UGI Shareholders

Accumulated

Other

Non-

Comprehensive

controlling

Common

Retained

Income

Treasury

Total

Interests

Stock

Earnings

(Loss)

Stock

Equity

Six Months Ended March 31, 2012:

Balance September 30, 2011

$

213.4

$

937.4

$

1,085.8

$

(17.7

)

$

(27.8

)

$

2,191.1

Net income

116.7

220.4

337.1

Net losses on derivative instruments

(22.0

)

(58.7

)

(80.7

)

Reclassifications of net losses on derivative instruments

13.0

31.7

44.7

Benefit plans

0.2

Foreign currency translation and transaction adjustments

1.7

Dividends and distributions

(71.6

)

(58.3

)

(129.9

)

AmeriGas Partners Common Unit public offering

276.6

AmeriGas Common Units issued in connection with Heritage Acquisition

1,132.6

Adjustments to reflect change in ownership of AmeriGas Partners

(321.4

)

194.4

1.9

(125.1

)

Equity transactions—other

2.5

13.2

2.2

17.9

Other

(0.1

)

(0.1

)

Balance March 31, 2012

$

1,339.7

$

1,145.0

$

1,247.9

$

(40.9

)

$

(25.6

)

$

3,666.1

Six Months Ended March 31, 2011:

Balance September 30, 2010

$

237.1

$

906.1

$

966.7

$

(10.1

)

$

(38.2

)

$

2,061.6

Net income

108.1

262.5

370.6

Net gains on derivative instruments

14.1

22.3

36.4

Reclassifications of net (gains) losses on derivative instruments

(10.8

)

24.7

13.9

Benefit plans

2.1

Foreign currency translation adjustments

24.6

Dividends and distributions

(45.7

)

(55.7

)

(101.4

)

Equity transactions

0.3

25.4

8.8

34.5

Other

0.8

Balance March 31, 2011

$

303.9

$

931.5

$

1,173.5

$

63.6

$

(29.4

)

$

2,443.1