XML 60 R41.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segment Information (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Jun. 30, 2012
Sep. 30, 2012
Segment information          
Revenues $ 1,372.3 $ 1,277.2 $ 5,932.6 $ 5,393.5  
Cost of sales 827.9 810.2 3,547.3 3,438.6  
Segment profit:          
Operating income (loss) 53.1 (19.2) 835.4 549.9  
(Loss) income from equity investees 0 (0.1) 0.1 (0.2)  
Gain (loss) on extinguishment of debt 0 0.1 0 (13.3)  
Interest expense (59.2) (61.3) (179.6) (162.6)  
Income (loss) before income taxes (6.1) (80.5) 655.9 373.8  
Noncontrolling interests' net income (loss) (29.8) (70.2) 192.6 46.5  
Depreciation and amortization 91.9 84.6 266.3 227.7  
Capital expenditures 107.6 83.7 292.5 237.7  
Total assets (at period end) 9,828.8 9,652.2 9,828.8 9,652.2 9,709.7
Bank loans (at period end) 135.9 187.3 135.9 187.3 165.1
Goodwill (at period end) 2,834.0 2,756.0 2,834.0 2,756.0 2,818.3
Eliminations [Member]
         
Segment information          
Revenues (61.5) [1] (33.4) [1] (181.1) [1] (134.2) [1]  
Cost of sales (60.1) [1] (32.1) [1] (176.2) [1] (130.7) [1]  
Segment profit:          
Operating income (loss) (0.2) [1]   (1.1) [1] 0  
Income (loss) before income taxes (0.2) 0 (1.1) 0  
Depreciation and amortization (0.1)   (0.1)    
Capital expenditures (0.1)   (1.1)    
Total assets (at period end) (95.9) (87.4) (95.9) (87.4)  
AmeriGas Propane [Member]
         
Segment information          
Revenues 581.7 571.9 2,634.6 2,411.3  
Cost of sales 305.7 334.0 1,370.2 1,447.8  
Segment profit:          
Operating income (loss) 6.6 (48.4) 403.9 206.7  
Gain (loss) on extinguishment of debt 0 0.1 0 (13.3)  
Interest expense (41.2) (41.8) (124.2) (103.4)  
Income (loss) before income taxes (34.6) (90.1) 279.7 90.0  
Partnership EBITDA 59.1 [2] 1.8 [2] 550.5 [3] 310.0 [3]  
Noncontrolling interests' net income (loss) (29.6) (70.0) 192.4 46.2  
Depreciation and amortization 52.5 49.5 150.5 118.5  
Capital expenditures 26.3 25.2 80.7 70.3  
Total assets (at period end) 4,388.1 4,579.5 4,388.1 4,579.5  
Bank loans (at period end) 80.0 68.8 80.0 68.8  
Goodwill (at period end) 1,929.2 1,866.7 1,929.2 1,866.7  
Noncontrolling Interests Principally General Partners Interest in Related Parties 0 [4] (0.6) [4] 3.9 [4] 1.9 [4]  
Gas Utility [Member]
         
Segment information          
Revenues 126.7 122.3 743.6 696.8  
Cost of sales 52.4 51.4 372.7 370.6  
Segment profit:          
Operating income (loss) 16.1 22.5 191.6 168.7  
Interest expense (9.2) (9.9) (28.1) (30.1)  
Income (loss) before income taxes 6.9 12.6 163.5 138.6  
Depreciation and amortization 13.1 12.3 38.4 36.6  
Capital expenditures 37.3 29.0 90.2 76.5  
Total assets (at period end) 2,164.4 2,027.0 2,164.4 2,027.0  
Bank loans (at period end) 0 0 0 0  
Goodwill (at period end) 182.1 182.1 182.1 182.1  
Midstream And Marketing, Energy Services [Member]
         
Segment information          
Revenues 233.0 157.0 764.8 652.5  
Cost of sales 213.9 140.0 648.8 553.1  
Segment profit:          
Operating income (loss) 7.4 6.8 78.2 67.3  
Interest expense (0.6) (1.2) (2.4) (3.6)  
Income (loss) before income taxes 6.8 5.6 75.8 63.7  
Depreciation and amortization 2.1 0.9 5.6 2.4  
Capital expenditures 22.0 7.3 54.8 30.2  
Total assets (at period end) 437.0 355.0 437.0 355.0  
Bank loans (at period end) 45.5 95.0 45.5 95.0  
Goodwill (at period end) 2.8 2.8 2.8 2.8  
Midstream & Marketing, Electric Generation [Member]
         
