XML 42 R40.htm IDEA: XBRL DOCUMENT v3.20.1
Segment Information (Tables)
 6 Months Ended
Mar. 31, 2020
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information
Three Months Ended March 31, 2020
 
Total
 
Eliminations
 
AmeriGas
Propane
 
UGI International
 
Midstream & Marketing
 
UGI
Utilities
 
Corporate
& Other (a)
Revenues from external customers
 
$
2,228.9

 
$
—

 
$
802.0

 
$
703.4

 
$
344.8

 
$
376.1

 
$
2.6

Intersegment revenues
 
$
—

 
$
(94.5
)
(b)
$
—

 
$
—

 
$
77.4

 
$
16.5

 
$
0.6

Cost of sales
 
$
1,248.2

 
$
(93.4
)
(b)
$
325.6

 
$
401.6

 
$
298.3

 
$
184.0

 
$
132.1

Operating income (loss)
 
$
361.9

 
$
(0.3
)
 
$
206.0

 
$
116.8

(c)
$
71.3

 
$
116.0

 
$
(147.9
)
Income from equity investees
 
8.0

 
—

 
—

 
0.1

 
7.9

(d)
—

 
—

Other non-operating income, net
 
11.7

 
—

 
—

 
9.3

 
—

 
—

 
2.4

Earnings (loss) before interest expense and income taxes
 
381.6

 
(0.3
)
 
206.0

 
126.2

 
79.2

 
116.0

 
(145.5
)
Interest expense
 
(82.4
)
 
—

 
(41.2
)
 
(7.7
)
 
(11.4
)
 
(13.5
)
 
(8.6
)
Income (loss) before income taxes
 
$
299.2

 
$
(0.3
)
 
$
164.8

 
$
118.5

 
$
67.8

 
$
102.5

 
$
(154.1
)
Noncontrolling interests’ net income
 
$
0.1

 
$
—

 
$
—

 
$
0.1

 
$
—

 
$
—

 
$
—

Depreciation and amortization
 
$
120.2

 
$
(0.2
)
 
$
44.9

 
$
30.4

 
$
19.0

 
$
25.8

 
$
0.3

Capital expenditures (including the effects of accruals)
 
$
159.0

 
$
—

 
$
35.9

 
$
21.6

 
$
23.5

 
$
78.0

 
$
—

Three Months Ended March 31, 2019 (e)
 
Total
 
Eliminations
 
AmeriGas
Propane
 
UGI International
 
Midstream & Marketing
 
UGI
Utilities
 
Corporate
& Other (a)
Revenues from external customers
 
$
2,606.1

 
$
—

 
$
971.6

 
$
783.2

 
$
443.6

 
$
404.3

 
$
3.4

Intersegment revenues
 
$
—

 
$
(124.8
)
(b)
$
—

 
$
—

 
$
98.8

 
$
25.3

 
$
0.7

Cost of sales
 
$
1,426.9

 
$
(123.6
)
(b)
$
435.2

 
$
444.7

 
$
449.3

 
$
218.0

 
$
3.3

Operating income (loss)
 
$
538.8

 
$
(0.4
)
 
$
247.3

 
$
126.9

 
$
51.3

 
$
119.9

 
$
(6.2
)
Income from equity investees
 
1.6

 
—

 
—

 
0.1

 
1.5

(d)
—

 
—

Other non-operating income, net
 
7.9

 
—

 
—

 
3.1

 
—

 
0.4

 
4.4

Earnings (loss) before interest expense and income taxes
 
548.3

 
(0.4
)
 
247.3

 
130.1

 
52.8

 
120.3

 
(1.8
)
Interest expense
 
(61.0
)
 
—

 
(42.2
)
 
(6.1
)
 
(0.5
)
 
(12.2
)
 
—

Income (loss) before income taxes
 
$
487.3

 
$
(0.4
)
 
$
205.1

 
$
124.0

 
$
52.3

 
$
108.1

 
$
(1.8
)
Noncontrolling interests’ net income
 
$
151.3

 
$
—

 
$
139.3

 
$
0.2

 
$
—

 
$
—

 
$
11.8

Depreciation and amortization
 
$
108.9

 
$
(0.1
)
 
$
44.3

 
$
30.6

 
$
11.5

 
$
22.3

 
$
0.3

Capital expenditures (including the effects of accruals)
 
