XML 74 R58.htm IDEA: XBRL DOCUMENT v3.2.0.727
Segment Information - Schedule of Segment Reporting Information (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Sep. 30, 2014
Segment Reporting Information          
Revenues $ 1,148.1 $ 1,486.7 $ 5,608.3 $ 6,965.9  
Cost of sales 586.4 926.5 3,196.4 4,357.7  
Segment profit:          
Operating income (loss) 56.1 62.7 841.5 1,015.0  
Loss from equity investees 0.0 (0.1) (1.1) (0.1)  
Interest expense (67.5) (60.1) (184.7) (178.9)  
(Loss) income before income taxes (11.4) 2.5 655.7 836.0  
Noncontrolling interests’ net income (loss) (25.5) (33.3) 176.3 235.6  
Depreciation and amortization 92.5 90.0 271.5 271.7  
Capital expenditures 113.2 102.4 328.1 290.5  
Total assets 10,520.0 10,077.7 10,520.0 10,077.7 $ 10,093.0
Short-term borrowings 68.0 96.5 68.0 96.5 210.8
Goodwill 2,927.7 2,885.1 2,927.7 2,885.1 $ 2,833.4
AmeriGas Propane          
Segment profit:          
Operating income (loss) 0.8 7.2 437.4 471.7  
Partnership Adjusted EBITDA 48.9 55.1 579.5 616.5  
Depreciation and amortization 48.0 47.8 145.5 149.3  
Intersegment Eliminations          
Segment Reporting Information          
Revenues [1] (27.0) (50.8) (209.4) (281.0)  
Cost of sales [1] (26.4) (49.6) (207.4) (278.0)  
Segment profit:          
Operating income (loss) 0.0 (0.1) 0.1 0.0  
Loss from equity investees 0.0 0.0 0.0 0.0  
Interest expense 0.0 0.0 0.0 0.0  
(Loss) income before income taxes 0.0 (0.1) 0.1 0.0  
Noncontrolling interests’ net income (loss) 0.0 0.0 0.0 0.0  
Depreciation and amortization 0.1 0.0 0.0 (0.1)  
Capital expenditures 0.0 1.2 0.0 0.0  
Total assets (121.8) (112.8) (121.8) (112.8)  
Short-term borrowings 0.0 0.0 0.0 0.0  
Goodwill 0.0 0.0 0.0 0.0  
Operating Segments          
Segment profit:          
Derivative, Gain (Loss) on Derivative, Net, And Write-off Of Deferred Debt Issuance Cost 10.3   10.3    
Operating Segments | AmeriGas Propane          
Segment Reporting Information          
Revenues 478.0 613.2 2,467.1 3,152.7  
Cost of sales 211.4 340.8 1,179.0 1,809.0  
Segment profit:          
Operating income (loss) 0.8 7.2 437.4 471.7  
Loss from equity investees 0.0 0.0 0.0 0.0  
Interest expense (40.3) (41.4) (122.4) (125.0)  
(Loss) income before income taxes (39.5) (34.2) 315.0 346.7  
Partnership Adjusted EBITDA [2] 48.9 55.1 579.5 616.5  
Noncontrolling interests’ net income (loss) (36.1) (31.0) 211.6 237.6  
Depreciation and amortization 48.0 47.8 145.5 149.3  
Capital expenditures 20.7 29.3 77.9 80.3  
Total assets 4,202.6 4,345.8 4,202.6 4,345.8  
Short-term borrowings 43.6 92.5 43.6 92.5  
Goodwill 1,954.1 1,939.0 1,954.1 1,939.0  
Operating Segments | Gas Utility          
Segment Reporting Information          
Revenues 119.4 128.3 847.9 880.0  
Cost of sales 41.3 49.2 426.7 463.5  
Segment profit:          
Operating income (loss) 15.1 17.1 226.2 233.7  
Loss from equity investees 0.0 0.0 0.0 0.0  
Interest expense (9.5) (9.8) (29.7) (26.6)  
(Loss) income before income taxes 5.6 7.3 196.5 207.1  
Noncontrolling interests’ net income (loss) 0.0 0.0 0.0 0.0  
Depreciation and amortization 14.8 13.7 43.6 40.7  
Capital expenditures 41.3 35.9 134.0 98.8  
Total assets 2,279.0 2,147.4 2,279.0 2,147.4  
Short-term borrowings 2.7 0.0 2.7 0.0  
Goodwill 182.1 182.1 182.1 182.1  
Operating Segments | Midstream & Marketing, Energy Services          
Segment Reporting Information          
Revenues 169.7 248.3 876.1 1,109.9  
Cost of sales 135.9 209.2 666.8 894.2  
Segment profit:          
Operating income (loss) 17.3 23.5 157.4 166.8  
Loss from equity investees 0.0 0.0 0.0 0.0  
Interest expense (0.5) (0.5) (1.6) (2.5)  
(Loss) income before income taxes 16.8 23.0 155.8 164.3  
Noncontrolling interests’ net income (loss) 0.0 0.0 0.0 0.0  
Depreciation and amortization 3.7 3.3 10.9 9.1  
Capital expenditures 27.5 11.2 46.2 41.3  
Total assets 629.9 542.7 629.9 542.7  
Short-term borrowings 20.0 0.0 20.0 0.0  
Goodwill 5.6 5.6 5.6 5.6  
Operating Segments | Midstream & Marketing, Electric Generation          
Segment Reporting Information          
Revenues 16.2 20.5 57.5 66.4  
Cost of sales 7.7 10.5 25.1 30.5  
Segment profit:          
Operating income (loss) 1.3 2.6 8.6 16.9  
