XML 70 R56.htm IDEA: XBRL DOCUMENT v3.4.0.3
Segment Information - Schedule of Segment Reporting Information (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Mar. 31, 2016
Mar. 31, 2015
Sep. 30, 2015
Segment Reporting Information          
Revenues $ 1,972.1 $ 2,455.6 [1] $ 3,578.7 $ 4,460.2 [1]  
Cost of sales 776.9 1,205.4 [1] 1,510.9 2,610.0 [1]  
Segment profit:          
Operating income (loss) 615.4 702.1 [1] 920.9 785.4 [1]  
Loss from equity investees 0.0 (0.1) [1] (0.1) (1.1) [1]  
Interest expense (57.3) (58.2) [1] (115.2) (117.2) [1]  
Income before income taxes 558.1 643.8 [1] 805.6 667.1 [1]  
Noncontrolling interests’ net income 174.8 235.7 [1] 228.1 201.8 [1]  
Depreciation and amortization 100.7 88.0 [1] 201.3 179.0 [1]  
Capital expenditures (including the effects of accruals) 114.5 91.4 [1] 247.4 214.9 [1]  
Total assets 10,955.4 10,182.7 [1] 10,955.4 10,182.7 [1] $ 10,546.6
Short-term borrowings 227.1 89.9 [1] 227.1 89.9 [1] 189.9
Goodwill 2,998.6 2,731.2 [1] 2,998.6 2,731.2 [1] $ 2,953.4
AmeriGas Propane          
Segment profit:          
Operating income (loss) 250.4 296.9 380.0 436.6  
Partnership Adjusted EBITDA 295.4 342.1 473.1 530.6  
Depreciation and amortization 47.4 48.1 96.6 97.5  
Eliminations          
Segment Reporting Information          
Revenues [2] (59.2) (114.7) [1] (104.6) (182.4) [1]  
Cost of sales [2] (58.5) (114.0) [1] (103.0) (181.0) [1]  
Segment profit:          
Operating income (loss) 0.0 0.1 [1] 0.1 0.1 [1]  
Loss from equity investees   0.0 [1] 0.0 0.0 [1]  
Interest expense 0.0 0.0 [1] 0.0 0.0 [1]  
Income before income taxes 0.0 0.1 [1] 0.1 0.1 [1]  
Noncontrolling interests’ net income 0.0 0.0 [1] 0.0 0.0 [1]  
Depreciation and amortization (0.1) (0.1) [1] (0.1) 0.0 [1]  
Capital expenditures (including the effects of accruals) 0.0 0.0 [1] 0.0 0.0 [1]  
Total assets (87.5) (109.5) [1] (87.5) (109.5) [1]  
Short-term borrowings 0.0 0.0 [1] 0.0 0.0 [1]  
Goodwill 0.0 0.0 [1] 0.0 0.0 [1]  
Operating Segments | AmeriGas Propane          
Segment Reporting Information          
Revenues 827.5 1,100.3 [1] 1,471.6 1,989.1 [1]  
Cost of sales 298.2 505.2 [1] 541.4 967.6 [1]  
Segment profit:          
Operating income (loss) 250.4 296.9 [1] 380.0 436.6 [1]  
Loss from equity investees   0.0 [1] 0.0 0.0 [1]  
Interest expense (40.8) (41.1) [1] (81.8) (82.1) [1]  
Income before income taxes 209.6 255.8 [1] 298.2 354.5 [1]  
Partnership Adjusted EBITDA [3] 295.4 342.1 [1] 473.1 530.6 [1]  
Noncontrolling interests’ net income 146.0 180.9 [1],[4] 203.3 247.7 [1],[4]  
Depreciation and amortization 47.4 48.1 [1] 96.6 97.5 [1]  
Capital expenditures (including the effects of accruals) 27.8 26.8 [1] 55.8 57.2 [1]  
Total assets 4,201.1 4,423.8 [1] 4,201.1 4,423.8 [1]  
Short-term borrowings 65.3 55.0 [1] 65.3 55.0 [1]  
Goodwill 1,971.3 1,949.7 [1] 1,971.3 1,949.7 [1]  
Operating Segments | UGI Utilities          
Segment Reporting Information          
Revenues 322.0 500.6 [1] 520.0 787.9 [1]  
Cost of sales 137.5 278.3 [1] 212.9 421.4 [1]  
