XML 18 R112.htm IDEA: XBRL DOCUMENT v3.3.0.814
Segment Information - Schedule of Segment Reporting (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Sep. 30, 2015
Jun. 30, 2015
[1]
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2013
[2]
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2013
Segment Reporting Information                      
Revenues $ 1,082.8 $ 1,148.1 $ 2,455.6 $ 2,004.6 $ 1,311.4 $ 1,486.7 $ 3,163.3 $ 2,315.9 $ 6,691.1 $ 8,277.3 $ 7,194.7
Cost of sales                 3,736.5 5,175.7 4,324.4
Operating income (loss) (6.6) 56.1 702.1 83.3 (9.4) 62.7 588.6 363.7 834.9 1,005.6 831.1
Loss from equity investees                 (1.2) (0.1) (0.4)
Interest expense                 (241.9) (237.7) (240.3)
Income (loss) before income taxes                 591.8 767.8 590.4
Net income (loss) attributable to UGI (9.2) $ 9.6 $ 246.5 $ 34.1 (19.8) $ 20.6 $ 214.4 $ 122.0 281.0 337.2 278.1
Depreciation and amortization                 374.1 362.9 363.1
Noncontrolling interests’ net income (loss)                 133.0 195.4 149.5
Total assets 10,546.6       10,093.0       10,546.6 10,093.0 10,008.8
Short-term borrowings 189.9       210.8       189.9 210.8 227.9
Capital expenditures                 475.4 436.4 488.0
Investments in equity investees 16.2       0.6       16.2 0.6 0.3
Goodwill 2,953.4       2,833.4       2,953.4 2,833.4 2,873.7
Pretax gains (losses) on unsettled commodity derivative instruments                 (119.1) (18.0) 7.4
Pretax loss on early extinguishment of debt                 10.3    
AmeriGas Propane                      
Segment Reporting Information                      
Operating income (loss)                 427.6 472.0 394.4
Depreciation and amortization                 194.9 197.2 205.9
Partnership Adjusted EBITDA                 619.2 664.8 596.5
Eliminations                      
Segment Reporting Information                      
Revenues [3]                 (232.6) (321.3) (223.8)
Cost of sales [3]                 (228.8) (317.7) (217.5)
Operating income (loss)                 (0.9) 0.2 (1.1)
Loss from equity investees                 0.0 0.0 0.0
Interest expense                 0.0 0.0 0.0
Income (loss) before income taxes                 (0.9) 0.2 (1.1)
Net income (loss) attributable to UGI                 (0.6) 0.0 (0.6)
Depreciation and amortization                 0.0 0.0 0.0
Noncontrolling interests’ net income (loss)                 0.0 0.0 0.0
Total assets (90.4)       (86.5)       (90.4) (86.5) (100.3)
Short-term borrowings 0.0       0.0       0.0 0.0 0.0
Capital expenditures                   0.0 (1.1)
Investments in equity investees 0.0       0.0       0.0 0.0 0.0
Goodwill 0.0       0.0       0.0 0.0 0.0
Operating Segments | AmeriGas Propane                      
Segment Reporting Information                      
Revenues                 2,885.3 3,712.9 3,168.8
Cost of sales                 1,340.0 2,107.1 1,657.2
Operating income (loss)                 427.6 472.0 394.4
Loss from equity investees                 0.0 0.0 0.0
Interest expense                 (162.8) (165.6) (166.6)
Income (loss) before income taxes                 264.8 306.4 227.8
Net income (loss) attributable to UGI                 61.0 63.0 47.5
Depreciation and amortization                 194.9 197.2 205.9
Noncontrolling interests’ net income (loss)                 167.9 195.8 149.6
Partnership Adjusted EBITDA [4]                 619.2 664.8 596.5
Total assets 4,150.0       4,377.0       4,150.0 4,377.0 4,429.3
Short-term borrowings 68.1       109.0       68.1 109.0 116.9
Capital expenditures                 102.0 113.9 111.1
Investments in equity investees 0.0       0.0       0.0 0.0 0.0
Goodwill 1,956.0       1,945.1       1,956.0 1,945.1 1,941.0
Operating Segments | Gas Utility                      
Segment Reporting Information                      
Revenues                 933.1 977.3 839.0
Cost of sales                 448.6 496.8 407.2
Operating income (loss)                 226.5 236.2 196.5
Loss from equity investees                 0.0 0.0 0.0
Interest expense                 (39.1) (36.6) (37.4)
Income (loss) before income taxes                 187.4 199.6 159.1
Net income (loss) attributable to UGI                 115.8 118.8 94.3
Depreciation and amortization                 59.0 54.8 51.7
Noncontrolling interests’ net income (loss)                 0.0 0.0 0.0
Total assets 2,362.4       2,214.1       2,362.4 2,214.1 2,069.0
Short-term borrowings 71.7       86.3       71.7 86.3 17.5
Capital expenditures                 189.7 156.4 144.4
Investments in equity investees 0.0       0.0       0.0 0.0 0.0
Goodwill 182.1       182.1       182.1 182.1 182.1
Operating Segments | Energy Services                      
Segment Reporting Information                      
Revenues                 1,041.8 1,305.5 969.4
Cost of sales                 800.9 1,058.8 836.9
Operating income (loss)                 171.8 180.5 82.5
Loss from equity investees                 0.0 0.0 0.0
Interest expense                 (2.1) (2.9) (3.2)
Income (loss) before income taxes                 169.7 177.6 79.3
Net income (loss) attributable to UGI                 99.3 105.2 46.3
Depreciation and amortization                 14.6 12.3 7.6
Noncontrolling interests’ net income (loss)                 0.0 0.0 0.0
Total assets 664.3       569.0       664.3 569.0 501.2
Short-term borrowings 49.5       7.5       49.5 7.5 87.0
