XML 68 R58.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Information - Schedule of Segment Reporting Information (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Sep. 30, 2015
Segment Reporting Information          
Revenues $ 1,130.8 $ 1,148.1 [1] $ 4,709.5 $ 5,608.3 [1]  
Cost of sales 433.0 586.4 [1] 1,943.9 3,196.4 [1]  
Segment profit:          
Operating income (loss) 155.7 56.1 [1] 1,076.6 841.5 [1]  
Loss from equity investees 0.0 0.0 (0.1) (1.1) [1]  
Loss on extinguishments of debt (37.1) 0.0 (37.1) 0.0  
Interest expense (56.4) (67.5) [1] (171.6) (184.7) [1]  
Income (loss) before income taxes 62.2 (11.4) [1] 867.8 655.7 [1]  
Noncontrolling interests’ net (loss) income (32.1) (25.5) [1] 196.0 176.3 [1]  
Depreciation and amortization 98.1 92.5 [1] 299.4 271.5 [1]  
Capital expenditures (including the effects of accruals) 137.4 113.2 [1] 384.8 328.1 [1]  
Total assets 11,144.2 10,520.0 [1] 11,144.2 10,520.0 [1] $ 10,546.6
Short-term borrowings 144.0 68.0 [1] 144.0 68.0 [1] 189.9
Goodwill 2,981.3 2,927.7 [1] 2,981.3 2,927.7 [1] $ 2,953.4
AmeriGas Propane          
Segment profit:          
Loss on extinguishments of debt (37.1) 0.0 (37.1) 0.0  
Interest expense (40.9) (40.3) (122.7) (122.4)  
Income (loss) before income taxes (59.7) (39.5) 238.5 315.0  
Partnership Adjusted EBITDA 64.6 48.9 537.7 579.5  
Depreciation and amortization 46.4 48.0 143.0 145.5  
UGI International, UGI France | Term Loan          
Segment profit:          
Pre-tax loss associated with early extinguishment of debt   10.3   10.3  
Eliminations          
Segment Reporting Information          
Revenues [2] (20.0) (27.0) [1] (124.6) (209.4) [1]  
Cost of sales [2] (19.2) (26.4) [1] (122.2) (207.4) [1]  
Segment profit:          
Operating income (loss) 0.1 0.0 [1] 0.2 0.1 [1]  
Loss from equity investees     0.0 0.0 [1]  
Loss on extinguishments of debt 0.0   0.0    
Interest expense 0.0 0.0 [1] 0.0 0.0 [1]  
Income (loss) before income taxes 0.1 0.0 [1] 0.2 0.1 [1]  
Noncontrolling interests’ net (loss) income 0.0 0.0 [1] 0.0 0.0 [1]  
Depreciation and amortization (0.1) 0.0 [1] (0.2) 0.0 [1]  
Capital expenditures (including the effects of accruals) 0.0 0.0 [1] 0.0 0.0 [1]  
Total assets (82.6) (121.8) [1] (82.6) (121.8) [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 446.7 478.0 [1] 1,918.3 2,467.1 [1]  
Cost of sales 170.8 211.4 [1] 712.2 1,179.0 [1]  
Segment profit:          
Operating income (loss) 18.3 0.8 [1] 398.3 437.4 [1]  
Loss from equity investees     0.0 0.0 [1]  
Loss on extinguishments of debt (37.1)   (37.1)    
Interest expense (40.9) (40.3) [1] (122.7) (122.4) [1]  
Income (loss) before income taxes (59.7) (39.5) [1] 238.5 315.0 [1]  
Partnership Adjusted EBITDA [3] 64.6 48.9 [1] 537.7 579.5 [1]  
Noncontrolling interests’ net (loss) income (52.4) (36.1) [1] 150.9 211.6 [1]  
Depreciation and amortization 46.4 48.0 [1] 143.0 145.5 [1]  
Capital expenditures (including the effects of accruals) 18.7 20.7 [1] 74.5 77.9 [1]  