Segment profit:          
Operating income (loss) 114.5 142.7 [1] 162.8 218.3 [1]  
Loss from equity investees   0.0 [1] 0.0 0.0 [1]  
Interest expense (9.3) (10.7) [1] (18.8) (21.3) [1]  
Income before income taxes 105.2 132.0 [1] 144.0 197.0 [1]  
Noncontrolling interests’ net income 0.0 0.0 [1] 0.0 0.0 [1]  
Depreciation and amortization 17.0 15.7 [1] 33.7 31.1 [1]  
Capital expenditures (including the effects of accruals) 48.1 41.3 [1] 109.6 96.3 [1]  
Total assets 2,641.6 2,506.0 [1] 2,641.6 2,506.0 [1]  
Short-term borrowings 155.0 30.5 [1] 155.0 30.5 [1]  
Goodwill 182.1 182.1 [1] 182.1 182.1 [1]  
Operating Segments | Midstream & Marketing, Energy Services          
Segment Reporting Information          
Revenues 285.7 424.1 [1] 500.5 738.2 [1]  
Cost of sales 186.1 305.5 [1] 337.3 550.1 [1]  
Segment profit:          
Operating income (loss) 76.1 91.1 [1] 117.4 137.4 [1]  
Loss from equity investees   0.0 [1] 0.0 0.0 [1]  
Interest expense (0.5) (0.5) [1] (1.3) (1.1) [1]  
Income before income taxes 75.6 90.6 [1] 116.1 136.3 [1]  
Noncontrolling interests’ net income 0.0 0.0 [1] 0.0 0.0 [1]  
Depreciation and amortization 4.3 3.9 [1] 8.4 7.7 [1]  
Capital expenditures (including the effects of accruals) 15.2 6.0 [1] 37.1 18.9 [1]  
Total assets 723.0 719.6 [1] 723.0 719.6 [1]  
Short-term borrowings 4.0 0.0 [1] 4.0 0.0 [1]  
Goodwill 11.5 11.8 [1] 11.5 11.8 [1]  
Operating Segments | Midstream & Marketing, Electric Generation          
Segment Reporting Information          
Revenues 15.8 24.8 [1] 30.6 41.3 [1]  
Cost of sales 6.3 9.4 [1] 12.3 17.4 [1]  
Segment profit:          
Operating income (loss) 1.7 8.0 [1] 3.3 7.3 [1]  
Loss from equity investees   0.0 [1] 0.0 0.0 [1]  
Interest expense 0.0 0.0 [1] 0.0 0.0 [1]  
Income before income taxes 1.7 8.0 [1] 3.3 7.3 [1]  
Noncontrolling interests’ net income 0.0 0.0 [1] 0.0 0.0 [1]  
Depreciation and amortization 3.4 3.3 [1] 6.7 6.0 [1]  
Capital expenditures (including the effects of accruals) 1.1 2.3 [1] 1.6 8.9 [1]  
Total assets 277.2 281.2 [1] 277.2 281.2 [1]  
Short-term borrowings 0.0 0.0 [1] 0.0 0.0 [1]  
Goodwill 0.0 0.0 [1] 0.0 0.0 [1]  
Operating Segments | UGI International, UGI France          
Segment Reporting Information          
Revenues 446.7 347.2 [1] 855.4 685.1 [1]  
Cost of sales 197.2 200.3 [1] 389.8 409.6 [1]  
Segment profit:          
Operating income (loss) 94.6 53.2 [1] 163.3 91.6 [1]  
Loss from equity investees   (0.1) [1] (0.1) (1.1) [1]  
Interest expense (5.6) (4.9) [1] (11.2) (10.5) [1]  
Income before income taxes 89.0 48.2 [1] 152.0 80.0 [1]  
Noncontrolling interests’ net income 0.1 0.3 [1] 0.2 0.4 [1]  
Depreciation and amortization 23.3 11.8 [1] 44.9 25.1 [1]  
Capital expenditures (including the effects of accruals) 17.3 9.6 [1] 33.6 21.7 [1]  
Total assets 2,522.4 1,569.2 [1] 2,522.4 1,569.2 [1]  
Short-term borrowings 1.6 0.1 [1] 1.6 0.1 [1]  
Goodwill 734.5 510.9 [1] 734.5 510.9 [1]  
Operating Segments | UGI International, Flaga & Other          
Segment Reporting Information          
