XML 73 R118.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segment Information (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 12 Months Ended
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2011
Segment Reporting Information [Line Items]                      
Revenues $ 1,259.0 $ 1,374.3 $ 2,542.7 $ 2,018.7 $ 1,126.0 $ 1,280.7 $ 2,427.8 $ 1,686.8 $ 7,194.7 $ 6,521.3 $ 6,090.9
Cost of sales                 4,324.4 4,099.1 3,982.7
Operating income (12.3) 41.5 507.7 294.2 (15.0) 3.2 385.0 165.4 831.1 538.6 642.4
Loss from equity investees (0.5)    0.1    (0.1) (0.1)    (0.1) (0.4) (0.3) (0.9)
Loss on extinguishments of debt         0 0.1 (13.4) 0    (13.3) (38.1)
Interest expense (59.5) (59.2) (60.1) (61.5) (61.0) (60.9) (62.5) (36.0) (240.3) (220.4) (138.0)
Income before income taxes                 590.4 304.6 465.4
Net income attributable to UGI (14.2) 9.1 180.7 102.5 (6.3) 5.3 136.3 74.9 278.1 210.2 245.4
Depreciation and amortization                 363.1 315.0 227.7
Noncontrolling interests’ net income (loss) (44.9) (31.9) 161.0 65.3 (62.1) (67.1) 95.6 21.1 149.5 (12.5) 74.6
Total assets 10,008.8       9,676.9       10,008.8 9,676.9 6,660.9
Bank loans 227.9       165.1       227.9 165.1 138.7
Capital expenditures                 489.1 343.2 355.6
Investments in equity investees 0.3       0.3       0.3 0.3 0.3
Goodwill 2,873.7       2,818.3       2,873.7 2,818.3 1,562.2
Eliminations [Member]
                     
Segment Reporting Information [Line Items]                      
Revenues                 (223.8) [1] (178.8) [1] (233.0) [1]
Cost of sales                 (217.5) [1] (174.0) [1] (228.6) [1]
Operating income                 (1.1) 0 0
Loss from equity investees                 0 0 0
Loss on extinguishments of debt                   0 0
Interest expense                 0 0 0
Income before income taxes                 (1.1) 0 0
Net income attributable to UGI                 (0.6) 0 0
Depreciation and amortization                 0 0 0
Noncontrolling interests’ net income (loss)                 0 0 0
Total assets (100.3)       (104.1)       (100.3) (104.1) (93.3)
Bank loans 0       0       0 0 0
Capital expenditures                 (1.1) 0 0
Investments in equity investees 0       0       0 0 0
Goodwill 0       0       0 0 0
AmeriGas Propane [Member]
                     
Segment Reporting Information [Line Items]                      
Revenues                 3,168.8 2,921.5 2,538.2
Cost of sales                 1,657.2 1,722.4 1,605.4
Operating income                 394.4 168.7 241.6
Loss from equity investees                 0 0 0
Loss on extinguishments of debt                    (13.3) (38.1)
Interest expense                 (166.6) (141.5) (63.5)
Income before income taxes                 227.8 13.9 140.0
Net income attributable to UGI                 47.5 15.4 39.5
Depreciation and amortization                 205.9 168.1 94.5
Noncontrolling interests’ net income (loss)                 149.6 (12.7) 74.3
Partnership EBITDA (a)                 596.5 [2] 322.1 [2] 295.6 [2]
Total assets 4,429.3       4,533.8       4,429.3 4,533.8 1,798.0
Bank loans 116.9       49.9       116.9 49.9 95.5
Capital expenditures                 111.1 103.1 77.2
Investments in equity investees 0       0       0 0 0
Goodwill 1,941.0       1,919.2       1,941.0 1,919.2 696.3
Gas Utility [Member]
                     
Segment Reporting Information [Line Items]                      
Revenues                 839.0 785.4 1,026.4
Cost of sales                 407.2 402.5 610.6
Operating income                 196.5 174.1 199.6
Loss from equity investees                 0 0 0
Loss on extinguishments of debt                   0 0
Interest expense                 (37.4) (40.1) (40.4)
Income before income taxes                 159.1 134.0 159.2
Net income attributable to UGI                 94.3 81.6 99.3
Depreciation and amortization                 51.7 49.0 48.4
Noncontrolling interests’ net income (loss)                 0 0 0
Total assets 2,069.0       2,045.5       2,069.0 2,045.5 2,028.7
Bank loans 17.5       9.2       17.5 9.2 0
Capital expenditures                 144.4 109.0 91.3
Investments in equity investees 0       0       0 0 0
Goodwill 182.1       182.1       182.1 182.1 182.1
Energy Services [Member]
                     
Segment Reporting Information [Line Items]                      
Revenues                 969.4 816.4 1,023.8
Cost of sales                 836.9 701.9 904.5
Operating income                 82.5 70.8 81.9
Loss from equity investees                 0 0 0
Loss on extinguishments of debt                   0 0
Interest expense                 (3.2) (4.8) (2.0)
Income before income taxes                 79.3 66.0 79.9
Net income attributable to UGI                 46.3 38.7 47.1
Depreciation and amortization                 7.6 3.7 2.4
Noncontrolling interests’ net income (loss)                 0 0 0
Total assets 501.2       368.5       501.2 368.5 338.2
Bank loans 87.0       85.0       87.0 85.0 24.3
Capital expenditures                 133.8 36.0 63.1
Investments in equity investees 0       0       0 0 0
Goodwill 2.8       2.8       2.8 2.8 2.8
Electric Generation [Member]
                     
