XML 50 R30.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Tables)
12 Months Ended
Sep. 30, 2014
Business Combinations [Abstract]  
Allocation of Purchase Price
The final allocation of the purchase price to the assets acquired and liabilities assumed for the Heritage Acquisition is as follows:

Assets acquired:
 
 
Current assets
 
$
301,372

Property, plant & equipment
 
890,215

Customer relationships (estimated useful life of 15 years)
 
418,900

Trademarks and tradenames (a)
 
91,100

Goodwill (a) (b)
 
1,217,717

Other assets
 
9,947

Total assets acquired
 
$
2,929,251

Liabilities assumed:
 
 
Current liabilities
 
$
(238,016
)
Long-term debt
 
(62,927
)
Other noncurrent liabilities
 
(23,481
)
Total liabilities assumed
 
$
(324,424
)
Total
 
$
2,604,827


(a)
During Fiscal 2013, the Partnership made correcting adjustments to trademarks and tradenames and goodwill which are not reflected in the table above (see Note 10).
(b)
Goodwill associated with the Heritage Acquisition principally results from synergies expected from combining the operations and from assembled workforce.

The total purchase price of these acquisitions has been allocated to the assets acquired and liabilities assumed as follows:

 
2014
 
2013
 
2012
Net current assets
$
136

 
$
691

 
$
1,590

Property, plant and equipment
6,916

 
5,167

 
6,175

Goodwill
6,751

 
12,481

 
5,363

Customer relationships and noncompete agreements (estimated useful life of 10 and 5 years, respectively)
6,434

 
5,576

 
5,234

Total
$
20,237

 
$
23,915

 
$
18,362

Pro Forma Income Statement and Income Per Unit
The following presents unaudited Fiscal 2012 pro forma income statement and income per unit data as if the Heritage Acquisition had occurred at the beginning of the period:
 
 
2012
Revenues
 
$
3,413,331

Net income attributable to AmeriGas Partners
 
$
30,977

Income per limited partner unit:
 
 
Basic
 
$
0.17

Diluted
 
$
0.17