XML 22 R42.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segment Information (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Sep. 30, 2013
Segment information      
Revenues $ 2,315.9 $ 2,018.7  
Cost of sales 1,429.9 1,215.5  
Segment profit:      
Operating income (loss) 363.7 294.2  
Income from equity investees 0 0  
Interest expense (59.3) (61.5)  
Income (loss) before income taxes 304.4 232.7  
Noncontrolling interests' net income (loss) 95.5 65.3  
Depreciation and amortization 94.0 87.8  
Capital expenditures 102.8 91.3  
Total assets (at period end) 10,663.5 10,138.3 10,008.8
Bank loans (at period end) 421.5 333.2 227.9
Goodwill (at period end) 2,884.5 2,835.0 2,871.0
Eliminations [Member]
     
Segment information      
Revenues (65.5) [1] (58.5) [1]  
Cost of sales (64.4) [1] (57.3) [1]  
Segment profit:      
Operating income (loss) (0.1) [1]    
Income (loss) before income taxes (0.1) 0  
Depreciation and amortization 0    
Capital expenditures (1.2)    
Total assets (at period end) (101.1) (101.5)  
AmeriGas Propane [Member]
     
Segment information      
Revenues 1,045.8 871.9  
Cost of sales 582.7 449.3  
Segment profit:      
Operating income (loss) 179.7 137.3  
Interest expense (41.6) (42.4)  
Income (loss) before income taxes 138.1 94.9  
Partnership EBITDA 230.2 [2] 185.9 [2]  
Noncontrolling interests' net income (loss) 95.4 65.2  
Depreciation and amortization 52.3 50.1  
Capital expenditures 23.3 26.5  
Total assets (at period end) 4,682.3 4,687.1  
Bank loans (at period end) 208.8 177.2  
Goodwill (at period end) 1,938.8 1,919.2  
Noncontrolling Interests Principally General Partners Interest in Related Parties 1.8 [3] 1.5 [3]  
Gas Utility [Member]
     
Segment information      
Revenues 271.6 248.3  
Cost of sales 135.5 123.6  
Segment profit:      
Operating income (loss) 82.1 69.8  
Interest expense (8.4) (9.6)  
Income (loss) before income taxes 73.7 60.2  
Depreciation and amortization 13.4 12.6  
Capital expenditures 32.9 28.5  
Total assets (at period end) 2,188.6 2,144.7  
Bank loans (at period end) 73.5 73.1  
Goodwill (at period end) 182.1 182.1  
Midstream And Marketing, Energy Services [Member]
     
Segment information      
Revenues 272.7 227.8  
Cost of sales 227.1 189.5  
Segment profit:      
Operating income (loss) 31.8 25.7  
Interest expense (1.0) (1.0)  
Income (loss) before income taxes 30.8 24.7  
Depreciation and amortization 2.6 1.6  
Capital expenditures 21.7 13.5  
Total assets (at period end) 574.8 396.7  
Bank loans (at period end) 124.5 69.0  
Goodwill (at period end) 2.8 2.8  
Midstream & Marketing, Electric Generation [Member]
     
Segment information      
Revenues 20.8 14.9  
Cost of sales 10.6 9.6  
Segment profit:      
Operating income (loss) 4.4 0.2  
Interest expense 0 0  
Income (loss) before income taxes 4.4 0.2  
Depreciation and amortization 2.6 2.5  
Capital expenditures 9.3 6.8  
Total assets (at period end) 279.3 261.2  
Bank loans (at period end) 0 0  
Goodwill (at period end) 0 0  
International Propane, Antargaz [Member]
     
Segment information      
Revenues 425.3 419.3  
Cost of sales 282.5 279.9  
Segment profit:      
Operating income (loss) 43.2 47.5  
Income from equity investees 0 0  
Interest expense (6.4) (6.5)  
Income (loss) before income taxes 36.8 41.0  
Noncontrolling interests' net income (loss) 0.1 0.1  
Depreciation and amortization 15.0 14.1  
Capital expenditures 9.8 12.2  
Total assets (at period end) 1,938.9 1,828.2  
Goodwill (at period end) 654.3 628.0  
International Propane, Flaga & Other [Member]
     
Segment information      
Revenues 293.3 245.6  
Cost of sales 231.7 194.9  
Segment profit:      
Operating income (loss) 13.7 10.3  
Interest expense (1.3) (1.3)  
Income (loss) before income taxes 12.4 9.0  
Noncontrolling interests' net income (loss) 0    
Depreciation and amortization 6.6 5.5  
Capital expenditures 4.6 2.2  
Total assets (at period end) 696.5 564.1  
Bank loans (at period end) 14.7 13.9  
Goodwill (at period end) 99.5 95.9  
Corporate & Other [Member]
     
Segment information      
Revenues 51.9 [4] 49.4 [4]  
Cost of sales 24.2 [4] 26.0 [4]  
Segment profit:      
Operating income (loss) 8.9 [4] 3.4 [4]  
Interest expense (0.6) [4] (0.7) [4]  
Income (loss) before income taxes 8.3 [4] 2.7 [4]  
Depreciation and amortization 1.5 [4] 1.4 [4]  
Capital expenditures 2.4 [4] 1.6 [4]  
Total assets (at period end) 404.2 [4] 357.8 [4]  
Goodwill (at period end) $ 7.0 [4] $ 7.0 [4]  
[1] 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.
[2] The following table provides a reconciliation of Partnership EBITDA to AmeriGas Propane operating income:Three Months Ended December 31, 2013 2012Partnership EBITDA $230.2 185.9Depreciation and amortization (52.3) (50.1)Noncontrolling interests (i) 1.8 1.5Operating income $179.7 $137.3(i)Principally represents the General Partner’s 1.01% interest in AmeriGas OLP.
[3] Principally represents the General Partner’s 1.01% interest in AmeriGas OLP.
[4] i