Total assets 4,406.6 4,202.6 [1] 4,406.6 4,202.6 [1]  
Short-term borrowings 11.4 43.6 [1] 11.4 43.6 [1]  
Goodwill 1,978.2 1,954.1 [1] 1,978.2 1,954.1 [1]  
Operating Segments | UGI Utilities          
Segment Reporting Information          
Revenues 140.3 143.5 [1] 660.3 931.4 [1]  
Cost of sales 44.4 53.7 [1] 257.3 475.1 [1]  
Segment profit:          
Operating income (loss) 29.8 20.2 [1] 192.6 238.5 [1]  
Loss from equity investees     0.0 0.0 [1]  
Loss on extinguishments of debt 0.0   0.0    
Interest expense (9.1) (9.9) [1] (27.9) (31.2) [1]  
Income (loss) before income taxes 20.7 10.3 [1] 164.7 207.3 [1]  
Noncontrolling interests’ net (loss) income 0.0 0.0 [1] 0.0 0.0 [1]  
Depreciation and amortization 16.6 15.9 [1] 50.3 47.0 [1]  
Capital expenditures (including the effects of accruals) 56.5 43.3 [1] 166.1 139.6 [1]  
Total assets 2,699.9 2,423.2 [1] 2,699.9 2,423.2 [1]  
Short-term borrowings 130.0 2.7 [1] 130.0 2.7 [1]  
Goodwill 182.1 182.1 [1] 182.1 182.1 [1]  
Operating Segments | Midstream & Marketing, Energy Services          
Segment Reporting Information          
Revenues 156.8 189.5 [1] 657.3 927.7 [1]  
Cost of sales 121.7 148.2 [1] 459.0 698.3 [1]  
Segment profit:          
Operating income (loss) 12.6 18.2 [1] 130.0 155.6 [1]  
Loss from equity investees     0.0 0.0 [1]  
Loss on extinguishments of debt 0.0   0.0    
Interest expense (0.4) (0.5) [1] (1.7) (1.6) [1]  
Income (loss) before income taxes 12.2 17.7 [1] 128.3 154.0 [1]  
Noncontrolling interests’ net (loss) income 0.0 0.0 [1] 0.0 0.0 [1]  
Depreciation and amortization 4.2 3.9 [1] 12.6 11.6 [1]  
Capital expenditures (including the effects of accruals) 34.5 27.6 [1] 71.6 46.6 [1]  
Total assets 720.9 660.6 [1] 720.9 660.6 [1]  
Short-term borrowings 0.0 20.0 [1] 0.0 20.0 [1]  
Goodwill 11.5 11.9 [1] 11.5 11.9 [1]  
Operating Segments | Midstream & Marketing, Electric Generation          
Segment Reporting Information          
Revenues 11.7 16.2 [1] 42.3 57.5 [1]  
Cost of sales 4.9 7.7 [1] 17.2 25.1 [1]  
Segment profit:          
Operating income (loss) (1.3) 1.3 [1] 2.0 8.6 [1]  
Loss from equity investees     0.0 0.0 [1]  
Loss on extinguishments of debt 0.0   0.0    
Interest expense 0.0 0.0 [1] 0.0 0.0 [1]  
Income (loss) before income taxes (1.3) 1.3 [1] 2.0 8.6 [1]  
Noncontrolling interests’ net (loss) income 0.0 0.0 [1] 0.0 0.0 [1]  
Depreciation and amortization 3.4 3.2 [1] 10.1 9.2 [1]  
Capital expenditures (including the effects of accruals) 1.8 1.1 [1] 3.4 10.0 [1]  
Total assets 277.1 277.6 [1] 277.1 277.6 [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 280.7 196.1 [1] 1,136.1 881.2 [1]  
Cost of sales 117.9 107.9 [1] 507.7 517.5 [1]  
Segment profit:          
Operating income (loss) 24.7 (9.1) [1] 188.0 82.5 [1]  
Loss from equity investees     (0.1) (1.1) [1]  
Loss on extinguishments of debt 0.0   0.0    
Interest expense (4.9) (15.7) [1],[4] (16.1) (26.2) [1],[4]  
Income (loss) before income taxes 19.8 (24.8) [1] 171.8 55.2 [1]  
