 0 0 0 0  
Interest expense (8.4) (9.3) (16.8) (18.9)  
Income (loss) before income taxes 126.1 96.4 199.8 156.6  
Noncontrolling interests' net income (loss) 0 0 0 0  
Depreciation and amortization 13.6 12.7 27.0 25.3  
Capital expenditures 30.0 24.4 62.9 52.9  
Total assets (at period end) 2,195.4 2,184.8 2,195.4 2,184.8  
Bank loans (at period end) 6.5 0 6.5 0  
Goodwill (at period end) 182.1 182.1 182.1 182.1  
Midstream & Marketing, Energy Services
         
Segment Reporting Information          
Revenues 588.9 304.0 861.6 531.8  
Cost of sales 457.9 246.1 685.0 435.6  
Segment profit:          
Operating income (loss) 111.5 44.4 143.3 70.1  
Income from equity investees 0 0 0 0  
Interest expense (1.0) (0.8) (2.0) (1.8)  
Income (loss) before income taxes 110.5 43.6 141.3 68.3  
Noncontrolling interests' net income (loss) 0 0 0 0  
Depreciation and amortization 3.2 1.9 5.8 3.5  
Capital expenditures 8.4 19.3 30.1 32.8  
Total assets (at period end) 643.2 450.4 643.2 450.4  
Bank loans (at period end) 51.5 47.0 51.5 47.0  
Goodwill (at period end) 2.8 2.8 2.8 2.8  
Midstream & Marketing, Electric Generation
         
Segment Reporting Information          
Revenues 25.1 17.4 45.9 32.4  
Cost of sales 9.4 10.9 20.0 20.5  
Segment profit:          
Operating income (loss) 9.9 0.6 14.3 0.8  
Income from equity investees 0 0 0 0  
Interest expense 0 0 0 0  
Income (loss) before income taxes 9.9 0.6 14.3 0.8  
Noncontrolling interests' net income (loss) 0 0 0 0  
Depreciation and amortization 2.7 2.4 5.3 4.9  
Capital expenditures 1.8 4.2 11.1 11.0  
Total assets (at period end) 283.9 261.7 283.9 261.7  
Bank loans (at period end) 0 0 0 0  
Goodwill (at period end) 0 0 0 0  
International Propane, Antargaz
         
Segment Reporting Information          
Revenues 412.0 452.6 837.3 871.9  
Cost of sales 266.7 285.8 549.2 565.7  
Segment profit:          
Operating income (loss) 52.9 67.8 96.1 115.3  
Income from equity investees 0 0.1 0 0.1  
Interest expense (6.4) (6.3) (12.8) (12.8)  
Income (loss) before income taxes 46.5 61.6 83.3 102.6  
Noncontrolling interests' net income (loss) 0.2 0.3 0.3 0.4  
Depreciation and amortization 10.3 14.2 25.3 28.3  
Capital expenditures 11.3 13.2 21.1 25.4  
Total assets (at period end) 1,923.2 1,847.7 1,923.2 1,847.7  
Bank loans (at period end) 0 0 0 0  
Goodwill (at period end) 655.3 610.0 655.3 610.0  
International Propane, Flaga & Other
         
Segment Reporting Information          
Revenues 277.2 230.9 570.5 476.5  
Cost of sales 222.7 177.4 454.4 372.3  
Segment profit:          
Operating income (loss) 10.9 13.8 24.6 24.1  
Income from equity investees 0 0 0 0  
Interest expense (1.1) (1.3) (2.4) (2.6)  
Income (loss) before income taxes 9.8 12.5 22.2 21.5  
Noncontrolling interests' net income (loss) 0 0 0 0  
Depreciation and amortization 7.2 5.8 13.8 11.3  
Capital expenditures 4.2 4.1 8.8 6.3  
Total assets (at period end) 660.4 551.3 660.4 551.3  
Bank loans (at period end) 4.1 14.8 4.1 14.8  
Goodwill (at period end) 99.8 92.7 99.8 92.7  
Corporate & Other
         
Segment Reporting Information          
Revenues 51.0 [5] 47.0 [5] 102.9 [6] 96.3 [6]  
Cost of sales 44.3 [5] 16.2 [5] 68.5 [6] 42.2 [6]  
Segment profit:          
Operating income (loss) (16.1) [5] 9.9 [5] (7.2) [6] 13.3 [6]  
Income from equity investees 0 [5] 0 [5] 0 [6] 0 [6]  
Interest expense (0.6) [5] (0.6) [5] (1.2) [6] (1.3) [6]  
Income (loss) before income taxes (16.7) [5] 9.3 [5] (8.4) [6] 12.0 [6]  
Noncontrolling interests' net income (loss) 0 [5] 0 [5] 0 [6] 0 [6]  
Depreciation and amortization 1.6 [5] 1.7 [5] 3.1 [6] 3.1 [6]  
Capital expenditures 1.9 [5] 1.5 [5] 4.3 [6] 3.1 [6]  
Total assets (at period end) 438.4 [5],[6] 347.7 [5],[6] 438.4 [5],[6] 347.7 [5],[6]  
Bank loans (at period end) 0 [5],[6] 0 [5],[6] 0 [5],[6] 0 [5],[6]  
Goodwill (at period end) $ 7.0 [5],[6] $ 7.0 [5],[6] $ 7.0 [5],[6] $ 7.0 [5],[6]  
[1] The following table provides a reconciliation of Partnership EBITDA to AmeriGas Propane operating income:Six Months Ended March 31, 2014 2013Partnership EBITDA $561.5 $500.8Depreciation and amortization (101.5) (101.0)Noncontrolling interests (i) 4.5 3.9Operating income $464.5 $403.7(i)Principally represents the General Partner’s 1.01% interest in AmeriGas OLP.
[2] Principally represents the elimination of intersegment transactions among Midstream & Marketing, Gas Utility and AmeriGas Propane.
[3] The following table provides a reconciliation of Partnership EBITDA to AmeriGas Propane operating income:Three Months Ended March 31, 2014 2013Partnership EBITDA $331.3 $314.9Depreciation and amortization (49.2) (50.9)Noncontrolling interests (i) 2.7 2.4Operating income $284.8 $266.4(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 (1) Electric Utility, (2) Enterprises’ heating, ventilation, air-conditioning, refrigeration and electrical contracting businesses (“HVAC”), (3) changes in the fair values of Midstream & Marketing’s unsettled commodity derivative instruments and gains and losses on settled commodity derivative instruments not associated with current period transactions, (4) net expenses of UGI’s captive general liability insurance company, and (5) 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, and an intercompany loan. The intercompany loan and associated interest is removed in the segment presentation.
[6] Corporate & Other results principally comprise (1) Electric Utility, (2) HVAC, (3) changes in the fair values of Midstream & Marketing’s unsettled commodity derivative instruments and gains and losses on settled commodity derivative instruments not associated with current period transactions, (4) net expenses of UGI’s captive general liability insurance company, and (5) 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, and an intercompany loan. The intercompany loan and associated interest is removed in the segment presentation.