Capital expenditures                 71.5 67.8 133.8
Investments in equity investees 6.4       0.0       6.4 0.0 0.0
Goodwill 5.6       5.6       5.6 5.6 2.8
Operating Segments | Electric Generation                      
Segment Reporting Information                      
Revenues                 75.9 85.1 71.4
Cost of sales                 32.2 39.6 39.9
Operating income (loss)                 13.0 18.1 7.5
Loss from equity investees                 0.0 0.0 0.0
Interest expense                 0.0 0.0 0.0
Income (loss) before income taxes                 13.0 18.1 7.5
Net income (loss) attributable to UGI                 9.6 12.6 6.2
Depreciation and amortization                 12.5 10.7 10.0
Noncontrolling interests’ net income (loss)                 0.0 0.0 0.0
Total assets 282.0       277.7       282.0 277.7 269.7
Short-term borrowings 0.0       0.0       0.0 0.0 0.0
Capital expenditures                 16.7 15.6 22.6
Investments in equity investees 0.0       0.0       0.0 0.0 0.0
Goodwill 0.0       0.0       0.0 0.0 0.0
Operating Segments | UGI France                      
Segment Reporting Information                      
Revenues                 1,122.2 1,295.5 1,322.6
Cost of sales                 628.0 848.1 845.0
Operating income (loss)                 75.9 79.1 111.4
Loss from equity investees                 (1.2) (0.1) (0.4)
Interest expense                 (31.6) [5] (25.1) (25.3)
Income (loss) before income taxes                 43.1 53.9 85.7
Net income (loss) attributable to UGI                 27.5 20.6 57.2
Depreciation and amortization                 63.7 54.5 57.6
Noncontrolling interests’ net income (loss)                   (0.4) (0.2)
Total assets 2,340.4       1,659.1       2,340.4 1,659.1 1,784.4
Short-term borrowings 0.1       0.0       0.1 0.0 0.0
Capital expenditures                 65.0 50.2 53.4
Investments in equity investees 6.0       0.0       6.0 0.0 0.0
Goodwill 721.4       601.2       721.4 601.2 643.7
Operating Segments | Flaga & Other                      
Segment Reporting Information                      
Revenues                 686.3 1,026.9 856.6
Cost of sales                 492.0 809.9 653.4
Operating income (loss)                 36.9 38.4 35.6
Loss from equity investees                 0.0 0.0 0.0
Interest expense                 (3.6) (4.9) (5.1)
Income (loss) before income taxes                 33.3 33.5 30.5
Net income (loss) attributable to UGI                 25.2 27.7 25.5
Depreciation and amortization                 23.2 27.1 24.1
Noncontrolling interests’ net income (loss)                 (0.1) 0.0 0.1
Total assets 529.1       643.6       529.1 643.6 667.1
Short-term borrowings 0.5       8.0       0.5 8.0 6.5
Capital expenditures                 22.5 23.0 17.4
Investments in equity investees 3.8       0.6       3.8 0.6 0.3
Goodwill 82.3       92.4       82.3 92.4 97.1
Corporate & Other                      
Segment Reporting Information                      
Revenues [6]                 179.1 195.4 190.7
Cost of sales [6]                 223.6 133.1 102.3
Operating income (loss) [6]                 (115.9) (18.9) 4.3
Loss from equity investees                 0.0 [6] 0.0 [6] 0.0
Interest expense [6]                 (2.7) (2.6) (2.7)
Income (loss) before income taxes [6]                 (118.6) (21.5) 1.6
Net income (loss) attributable to UGI [6]                 (56.8) (10.7) 1.7
Depreciation and amortization [6]                 6.2 6.3 6.2
Noncontrolling interests’ net income (loss) [6]                 (34.8) 0.0 0.0
Total assets [6] 308.8       439.0       308.8 439.0 388.4
Short-term borrowings [6] 0.0       0.0       0.0 0.0 0.0
Capital expenditures [6]                 8.0 9.5 6.4
Investments in equity investees 0.0 [6]       0.0 [6]       0.0 [6] 0.0 [6] 0.0
Goodwill [6] $ 6.0       $ 7.0       $ 6.0 $ 7.0 $ 7.0
[1] Includes loss on early extinguishment of debt at Antargaz which decreased net income attributable to UGI Corporation by $4.6 or $0.03 per diluted share (see Note 6)
[2] Includes income tax expense of $5.7 to reflect the retroactive effects to Fiscal 2013 of new tax legislation in France regarding the deductibility of certain interest expense which decreased net income attributable to UGI Corporation by $5.7 or $0.03 per diluted share (see Note 7).
[3] Represents the elimination of intersegment transactions principally among Midstream & Marketing, Gas Utility and AmeriGas Propane.
[4] The following table provides a reconciliation of Partnership Adjusted EBITDA to AmeriGas Propane operating income: 2015 2014 2013Partnership Adjusted EBITDA $619.2 $664.8 $596.5Depreciation and amortization (194.9) (197.2) (205.9)Noncontrolling interests (i) 3.3 4.4 3.8Operating income $427.6 $472.0 $394.4(i)Principally represents the General Partner’s 1.01% interest in AmeriGas OLP.
[5] Includes pre-tax loss of $10.3 associated with an early extinguishment of debt (see Note 6).
[6] 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 the effects of net pre-tax gains and (losses) on commodity derivative instruments not associated with current-period transactions totaling $(119.1), $(18.0) and $7.4 in Fiscal 2015, Fiscal 2014 and Fiscal 2013, respectively. Corporate & Other assets principally comprise cash, short-term investments, the assets of Electric Utility and HVAC. Through March 2014, Corporate & Other also had an intercompany loan. The intercompany loan interest is removed in the segment presentation.