Revenues 132.0 172.9 [1] 301.5 397.5 [1]  
Cost of sales 73.8 123.3 [1] 184.0 295.9 [1]  
Segment profit:          
Operating income (loss) 16.9 11.5 [1] 33.3 26.6 [1]  
Loss from equity investees   0.0 [1] 0.0 0.0 [1]  
Interest expense (0.9) (0.9) [1] (1.8) (1.9) [1]  
Income before income taxes 16.0 10.6 [1] 31.5 24.7 [1]  
Noncontrolling interests’ net income 0.0 0.0 [1] 0.0 0.0 [1]  
Depreciation and amortization 5.0 5.2 [1] 10.6 11.3 [1]  
Capital expenditures (including the effects of accruals) 5.0 5.4 [1] 9.7 11.8 [1]  
Total assets 551.7 539.7 [1] 551.7 539.7 [1]  
Short-term borrowings 1.2 4.3 [1] 1.2 4.3 [1]  
Goodwill 99.2 76.7 [1] 99.2 76.7 [1]  
Corporate & Other          
Segment Reporting Information          
Revenues [5] 1.6 0.4 [1] 3.7 3.5 [1]  
Cost of sales [5] (63.7) (102.6) [1] (63.8) 129.0 [1]  
Segment profit:          
Operating income (loss) [5] 61.2 98.6 [1] 60.7 (132.5) [1]  
Loss from equity investees [5]   0.0 [1] 0.0 0.0 [1]  
Interest expense [5] (0.2) (0.1) [1] (0.3) (0.3) [1]  
Income before income taxes [5] 61.0 98.5 [1] 60.4 (132.8) [1]  
Noncontrolling interests’ net income [5] 28.7 54.5 [1],[4] 24.6 (46.3) [1],[4]  
Depreciation and amortization [5] 0.4 0.1 [1] 0.5 0.3 [1]  
Capital expenditures (including the effects of accruals) [5] 0.0 0.0 [1] 0.0 0.1 [1]  
Total assets [5] 125.9 252.7 [1] 125.9 252.7 [1]  
Short-term borrowings [5] 0.0 0.0 [1] 0.0 0.0 [1]  
Goodwill [5] 0.0 0.0 [1] 0.0 0.0 [1]  
Gains (losses) on unsettled commodity derivative instruments, net $ 64.0 $ 102.2 $ 65.1 $ (127.5)  
[1] Certain amounts have been restated to reflect the current-year changes in our segment presentation as described above.
[2] Represents the elimination of intersegment transactions principally among Midstream & Marketing, UGI Utilities and AmeriGas Propane.
[3] The following table provides a reconciliation of Partnership Adjusted EBITDA to AmeriGas Propane operating income: Three Months EndedMarch 31, Six Months Ended March 31, 2016 2015 2016 2015Partnership Adjusted EBITDA $295.4 $342.1 $473.1 $530.6Depreciation and amortization (47.4) (48.1) (96.6) (97.5)Noncontrolling interests (i) 2.4 2.9 3.5 3.5Operating income $250.4 $296.9 $380.0 $436.6(i)Principally represents the General Partner’s 1.01% interest in AmeriGas OLP.
[4] Amounts for AmeriGas Propane and Corporate & Other have been corrected to properly reflect gains and (losses) on commodity derivative instruments not associated with current period transactions.
[5] Corporate & Other results principally comprise (1) net expenses of UGI’s captive general liability insurance company, and (2) 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 $64.0 and $102.2 during the three months ended March 31, 2016 and 2015, respectively, and $65.1 and $(127.5) during the six months ended March 31, 2016 and 2015, respectively. Corporate & Other assets principally comprise cash and short-term investments of UGI and its captive insurance company; UGI corporate headquarters’ assets; and our investment in a private equity partnership.