XML 27 R47.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segment Information - Schedule of Segment Reporting Information (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Jun. 30, 2014
Jun. 30, 2013
Sep. 30, 2013
Segment Reporting Information          
Revenues $ 1,486.7 $ 1,374.3 $ 6,965.9 $ 5,935.7  
Cost of sales 926.5 836.8 4,357.7 3,539.0  
Segment profit:          
Operating income (loss) 62.7 41.5 1,015.0 843.4  
(Loss) income from equity investees (0.1) 0 (0.1) 0.1  
Interest expense (60.1) (59.2) (178.9) (180.8)  
Income (loss) before income taxes 2.5 (17.7) 836.0 662.7  
Partnership EBITDA 52.2 [1]   613.7 [2] 557.1 [2]  
Noncontrolling interests’ net (loss) income (33.3) (31.9) 235.6 194.4  
Depreciation and amortization 90.0 91.8 271.7 269.2  
Capital expenditures 102.4 107.6 290.5 292.5  
Total assets (at period end) 10,077.7 9,806.8 10,077.7 9,806.8 10,008.8
Bank loans (at period end) 96.5 135.9 96.5 135.9 227.9
Goodwill (at period end) 2,885.1 2,834.0 2,885.1 2,834.0 2,871.0
Limited Liability Company or Limited Partnership Managing Member or General Partner Ownership Interest Percentage 1.01%        
Eliminations
         
Segment Reporting Information          
Revenues (50.8) [3] (61.5) [3] (281.0) [3] (181.1) [3]  
Cost of sales (49.6) [3] (60.1) [3] (278.0) [3] (176.2) [3]  
Segment profit:          
Operating income (loss) (0.1) (0.2) 0 (1.1)  
(Loss) income from equity investees 0 0 0 0  
Interest expense 0 0 0 0  
Income (loss) before income taxes (0.1) (0.2) 0 (1.1)  
Noncontrolling interests’ net (loss) income 0 0 0 0  
Depreciation and amortization 0 (0.1) (0.1) (0.1)  
Capital expenditures 1.2 (0.1) 0 (1.1)  
Total assets (at period end) (112.8) (95.9) (112.8) (95.9)  
Bank loans (at period end) 0 0 0 0  
Goodwill (at period end) 0 0 0 0  
AmeriGas Propane
         
Segment Reporting Information          
Revenues 613.2 581.7 3,152.7 2,636.9  
Cost of sales 340.8 305.7 1,809.0 1,367.4  
Segment profit:          
Operating income (loss) 7.2 3.8 471.7 407.5  
(Loss) income from equity investees 0 0 0 0  
Interest expense (41.4) (41.2) (125.0) (125.4)  
Income (loss) before income taxes (34.2) (37.4) 346.7 282.1  
Partnership EBITDA 55.0 [1] 56.3 [1] 616.5 [2] 557.1  
Noncontrolling interests’ net (loss) income (31.0) (31.7) 237.6 194.2  
Depreciation and amortization 47.8 52.4 149.3 153.4  
Capital expenditures 29.3 26.3 80.3 80.7  
Total assets (at period end) 4,345.8 4,386.8 4,345.8 4,386.8  
Bank loans (at period end) 92.5 80.0 92.5 80.0  
Goodwill (at period end) 1,939.0 1,929.2 1,939.0 1,929.2  
Noncontrolling Interests Principally General Partners Interest in Related Parties 0 [4] (0.1) [4] 4.5 [4] 3.8 [4]  
Gas Utility
         
Segment Reporting Information          
Revenues 128.3 126.7 880.0 743.6  
Cost of sales 49.2 52.4 463.5 372.7  
Segment profit:          
Operating income (loss) 17.1 14.2 233.7 189.7  
(Loss) income from equity investees 0 0 0 0  
Interest expense (9.8) (9.2) (26.6) (28.1)  
Income (loss) before income taxes 7.3 5.0 207.1 161.6  
Noncontrolling interests’ net (loss) income 0 0 0 0  
Depreciation and amortization 13.7 13.1 40.7 38.4  
Capital expenditures 35.9 37.3 98.8 90.2  
Total assets (at period end) 2,147.4 2,143.7 2,147.4 2,143.7  
Bank loans (at period end) 0 0 0 0  
Goodwill (at period end) 182.1 182.1 182.1 182.1  
Midstream & Marketing, Energy Services
         
Segment Reporting Information          
Revenues 248.3 233.0 1,109.9 764.8  
Cost of sales 209.2 214.9 894.2 650.5  
Segment profit:          
Operating income (loss) 23.5 6.4 166.8 76.5  
(Loss) income from equity investees 0 0 0 0  
Interest expense (0.5) (0.6) (2.5) (2.4)  
Income (loss) before income taxes 23.0 5.8 164.3 74.1  
Noncontrolling interests’ net (loss) income 0 0 0 0  
Depreciation and amortization 3.3 2.1 9.1 5.6  
Capital expenditures 11.2 22.0 41.3 54.8  
Total assets (at period end) 542.7 437.0 542.7 437.0  
Bank loans (at period end) 0 45.5 0 45.5  
Goodwill (at period end) 5.6 2.8 5.6 2.8  
Midstream & Marketing, Electric Generation
         