Noncontrolling interests’ net (loss) income (0.1) (0.2) [1] 0.1 0.2 [1]  
Depreciation and amortization 21.6 15.2 [1] 66.5 40.3 [1]  
Capital expenditures (including the effects of accruals) 19.6 17.2 [1] 53.2 38.9 [1]  
Total assets 2,386.8 2,377.9 [1] 2,386.8 2,377.9 [1]  
Short-term borrowings 0.7 0.0 [1] 0.7 0.0 [1]  
Goodwill 714.4 699.8 [1] 714.4 699.8 [1]  
Operating Segments | UGI International, Flaga & Other          
Segment Reporting Information          
Revenues 114.8 150.7 [1] 416.3 548.2 [1]  
Cost of sales 61.8 101.8 [1] 245.8 397.7 [1]  
Segment profit:          
Operating income (loss) 8.8 8.8 [1] 42.1 35.4 [1]  
Loss from equity investees     0.0 0.0 [1]  
Loss on extinguishments of debt 0.0   0.0    
Interest expense (0.9) (0.9) [1] (2.7) (2.8) [1]  
Income (loss) before income taxes 7.9 7.9 [1] 39.4 32.6 [1]  
Noncontrolling interests’ net (loss) income 0.0 0.0 [1] 0.0 0.0 [1]  
Depreciation and amortization 5.8 5.9 [1] 16.4 17.2 [1]  
Capital expenditures (including the effects of accruals) 6.3 3.3 [1] 16.0 15.1 [1]  
Total assets 519.8 534.5 [1] 519.8 534.5 [1]  
Short-term borrowings 1.9 1.7 [1] 1.9 1.7 [1]  
Goodwill 95.1 79.8 [1] 95.1 79.8 [1]  
Corporate & Other          
Segment Reporting Information          
Revenues [5] (0.2) 1.1 [1] 3.5 4.6 [1]  
Cost of sales [5] (69.3) (17.9) [1] (133.1) 111.1 [1]  
Segment profit:          
Operating income (loss) [5] 62.7 15.9 [1] 123.4 (116.6) [1]  
Loss from equity investees [5]     0.0 0.0 [1]  
Loss on extinguishments of debt [5] 0.0   0.0    
Interest expense [5] (0.2) (0.2) [1] (0.5) (0.5) [1]  
Income (loss) before income taxes [5] 62.5 15.7 [1] 122.9 (117.1) [1]  
Noncontrolling interests’ net (loss) income [5] 20.4 10.8 [1] 45.0 (35.5) [1]  
Depreciation and amortization [5] 0.2 0.4 [1] 0.7 0.7 [1]  
Capital expenditures (including the effects of accruals) [5] 0.0 0.0 [1] 0.0 0.0 [1]  
Total assets [5] 215.7 165.4 [1] 215.7 165.4 [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 $ 67.9 $ 18.1 $ 133.0 $ (109.5)  
[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 (loss) income before income taxes: Three Months EndedJune 30, Nine Months EndedJune 30, 2016 2015 2016 2015Partnership Adjusted EBITDA $64.6 $48.9 $537.7 $579.5Depreciation and amortization (46.4) (48.0) (143.0) (145.5)Interest expense (40.9) (40.3) (122.7) (122.4)Loss on extinguishments of debt (37.1) — (37.1) —Noncontrolling interests (i) 0.1 (0.1) 3.6 3.4(Loss) income before income taxes $(59.7) $(39.5) $238.5 $315.0(i)Principally represents the General Partner’s 1.01% interest in AmeriGas OLP.
[4] UGI France interest expense includes pre-tax loss of $10.3 associated with an early extinguishment of debt (see Note 8).
[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 $67.9 and $18.1 during the three months ended June 30, 2016 and 2015, respectively, and $133.0 and $(109.5) during the nine months ended June 30, 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.