XML 70 R27.htm IDEA: XBRL DOCUMENT v2.4.0.6
Segment Information (Tables)
3 Months Ended
Dec. 31, 2012
Segment Reporting [Abstract]  
Segment Information

Three Months Ended December 31, 2012:
 
 
 
 
 
 
 
 
 
 
 
 
Midstream & Marketing
 
International Propane
 
 
 
 
Total
 
Elims.
 
 
AmeriGas
Propane
 
Gas
Utility
 
Energy Services
 
Electric Generation

 
Antargaz
 
Flaga &
Other
 
Corporate
& Other (b)
Revenues
 
$
2,023.2

 
$
(58.5
)
(c)
 
$
876.6

 
$
248.3

 
$
227.8

 
$
14.9

 
$
419.3

 
$
245.6

 
$
49.2

Cost of sales
 
$
1,218.8

 
$
(57.3
)
(c)
 
$
452.1

 
$
123.6

 
$
187.9

 
$
9.6

 
$
279.9

 
$
194.9

 
$
28.1

Segment profit:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating income
 
$
296.1

 
$

 
 
$
139.9

 
$
69.8

 
$
27.3

 
$
0.2

 
$
47.5

 
$
10.3

 
$
1.1

Interest expense
 
(60.3
)
 

 
 
(41.2
)
 
(9.6
)
 
(1.0
)
 

 
(6.5
)
 
(1.3
)
 
(0.7
)
Income before income taxes
 
$
235.8

 
$

 
 
$
98.7

 
$
60.2

 
$
26.3

 
$
0.2

 
$
41.0

 
$
9.0

 
$
0.4

Partnership EBITDA (a)
 
 
 
 
 
 
$
187.8

 
 
 
 
 
 
 
 
 
 
 
 
Noncontrolling interests’ net income
 
$
68.1

 
$

 
 
$
68.0

 
$

 
$

 
$

 
$
0.1

 
$

 
$

Depreciation and amortization
 
$
87.1

 
$

 
 
$
49.4

 
$
12.6

 
$
1.6

 
$
2.5

 
$
14.1

 
$
5.5

 
$
1.4

Capital expenditures
 
$
91.3

 
$

 
 
$
26.5

 
$
28.5

 
$
13.5

 
$
6.8

 
$
12.2

 
$
2.2

 
$
1.6

Total assets (at period end)
 
$
10,167.5

 
$
(101.5
)
 
 
$
4,695.6

 
$
2,164.4

 
$
396.7

 
$
261.2

 
$
1,828.2

 
$
564.1

 
$
358.8

Bank loans (at period end)
 
$
333.2

 
$

 
 
$
177.2

 
$
73.1

 
$
69.0

 
$

 
$

 
$
13.9

 
$

Goodwill (at period end)
 
$
2,835.0

 
$

 
 
$
1,919.2

 
$
182.1

 
$
2.8

 
$

 
$
628.0

 
$
95.9

 
$
7.0

Three Months Ended December 31, 2011:
 
 
 
 
 
 
 
 
 
 
 
 
Midstream & Marketing
 
International Propane
 
 
 
 
Total
 
Elims.
 
 
AmeriGas
Propane
 
Gas
Utility
 
Energy Services
 
Electric Generation

 
Antargaz
 
Flaga &
Other
 
Corporate
& Other (b)
Revenues
 
$
1,688.8

 
$
(56.0
)
(c)
 
$
683.8

 
$
255.0

 
$
234.1

 
$
7.4

 
$
301.6

 
$
216.7

 
$
46.2

Cost of sales
 
$
1,101.8

 
$
(55.0
)
(c)
 
$
443.8

 
$
141.7

 
$
196.7

 
$
4.8

 
$
175.7

 
$
168.1

 
$
26.0

Segment profit:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating income (loss)
 
$
188.3

 
$

 
 
$
60.1

 
$
61.2

 
$
27.4

 
$
(3.5
)
 
$
37.3

 
$
4.4

 
$
1.4

Loss from equity investees
 
(0.1
)
 

 
 

 

 

 

 
(0.1
)
 

 

Interest expense
 
(36.0
)
 

 
 
(16.5
)
 
(10.1
)
 
(1.1
)
 

 
(6.5
)
 
(1.0
)
 
(0.8
)
Income (loss) before income taxes
 
$
152.2

 
$

 
 
$
43.6

 
$
51.1

 
$
26.3

 
$
(3.5
)
 
$
30.7

 
$
3.4

 
$
0.6

Partnership EBITDA (a)
 
 
 
 
 
 
$
83.7

 
 
 
 
 
 
 
 
 
 
 
 
Noncontrolling interests’ net income
 
$
23.1

 
$

 
 
$
23.0

 
$

 
$

 
$

 
$
0.1

 
$

 
$

Depreciation and amortization
 
$
60.3

 
$

 
 
$
24.2

 
$
12.1

 
$
0.7

 
$
2.1

 
$
14.1

 
$
5.5

 
$
1.6

Capital expenditures
 
$
88.7

 
$

 
 
$
21.6

 
$
21.8

 
$
18.6

 
$
9.5

 
$
11.1

 
$
4.8

 
$
1.3

Total assets (at period end)
 
$
7,153.9

 
$
(85.4
)
 
 
$
1,975.7

 
$
2,088.7

 
$
406.7

 
$
251.6

 
$
1,693.7

 
$
528.9

 
$
294.0

Bank loans (at period end)
 
$
421.9

 
$

 
 
$
226.0

 
$
57.7

 
$
118.2

 
$

 
$

 
$
20.0

 
$

Goodwill (at period end)
 
$
1,624.7

 
$

 
 
$
696.6

 
$
182.1

 
$
2.8

 
$

 
$
641.9

 
$
94.3

 
$
7.0

(a)
The following table provides a reconciliation of Partnership EBITDA to AmeriGas Propane operating income:
Three Months Ended December 31,
 
2012
 
2011
Partnership EBITDA
 
$
187.8

 
$
83.7

Depreciation and amortization
 
(49.4
)
 
(24.2
)
Noncontrolling interests (i)
 
1.5

 
0.6

Operating income
 
$
139.9

 
$
60.1


(i)
Principally represents the General Partner’s 1.01% interest in AmeriGas OLP.
(b)
Corporate & Other results principally comprise Electric Utility, UGI Enterprises’ heating, ventilation, air-conditioning, refrigeration and electrical contracting businesses (”HVAC/R”), net expenses of UGI’s captive general liability insurance company and 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/R, and an intercompany loan. The intercompany loan and associated interest is removed in the segment presentation.
(c)
Principally represents the elimination of intersegment transactions among Midstream & Marketing, Gas Utility and AmeriGas Propane.