Segment information          
Revenues 15.7 10.9 47.7 27.1  
Cost of sales 7.7 6.4 27.9 17.6  
Segment profit:          
Operating income (loss) 0.8 (1.9) 1.5 (7.9)  
Interest expense 0 0 0 0  
Income (loss) before income taxes 0.8 (1.9) 1.5 (7.9)  
Depreciation and amortization 2.6 2.3 7.5 6.6  
Capital expenditures 4.4 6.3 15.4 17.4  
Total assets (at period end) 267.2 261.3 267.2 261.3  
Bank loans (at period end) 0 0 0 0  
Goodwill (at period end) 0 0 0 0  
International Propane, Antargaz [Member]
         
Segment information          
Revenues 249.2 211.8 1,121.1 958.7  
Cost of sales 148.7 133.6 714.4 597.9  
Segment profit:          
Operating income (loss) 14.5 (1.2) 129.8 96.3  
(Loss) income from equity investees 0 (0.1) 0.1 (0.2)  
Interest expense (6.2) (6.3) (19.0) (19.7)  
Income (loss) before income taxes 8.3 (7.6) 110.9 76.4  
Noncontrolling interests' net income (loss) (0.3) (0.2) 0.1 0.3  
Depreciation and amortization 14.0 13.5 42.3 42.6  
Capital expenditures 11.7 12.0 37.1 28.0  
Total assets (at period end) 1,771.7 1,664.7 1,771.7 1,664.7  
Goodwill (at period end) 619.2 605.0 619.2 605.0  
International Propane, Flaga & Other [Member]
         
Segment information          
Revenues 182.5 193.4 659.0 646.5  
Cost of sales 134.8 153.0 507.1 506.3  
Segment profit:          
Operating income (loss) 6.5 2.4 30.6 16.8  
Interest expense (1.2) (1.2) (3.8) (3.4)  
Income (loss) before income taxes 5.3 1.2 26.8 13.4  
Noncontrolling interests' net income (loss) 0.1   0.1    
Depreciation and amortization 6.1 4.7 17.4 16.6  
Capital expenditures 4.0 2.8 10.3 11.5  
Total assets (at period end) 543.1 513.2 543.1 513.2  
Bank loans (at period end) 10.4 23.5 10.4 23.5  
Goodwill (at period end) 93.7 92.4 93.7 92.4  
Corporate & Other [Member]
         
Segment information          
Revenues 45.0 [5] 43.3 [5] 142.9 [5] 134.8 [5]  
Cost of sales 24.8 [5] 23.9 [5] 82.4 [5] 76.0 [5]  
Segment profit:          
Operating income (loss) 1.4 [5] 0.6 [5] 0.9 [5] 2.0 [5]  
Interest expense (0.8) [5] (0.9) [5] (2.1) [5] (2.4) [5]  
Income (loss) before income taxes 0.6 [5] (0.3) [5] (1.2) [5] (0.4) [5]  
Depreciation and amortization 1.6 [5] 1.4 [5] 4.7 [5] 4.4 [5]  
Capital expenditures 2.0 [5] 1.1 [5] 5.1 [5] 3.8 [5]  
Total assets (at period end) 353.2 [5] 338.9 [5] 353.2 [5] 338.9 [5]  
Goodwill (at period end) $ 7.0 [5] $ 7.0 [5] $ 7.0 [5] $ 7.0 [5]  
[1] Principally represents the elimination of intersegment transactions among Midstream & Marketing, Gas Utility and AmeriGas Propane.
[2] The following table provides a reconciliation of Partnership EBITDA to AmeriGas Propane operating income:Three Months Ended June 30, 2013 2012Partnership EBITDA $59.1 1.8Depreciation and amortization (52.5) (49.5)Gain on extinguishments of debt — (0.1)Noncontrolling interests (i) — (0.6)Operating income (loss) $6.6 $(48.4)(i)Principally represents the General Partner’s 1.01% interest in AmeriGas OLP.
[3] The following table provides a reconciliation of Partnership EBITDA to AmeriGas Propane operating income:Nine Months Ended June 30, 2013 2012Partnership EBITDA $550.5 $310.0Depreciation and amortization (150.5) (118.5)Loss on extinguishments of debt — 13.3Noncontrolling interests (i) 3.9 1.9Operating income $403.9 $206.7(i)Principally represents the General Partner’s 1.01% interest in AmeriGas OLP.
[4] Principally represents the General Partner’s 1.01% interest in AmeriGas OLP.
[5] Corporate & Other results principally comprise Electric Utility, Enterprises’ heating, ventilation, air-conditioning, refrigeration and electrical contracting businesses (“HVAC/R”), net expenses of UGI’s captive general liability insurance company and UGI’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.