Segment Reporting Information          
Revenues 20.5 16.3 66.4 48.7  
Cost of sales 10.5 8.5 30.5 29.0  
Segment profit:          
Operating income (loss) 2.6 0.6 16.9 1.4  
(Loss) income from equity investees 0 0 0 0  
Interest expense 0 0 0 0  
Income (loss) before income taxes 2.6 0.6 16.9 1.4  
Noncontrolling interests’ net (loss) income 0 0 0 0  
Depreciation and amortization 2.7 2.6 8.0 7.5  
Capital expenditures 1.9 4.4 13.0 15.4  
Total assets (at period end) 279.1 267.2 279.1 267.2  
Bank loans (at period end) 0 0 0 0  
Goodwill (at period end) 0 0 0 0  
International Propane, Antargaz
         
Segment Reporting Information          
Revenues 249.2 249.3 1,086.5 1,121.2  
Cost of sales 164.1 148.7 713.3 714.4  
Segment profit:          
Operating income (loss) (1.4) 14.6 94.7 129.9  
(Loss) income from equity investees (0.1) 0 (0.1) 0.1  
Interest expense (6.3) (6.2) (19.1) (19.0)  
Income (loss) before income taxes (7.8) 8.4 75.5 111.0  
Noncontrolling interests’ net (loss) income (0.3) (0.3) 0 0.1  
Depreciation and amortization 14.6 14.0 39.9 42.3  
Capital expenditures 15.6 11.7 36.7 37.1  
Total assets (at period end) 1,784.2 1,771.7 1,784.2 1,771.7  
Bank loans (at period end) 0 0 0 0  
Goodwill (at period end) 651.7 619.2 651.7 619.2  
International Propane, Flaga & Other
         
Segment Reporting Information          
Revenues 232.3 182.5 802.8 659.0  
Cost of sales 180.7 134.8 635.1 507.1  
Segment profit:          
Operating income (loss) 8.2 6.5 32.8 30.6  
(Loss) income from equity investees 0 0 0 0  
Interest expense (1.4) (1.2) (3.8) (3.8)  
Income (loss) before income taxes 6.8 5.3 29.0 26.8  
Noncontrolling interests’ net (loss) income 0 0.1 0 0.1  
Depreciation and amortization 6.2 6.1 20.0 17.4  
Capital expenditures 4.8 4.0 13.6 10.3  
Total assets (at period end) 650.6 543.1 650.6 543.1  
Bank loans (at period end) 4.0 10.4 4.0 10.4  
Goodwill (at period end) 99.7 93.7 99.7 93.7  
Corporate & Other
         
Segment Reporting Information          
Revenues 45.7 [5] 46.3 [5] 148.6 [6] 142.6 [6]  
Cost of sales 21.6 [5] 31.9 [5] 90.1 [6] 74.1 [6]  
Segment profit:          
Operating income (loss) 5.6 [5] (4.4) [5] (1.6) [6] 8.9 [6]  
(Loss) income from equity investees 0 [5] 0 [5] 0 [6] 0 [6]  
Interest expense (0.7) [5] (0.8) [5] (1.9) [6] (2.1) [6]  
Income (loss) before income taxes 4.9 [5] (5.2) [5] (3.5) [6] 6.8 [6]  
Partnership EBITDA (2.8) [1]   (2.8) [2]    
Noncontrolling interests’ net (loss) income (2.0) [5] 0 [5] (2.0) [6] 0 [6]  
Depreciation and amortization 1.7 [5] 1.6 [5] 4.8 [6] 4.7 [6]  
Capital expenditures 2.5 [5] 2.0 [5] 6.8 [6] 5.1  
Total assets (at period end) 440.7 [5],[6] 353.2 [5],[6] 440.7 [5],[6] 353.2 [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:Three Months Ended June 30, 2014 2013Partnership EBITDA $55.0 $56.3Depreciation and amortization (47.8) (52.4)Noncontrolling interests (i) — (0.1)Operating income $7.2 $3.8(i)Principally represents the General Partner’s 1.01% interest in AmeriGas OLP.
[2] The following table provides a reconciliation of Partnership EBITDA to AmeriGas Propane operating income:Nine Months Ended June 30, 2014 2013Partnership EBITDA $616.5 $557.1Depreciation and amortization (149.3) (153.4)Noncontrolling interests (i) 4.5 3.8Operating income $471.7 $407.5(i)Principally represents the General Partner’s 1.01% interest in AmeriGas OLP.
[3] Principally represents the elimination of intersegment transactions among Midstream & Marketing, Gas Utility and AmeriGas Propane.
[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) net gains and losses on Midstream & Marketing’s commodity derivative instruments, and net gains and losses on AmeriGas Propane’s commodity derivative instruments entered into beginning April 1, 2014, that are 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] .