Segment Reporting Information [Line Items]                      
Revenues                 71.4 43.9 48.6
Cost of sales                 39.9 28.0 30.4
Operating income                 7.5 (6.5) (1.1)
Loss from equity investees                 0 0 0
Loss on extinguishments of debt                   0 0
Interest expense                 0 0 (0.7)
Income before income taxes                 7.5 (6.5) (1.8)
Net income attributable to UGI                 6.2 (1.0) 0.9
Depreciation and amortization                 10.0 9.0 5.6
Noncontrolling interests’ net income (loss)                 0 0 0
Total assets 269.7       258.2       269.7 258.2 242.5
Bank loans 0       0       0 0 0
Capital expenditures                 22.6 24.4 49.7
Investments in equity investees 0       0       0 0 0
Goodwill 0       0       0 0 0
Antargaz [Member]
                     
Segment Reporting Information [Line Items]                      
Revenues                 1,322.6 1,121.4 1,050.6
Cost of sales                 845.0 685.5 649.8
Operating income                 111.4 88.3 89.2
Loss from equity investees                 (0.4) (0.3) (0.9)
Loss on extinguishments of debt                   0 0
Interest expense                 (25.3) (26.3) (25.5)
Income before income taxes                 85.7 61.7 62.8
Net income attributable to UGI                 57.2 51.4 44.2
Depreciation and amortization                 57.6 57.1 52.1
Noncontrolling interests’ net income (loss)                 (0.2) 0.2 0.3
Total assets 1,784.4       1,686.5       1,784.4 1,686.5 1,636.6
Bank loans 0       0       0 0 0
Capital expenditures                 53.4 47.3 48.9
Investments in equity investees 0       0       0 0 0
Goodwill 643.7       612.0       643.7 612.0 591.8
Flaga & Other [Member]
                     
Segment Reporting Information [Line Items]                      
Revenues                 856.6 824.7 438.1
Cost of sales                 653.4 640.3 321.0
Operating income                 35.6 23.6 (3.1)
Loss from equity investees                 0 0 0
Loss on extinguishments of debt                   0 0
Interest expense                 (5.1) (4.6) (2.7)
Income before income taxes                 30.5 19.0 (5.8)
Net income attributable to UGI                 25.5 13.8 (3.2)
Depreciation and amortization                 24.1 22.1 18.5
Noncontrolling interests’ net income (loss)                 0.1 0 0
Total assets 667.1       531.8       667.1 531.8 428.8
Bank loans 6.5       21.0       6.5 21.0 18.9
Capital expenditures                 17.4 16.9 16.5
Investments in equity investees 0.3       0.3       0.3 0.3 0.3
Goodwill 97.1       95.2       97.1 95.2 82.2
Corporate & Other [Member]
                     
Segment Reporting Information [Line Items]                      
Revenues                 190.7 [3] 186.8 [3] 198.2 [3]
Cost of sales                 102.3 [3] 92.5 [3] 89.6 [3]
Operating income                 4.3 [3] 19.6 [3] 34.3 [3]
Loss from equity investees                 0 [3] 0 0
Loss on extinguishments of debt                   0 0
Interest expense                 (2.7) [3] (3.1) [3] (3.2) [3]
Income before income taxes                 1.6 [3] 16.5 [3] 31.1 [3]
Net income attributable to UGI                 1.7 [3] 10.3 [3] 17.6 [3]
Depreciation and amortization                 6.2 [3] 6.0 [3] 6.2 [3]
Noncontrolling interests’ net income (loss)                 0 0 0 [3]
Total assets 388.4 [3]       356.7 [3]       388.4 [3] 356.7 [3] 281.4 [3]
Bank loans 0       0 [3]       0 0 [3] 0 [3]
Capital expenditures                 7.5 [3] 6.5 [3] 8.9 [3]
Investments in equity investees 0       0 [3]       0 0 [3] 0
Goodwill $ 7.0 [3]       $ 7.0 [3]       $ 7.0 [3] $ 7.0 [3] $ 7.0 [3]
[1] epresents the elimination of intersegment transactions principally among Midstream & Marketing, Gas Utility and AmeriGas Propane.
[2] The following table provides a reconciliation of Partnership EBITDA to AmeriGas Propane operating income:Year ended September 30, 2013 2012 2011Partnership EBITDA $596.5 $322.1 $295.6Depreciation and amortization (205.9) (168.1) (94.5)Loss on extinguishments of debt — 13.3 38.1Noncontrolling interests (i) 3.8 1.4 2.4Operating income $394.4 $168.7 $241.6(i)Principally represents the General Partner’s 1.01% interest in AmeriGas OLP.
[3] Corporate & Other results principally comprise (1) Electric Utility, (2) Enterprises’ heating, ventilation, air-conditioning, refrigeration and electrical contracting businesses (“HVAC”), (3) changes in the fair values of Midstream & Marketing’s unsettled commodity derivative instruments and gains and losses on settled commodity derivative instruments not associated with current period transactions, (4) net expenses of UGI’s captive general liability insurance company, and (5) 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, and an intercompany loan. The intercompany loan and associated interest is removed in the segment presentation.