$
151.2

 
$
—

 
$
25.8

 
$
22.1

 
$
32.3

 
$
70.8

 
$
0.2

Six Months Ended March 31, 2020
 
Total
 
Eliminations
 
AmeriGas
Propane
 
UGI International
 
Midstream & Marketing
 
UGI
Utilities
 
Corporate
& Other (a)
Revenues from external customers
 
$
4,235.5

 
$
—

 
$
1,532.4

 
$
1,354.8

 
$
653.1

 
$
690.7

 
$
4.5

Intersegment revenues
 
$
—

 
$
(174.2
)
(b)
$
—

 
$
—

 
$
141.6

 
$
31.2

 
$
1.4

Cost of sales
 
$
2,256.2

 
$
(172.5
)
(b)
$
614.8

 
$
770.0

 
$
562.5

 
$
335.6

 
$
145.8

Operating income (loss)
 
$
739.1

 
$
—

 
$
371.3

 
$
212.6

(c)
$
126.4

 
$
207.8

 
$
(179.0
)
Income from equity investees
 
14.5

 
—

 
—

 
0.1

 
14.4

(d)
—

 
—

Other non-operating income (expense), net
 
0.2

 
—

 
—

 
13.7

 
—

 
(0.2
)
 
(13.3
)
Earnings (loss) before interest expense and income taxes
 
753.8

 
—

 
371.3

 
226.4

 
140.8

 
207.6

 
(192.3
)
Interest expense
 
(166.5
)
 
—

 
(83.7
)
 
(15.3
)
 
(22.9
)
 
(27.1
)
 
(17.5
)
Income (loss) before income taxes
 
$
587.3

 
$
—

 
$
287.6

 
$
211.1

 
$
117.9

 
$
180.5

 
$
(209.8
)
Noncontrolling interests’ net income
 
$
0.1

 
$
—

 
$
—

 
$
0.1

 
$
—

 
$
—

 
$
—

Depreciation and amortization
 
$
239.6

 
$
(0.2
)
 
$
88.8

 
$
61.6

 
$
37.4

 
$
51.5

 
$
0.5

Capital expenditures (including the effects of accruals)
 
$
310.8

 
$
—

 
$
74.4

 
$
41.9

 
$
46.0

 
$
148.5

 
$
—

As of March 31, 2020
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
 
$
14,135.5

 
$
(370.3
)
 
$
4,508.5

 
$
3,226.6

 
$
2,823.9

 
$
3,730.2

 
$
216.6

Short-term borrowings
 
$
653.5

 
$
—

 
$
201.0

 
$
185.5

 
$
43.0

 
$
224.0

 
$
—

Goodwill
 
$
3,465.5

 
$
—

 
$
2,003.0

 
$
938.2

 
$
342.2

 
$
182.1

 
$
—

Six Months Ended March 31, 2019 (e)
 
Total
 
Eliminations
 
AmeriGas
Propane
 
UGI International
 
Midstream & Marketing
 
UGI
Utilities
 
Corporate
& Other (a)
Revenues from external customers
 
$
4,806.3

 
$
—

 
$
1,791.8

 
$
1,493.9

 
$
816.1

 
$
703.4

 
$
1.1

Intersegment revenues
 
$
—

 
$
(236.4
)
(b)
$
—

 
$
—

 
$
185.7

 
$
48.9

 
$
1.8

Cost of sales
 
$
2,851.9

 
$
(234.4
)
(b)
$
813.7

 
$
893.3

 
$
826.8

 
$
377.5

 
$
175.0

Operating income (loss)
 
$
706.5

 
$
—

 
$
413.9

 
$
185.2

 
$
92.4

 
$
196.9

 
$
(181.9
)
Income from equity investees
 
3.1

 
—

 
—

 
0.1

 
3.0

(d)
—

 
—

Loss on extinguishments of debt
 
(6.1
)
 
—

 
—

 
—

 
—

 
—

 
(6.1
)
Other non-operating income, net
 
16.9

 
—

 
—

 
3.8

 
—

 
0.8

 
12.3

Earnings (loss) before interest expense and income taxes
 
720.4

 
—

 
413.9

 
189.1

 
95.4

 
197.7

 
(175.7
)
Interest expense
 
(121.2
)
 
—

 
(84.6
)
 
(11.5
)
 
(1.0
)
 
(23.9
)
 
(0.2
)
Income (loss) before income taxes
 
$
599.2

 
$
—

 
$
329.3

 
$
177.6

 
$
94.4

 
$
173.8

 
$
(175.9
)
Noncontrolling interests’ net income (loss)
 
$
175.6

 
$
—

 
$
220.8

 
$
0.3

 
$
—

 
$
—

 
$
(45.5
)
Depreciation and amortization
 
$
220.1

 
$
(0.1
)
 