Loss from equity investees 0.0 0.0 0.0 0.0  
Interest expense 0.0 0.0 0.0 0.0  
(Loss) income before income taxes 1.3 2.6 8.6 16.9  
Noncontrolling interests’ net income (loss) 0.0 0.0 0.0 0.0  
Depreciation and amortization 3.2 2.7 9.2 8.0  
Capital expenditures 1.1 1.9 10.0 13.0  
Total assets 277.6 279.1 277.6 279.1  
Short-term borrowings 0.0 0.0 0.0 0.0  
Goodwill 0.0 0.0 0.0 0.0  
Operating Segments | UGI International, Antargaz          
Segment Reporting Information          
Revenues 196.1 249.2 881.2 1,086.5  
Cost of sales 107.9 164.1 517.5 713.3  
Segment profit:          
Operating income (loss) (9.1) (1.4) 82.5 94.7  
Loss from equity investees 0.0 (0.1) (1.1) (0.1)  
Interest expense (15.7) [3] (6.3) (26.2) [3] (19.1)  
(Loss) income before income taxes (24.8) (7.8) 55.2 75.5  
Noncontrolling interests’ net income (loss) (0.2) (0.3) 0.2 0.0  
Depreciation and amortization 15.2 14.6 40.3 39.9  
Capital expenditures 17.2 15.6 38.9 36.7  
Total assets 2,377.9 1,784.2 2,377.9 1,784.2  
Short-term borrowings 0.0 0.0 0.0 0.0  
Goodwill 699.8 651.7 699.8 651.7  
Operating Segments | UGI International, Flaga & Other          
Segment Reporting Information          
Revenues 150.7 232.3 548.2 802.8  
Cost of sales 101.8 180.7 397.7 635.1  
Segment profit:          
Operating income (loss) 8.8 8.2 35.4 32.8  
Loss from equity investees 0.0 0.0 0.0 0.0  
Interest expense (0.9) (1.4) (2.8) (3.8)  
(Loss) income before income taxes 7.9 6.8 32.6 29.0  
Noncontrolling interests’ net income (loss) 0.0 0.0 0.0 0.0  
Depreciation and amortization 5.9 6.2 17.2 20.0  
Capital expenditures 3.3 4.8 15.1 13.6  
Total assets 534.5 650.6 534.5 650.6  
Short-term borrowings 1.7 4.0 1.7 4.0  
Goodwill 79.8 99.7 79.8 99.7  
Corporate & Other          
Segment Reporting Information          
Revenues [4] 45.0 45.7 139.7 148.6  
Cost of sales [4] 6.8 21.6 191.0 90.1  
Segment profit:          
Operating income (loss) [4] 21.9 5.6 (106.1) (1.6)  
Loss from equity investees [4] 0.0 0.0 0.0 0.0  
Interest expense [4] (0.6) (0.7) (2.0) (1.9)  
(Loss) income before income taxes [4] 21.3 4.9 (108.1) (3.5)  
Noncontrolling interests’ net income (loss) [4] 10.8 (2.0) (35.5) (2.0)  
Depreciation and amortization [4] 1.6 1.7 4.8 4.8  
Capital expenditures [4] 2.1 2.5 6.0 6.8  
Total assets [4] 340.3 440.7 340.3 440.7  
Short-term borrowings [4] 0.0 0.0 0.0 0.0  
Goodwill [4] 6.3 7.0 6.3 7.0  
Gains (losses) on unsettled commodity derivative instruments, net $ 18.1 $ 4.2 $ (109.4) $ (1.8)  
[1] Represents the elimination of intersegment transactions principally among Midstream & Marketing, Gas Utility and AmeriGas Propane.
[2] The following table provides a reconciliation of Partnership Adjusted EBITDA to AmeriGas Propane operating income: Three Months EndedJune 30, Nine Months Ended June 30, 2015 2014 2015 2014Partnership Adjusted EBITDA $48.9 $55.1 $579.5 $616.5Depreciation and amortization (48.0) (47.8) (145.5) (149.3)Noncontrolling interests (i) (0.1) (0.1) 3.4 4.5Operating income $0.8 $7.2 $437.4 $471.7(i)Principally represents the General Partner’s 1.01% interest in AmeriGas OLP.
[3] Antargaz interest expense includes pre-tax loss of $10.3 associated with an early extinguishment of debt (see Note 8).
[4] Corporate & Other results principally comprise (1) Electric Utility, (2) Enterprises’ heating, ventilation, air-conditioning, refrigeration and electrical contracting businesses (“HVAC”), (3) net expenses of UGI’s captive general liability insurance company, and (4) UGI Corporation’s unallocated corporate and general expenses and interest income. In addition, Corporate & Other results also include net gains and (losses) on commodity derivative instruments not associated with current-period transactions totaling $18.1 and $4.2 during the three months ended June 30, 2015 and 2014, respectively, and $(109.4) and $(1.8) during the nine months ended June 30, 2015 and 2014, respectively. Corporate & Other assets principally comprise cash, short-term investments, the assets of Electric Utility and HVAC. Through March 2014, Corporate and Other also had an intercompany loan. The intercompany loan interest is removed in the segment presentation.