XML 67 R57.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segment Information - Schedule of Segment Reporting Information (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Mar. 31, 2017
Mar. 31, 2016
Mar. 31, 2017
Mar. 31, 2016
Sep. 30, 2016
Segment Reporting Information          
Revenues $ 2,173.8 $ 1,972.1 [1] $ 3,853.3 $ 3,578.7 [1]  
Cost of sales 1,071.2 776.9 [1] 1,718.6 1,510.9 [1]  
Segment profit:          
Operating income 513.2 615.4 [1] 979.4 920.9 [1]  
Income (loss) from equity investees 2.3 0.0 2.1 (0.1) [1]  
(Losses) gains on foreign currency contracts, net (1.2) 0.0 0.1 0.0  
Loss on extinguishments of debt (22.1) 0.0 (55.3) 0.0  
Interest expense (55.8) (57.3) [1] (111.2) (115.2) [1]  
Income before income taxes 436.4 558.1 [1] 815.1 805.6 [1]  
Noncontrolling interests’ net income (loss) 91.9 174.8 [1] 152.1 228.1 [1]  
Depreciation and amortization 99.3 100.7 [1] 197.4 201.3 [1]  
Capital expenditures (including the effects of accruals) 126.2 114.5 [1] 299.8 247.4 [1]  
Total assets 11,385.5 10,925.8 [1] 11,385.5 10,925.8 [1] $ 10,847.2
Short-term borrowings 50.1 227.1 [1] 50.1 227.1 [1] 291.7
Goodwill 2,948.4 2,998.6 [1] 2,948.4 2,998.6 [1] $ 2,989.0
Eliminations          
Segment Reporting Information          
Revenues [2] (95.8) (56.5) [1] (164.3) (99.2) [1]  
Cost of sales [2] (94.9) (55.8) [1] (162.6) (97.6) [1]  
Segment profit:          
Operating income 0.0 0.0 [1] 0.1 0.1 [1]  
Income (loss) from equity investees 0.0   0.0 0.0 [1]  
(Losses) gains on foreign currency contracts, net 0.0   0.0    
Loss on extinguishments of debt 0.0   0.0    
Interest expense 0.0 0.0 [1] 0.0 0.0 [1]  
Income before income taxes 0.0 0.0 [1] 0.1 0.1 [1]  
Noncontrolling interests’ net income (loss) 0.0 0.0 [1] 0.0 0.0 [1]  
Depreciation and amortization (0.1) (0.1) [1] (0.1) (0.1) [1]  
Capital expenditures (including the effects of accruals) 0.0 0.0 [1] 0.0 0.0 [1]  
Total assets (58.6) (87.5) [1] (58.6) (87.5) [1]  
Short-term borrowings 0.0 0.0 [1] 0.0 0.0 [1]  
Goodwill 0.0 0.0 [1] 0.0 0.0 [1]  
Operating Segments | AmeriGas Propane          
Segment Reporting Information          
Revenues 863.6 827.5 [1] 1,540.8 1,471.6 [1]  
Cost of sales 355.8 298.2 [1] 616.5 541.4 [1]  
Segment profit:          
Operating income 227.3 250.4 [1] 369.2 380.0 [1]  
Income (loss) from equity investees 0.0   0.0 0.0 [1]  
(Losses) gains on foreign currency contracts, net 0.0   0.0    
Loss on extinguishments of debt (22.1) 0.0 (55.3) 0.0  
Interest expense (40.0) (40.8) [1] (80.0) (81.8) [1]  
Income before income taxes 165.2 209.6 [1] 233.9 298.2 [1]  
Partnership Adjusted EBITDA [3] 271.2 295.4 [1] 456.3 473.1 [1]  
Noncontrolling interests’ net income (loss) 112.7 146.0 [1] 153.9 203.3 [1]  
Depreciation and amortization 45.0 47.4 [1] 89.6 96.6 [1]  
Capital expenditures (including the effects of accruals) 27.2 27.8 [1] 53.6 55.8 [1]  
Total assets 4,238.1 4,181.6 [1] 4,238.1 4,181.6 [1]  
Short-term borrowings 0.0 65.3 [1] 0.0 65.3 [1]  
Goodwill 1,981.2 1,971.3 [1] 1,981.2 1,971.3 [1]  
Operating Segments | UGI International          
Segment Reporting Information          
Revenues 620.7 578.7 [1] 1,159.8 1,156.9 [1]  
Cost of sales 313.1 271.0 [1] 571.1 573.8 [1]  
Segment profit:          
Operating income 121.0 111.5 [1] 209.9 196.6 [1]  
Income (loss) from equity investees (0.1)   (0.3) (0.1) [1]  
(Losses) gains on foreign currency contracts, net 0.1   0.2    
Loss on extinguishments of debt 0.0   0.0    
Interest expense (4.8) (6.5) [1] (9.6) (13.0) [1]  
Income before income taxes 116.2 105.0 [1] 200.2 183.5 [1]  
Noncontrolling interests’ net income (loss) 0.1 0.1 [1] 0.3 0.2 [1]  
Depreciation and amortization 27.6 28.3 [1] 55.5 55.5 [1]  
Capital expenditures (including the effects of accruals) 21.5 22.3 [1] 43.0 43.3 [1]  
Total assets 2,804.7 3,066.2 [1] 2,804.7 3,066.2 [1]  
Short-term borrowings 1.6 2.8 [1] 1.6 2.8 [1]  
Goodwill 773.6 833.7 [1] 773.6 833.7 [1]  
Operating Segments | Midstream & Marketing          
Segment Reporting Information          
Revenues 423.7 298.8 [1] 693.5 525.7 [1]  
Cost of sales 309.8 189.7 [1] 501.6 344.2 [1]  
Segment profit:          
Operating income 82.1 77.8 [1] 131.8 120.7 [1]  
Income (loss) from equity investees 2.4   2.4 0.0 [1]  
(Losses) gains on foreign currency contracts, net 0.0   0.0    
Loss on extinguishments of debt 0.0   0.0    
Interest expense (0.7) (0.5) [1] (1.3) (1.3) [1]  
Income before income taxes 83.8 77.3 [1] 132.9 119.4 [1]  
