XML 82 R36.htm IDEA: XBRL DOCUMENT v3.3.0.814
Acquisitions (Tables)
12 Months Ended
Sep. 30, 2015
Business Combinations [Abstract]  
Allocation of Purchase Price
The components of the Finagaz purchase price allocation are as follows:
Assets acquired:
 
Cash
$
86.8

Accounts receivable (a)
170.3

Prepaid expenses and other current assets
11.0

Property, plant and equipment
375.6

Intangible assets (b)
91.3

Other assets
21.4

Total assets acquired
$
756.4

 
 
Liabilities assumed:
 
Accounts payable
109.2

Other current liabilities
103.5

Deferred income taxes
115.8

Other noncurrent liabilities
117.5

Total liabilities assumed
$
446.0

Goodwill
186.2

Net consideration transferred (including working capital adjustments)
$
496.6


(a)
Approximates the gross contractual amounts of receivables acquired.
(b)
Represents $79.3 of customer relationships and $12.0 of tradenames ($8.3 of which is subject to amortization), having average amortization periods of 15 years.
Pro Forma Income Statement and Income Per Unit
The following table presents unaudited pro forma revenues, net income attributable to UGI Corporation and earnings per share data for Fiscal 2015 and Fiscal 2014 as if the Totalgaz Acquisition had occurred on October 1, 2013. The unaudited pro forma consolidated information reflects the historical results of Totalgaz SAS and its subsidiaries after giving effect to adjustments directly attributable to the transaction, including depreciation, amortization, interest expense, intercompany eliminations and related income tax effects. The unaudited pro forma net income also reflects the effects of the issuance of the €600 term loan under the 2015 Senior Facilities Agreement and the associated repayment of the term loan outstanding under the 2011 Senior Facilities Agreement as if such transactions had occurred on October 1, 2013. Amounts in the table below exclude the loss associated with the early extinguishment of debt under the 2011 Senior Facilities Agreement (see Note 6):
 
 
2015
 
2014
Revenues
 
$
7,065.8

 
$
8,999.6

Net income attributable to UGI Corporation
 
$
341.2

 
$
385.5

Earnings per common share attributable to UGI Corporation shareholders:
 
 
 
 
Basic
 
$
1.97

 
$
2.23

Diluted
 
$
1.94

 
$
2.20