$
90.0

 
$
62.0

 
$
23.0

 
$
44.8

 
$
0.4

Capital expenditures (including the effects of accruals)
 
$
313.0

 
$
—

 
$
56.8

 
$
49.9

 
$
57.4

 
$
148.1

 
$
0.8

As of March 31, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
 
$
12,350.9

 
$
(121.5
)
 
$
3,978.1

 
$
3,229.6

 
$
1,500.9

 
$
3,438.4

 
$
325.4

Short-term borrowings
 
$
341.0

 
$
—

 
$
236.0

 
$
—

 
$
—

 
$
105.0

 
$
—

Goodwill
 
$
3,147.8

 
$
—

 
$
2,003.1

 
$
944.8

 
$
17.8

 
$
182.1

 
$
—


(a)
Corporate & Other includes specific items attributable to our reportable segments that are not included in the segment profit measures used by our CODM in assessing our reportable segments’ performance or allocating resources. The following table presents such pre-tax gains (losses) which have been included in Corporate & Other, and the reportable segments to which they relate, for the three and six months ended March 31, 2020 and 2019:

Three Months Ended March 31, 2020
 
Location on Income Statement
 
AmeriGas Propane
 
UGI International
 
Midstream & Marketing
Net (losses) gains on commodity derivative instruments not associated with current-period transactions
 
Revenues / Cost of sales
 
$
(21.1
)
 
$
(118.1
)
 
$
9.5

Unrealized gains on foreign currency derivative instruments
 
Other non-operating income, net
 
$
—

 
$
2.4

 
$
—

Acquisition and integration expenses associated with the CMG Acquisition
 
Operating and administrative expenses
 
$
—

 
$
—

 
$
(1.0
)
LPG business transformation expenses
 
Operating and administrative expenses
 
$
(12.8
)
 
$
(6.7
)
 
$
—

    
Three Months Ended March 31, 2019
 
Location on Income Statement
 
AmeriGas Propane
 
UGI International
 
Midstream & Marketing
Net gains (losses) on commodity derivative instruments not associated with current-period transactions
 
Revenues / Cost of sales
 
$
17.1

 
$
(28.6
)
 
$
11.6

Unrealized gains on foreign currency derivative instruments
 
Other non-operating income, net
 
$
—

 
$
4.6

 
$
—

AmeriGas Merger expenses
 
Operating and other administrative expenses
 
$
(0.9
)
 
$
—

 
$
—


Six Months Ended March 31, 2020
 
Location on Income Statement
 
AmeriGas Propane
 
UGI International
 
Midstream & Marketing
Net (losses) gains on commodity derivative instruments not associated with current-period transactions
 
Revenues / Cost of sales
 
$
(11.7
)
 
$
(131.6
)
 
$
2.0

Unrealized losses on foreign currency derivative instruments
 
Other non-operating income, net
 
$
—

 
$
(13.3
)
 
$
—

Acquisition and integration expenses associated with the CMG Acquisition
 
Operating and administrative expenses
 
$
—

 
$
—

 
$
(1.7
)
LPG business transformation expenses
 
Operating and administrative expenses
 
$
(24.0
)
 
$
(12.2
)
 
$
—

    
Six Months Ended March 31, 2019
 
Location on Income Statement
 
AmeriGas Propane
 
UGI International
 
Midstream & Marketing
Net (losses) gains on commodity derivative instruments not associated with current-period transactions
 
Revenues / Cost of sales
 
$
(61.4
)
 
$
(125.9
)
 
$
13.4

Unrealized gains on foreign currency derivative instruments
 
Other non-operating income, net
 
$
—

 
$
12.7

 
$
—

Loss on extinguishments of debt
 
Loss on extinguishments of debt
 
$
—

 
$
(6.1
)
 
$
—

AmeriGas Merger expenses
 
Operating and other administrative expenses
 
$
(0.9
)
 
$
—

 
$
—



(b)
Represents the elimination of intersegment transactions principally among Midstream & Marketing, UGI Utilities and AmeriGas Propane.
(c)
Beginning October 1, 2019, UGI International is allocated a portion of indirect corporate expenses. Prior to October 1, 2019, these expenses were billed to its parent company, which is included in Corporate & Other.
(d)
Includes AFUDC associated with PennEast. The three and six months ended March 31, 2020 also includes equity income from Pennant (see Note 5).
(e)
Segment information recast to reflect the changes adopted during the fourth quarter of Fiscal 2019 in the segment measure of profit used by our CODM to evaluate the performance of our reportable segments.