Noncontrolling interests’ net income (loss) 0.0 0.0 [1] 0.0 0.0 [1]  
Depreciation and amortization 8.8 7.7 [1] 16.8 15.1 [1]  
Capital expenditures (including the effects of accruals) 20.8 16.3 [1] 82.3 38.7 [1]  
Total assets 1,200.7 1,000.2 [1] 1,200.7 1,000.2 [1]  
Short-term borrowings 0.0 4.0 [1] 0.0 4.0 [1]  
Goodwill 11.5 11.5 [1] 11.5 11.5 [1]  
Operating Segments | UGI Utilities          
Segment Reporting Information          
Revenues 360.0 322.0 [1] 621.4 520.0 [1]  
Cost of sales 164.5 137.5 [1] 274.0 212.9 [1]  
Segment profit:          
Operating income 116.4 114.5 [1] 198.6 162.8 [1]  
Income (loss) from equity investees 0.0   0.0 0.0 [1]  
(Losses) gains on foreign currency contracts, net 0.0   0.0    
Loss on extinguishments of debt 0.0   0.0    
Interest expense (10.3) (9.3) [1] (20.3) (18.8) [1]  
Income before income taxes 106.1 105.2 [1] 178.3 144.0 [1]  
Noncontrolling interests’ net income (loss) 0.0 0.0 [1] 0.0 0.0 [1]  
Depreciation and amortization 17.7 17.0 [1] 35.1 33.7 [1]  
Capital expenditures (including the effects of accruals) 56.5 48.1 [1] 120.6 109.6 [1]  
Total assets 2,909.7 2,639.5 [1] 2,909.7 2,639.5 [1]  
Short-term borrowings 48.5 155.0 [1] 48.5 155.0 [1]  
Goodwill 182.1 182.1 [1] 182.1 182.1 [1]  
Corporate & Other          
Segment Reporting Information          
Revenues [4] 1.6 1.6 [1] 2.1 3.7 [1]  
Cost of sales [4] 22.9 (63.7) [1] (82.0) (63.8) [1]  
Segment profit:          
Operating income [4] (33.6) 61.2 [1] 69.8 60.7 [1]  
Income (loss) from equity investees [4] 0.0   0.0 0.0 [1]  
(Losses) gains on foreign currency contracts, net [4] (1.3)   (0.1)    
Loss on extinguishments of debt [4] 0.0   0.0    
Interest expense [4] 0.0 (0.2) [1] 0.0 (0.3) [1]  
Income before income taxes [4] (34.9) 61.0 [1] 69.7 60.4 [1]  
Noncontrolling interests’ net income (loss) [4] (20.9) 28.7 [1] (2.1) 24.6 [1]  
Depreciation and amortization [4] 0.3 0.4 [1] 0.5 0.5 [1]  
Capital expenditures (including the effects of accruals) [4] 0.2 0.0 [1] 0.3 0.0 [1]  
Total assets [4] 290.9 125.8 [1] 290.9 125.8 [1]  
Short-term borrowings [4] 0.0 0.0 [1] 0.0 0.0 [1]  
Goodwill [4] 0.0 0.0 [1] 0.0 0.0 [1]  
Gains (losses) on unsettled commodity derivative instruments, net (23.9) $ 64.0 81.6 $ 65.1  
Corporate & Other | Private Equity Partnership That Invests in Renewable Energy Companies          
Segment profit:          
Other-than-temporary impairment of investment $ 7.0   $ 7.0    
[1] Restated to reflect (1) the current-year changes in the presentation of our UGI International and Midstream & Marketing reportable segments and (2) the adoption of new accounting guidance related to debt issuance costs (see Note 2).
[2] Represents the elimination of intersegment transactions principally among Midstream & Marketing, UGI Utilities and AmeriGas Propane.
[3] The following table provides a reconciliation of Partnership Adjusted EBITDA to AmeriGas Propane income before income taxes: Three Months EndedMarch 31, Six Months EndedMarch 31, 2017 2016 2017 2016Partnership Adjusted EBITDA $271.2 $295.4 $456.3 $473.1Depreciation and amortization (45.0) (47.4) (89.6) (96.6)Interest expense (40.0) (40.8) (80.0) (81.8)Loss on extinguishments of debt (22.1) — (55.3) —Noncontrolling interest (i) 1.1 2.4 2.5 3.5Income before income taxes $165.2 $209.6 $233.9 $298.2(i)Principally represents the General Partner’s 1.01% interest in AmeriGas OLP.
[4] Corporate & Other results principally comprise (1) net expenses of UGI’s captive general liability insurance company and UGI’s corporate headquarters facility, and (2) UGI’s unallocated corporate and general expenses and interest income. Corporate & Other results also include the effects of net pre-tax (losses) gains on commodity and certain foreign currency derivative instruments not associated with current-period transactions (including such amounts attributable to noncontrolling interests) totaling $(23.9) and $64.0 during the three months ended March 31, 2017 and 2016, respectively, and $81.6 and $65.1 during the six months ended March 31, 2017 and 2016, respectively. Corporate & Other results for the three and six months ended March 31, 2017, also include a pre-tax loss of $7.0 associated with the impairment of a cost basis investment (see Note 2). Corporate & Other assets principally comprise cash and cash equivalents of UGI and its captive insurance company; UGI corporate headquarters’ assets; and our investment in a private equity partnership.