XML 43 R33.htm IDEA: XBRL DOCUMENT
v3.3.1.900

Segment Information (Tables) | 3 Months Ended
--- | ---
Dec. 31, 2015
Segment Reporting [Abstract] |
Schedule of Segment Reporting Information | The accounting policies of our reportable segments are the same as those described in Note 2, “Summary of Significant Accounting Policies,” in the Company’s 2015 Annual Report. We evaluate AmeriGas Propane’s performance principally based upon the Partnership’s earnings before interest expense, income taxes, depreciation and amortization as adjusted for net gains and losses on commodity derivative instruments not associated with current-period transactions (“Partnership Adjusted EBITDA”). Although we use Partnership Adjusted EBITDA to evaluate AmeriGas Propane’s profitability, it should not be considered as an alternative to net income (as an indicator of operating performance) or as an alternative to cash flow (as a measure of liquidity or ability to service debt obligations) and is not a measure of performance or financial condition under GAAP. Our definition of Partnership Adjusted EBITDA may be different from that used by other companies. We evaluate the performance of our other reportable segments principally based upon their income before income taxes as adjusted for gains and losses on commodity derivative instruments not associated with current-period transactions. Net gains and losses on commodity derivative instruments not associated with current-period transactions are reflected in Corporate & Other because the Company’s CODM does not consider such items when evaluating the financial performance of our reportable segments.
|  |  |  |  |  |  |  |  |  | Midstream & Marketing |  | UGI International |  |
|  | Total |  | Elim- inations |  | AmeriGas Propane |  | UGI Utilities |  | Energy Services |  | Electric Generation |  | UGI France |  | Flaga & Other |  | Corporate & Other (b)
Three Months Ended December 31, 2015 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Revenues |  | $ | 1,606.6 |  |  | $ | (45.4 | ) | (c) | $ | 644.1 |  |  | $ | 198.0 |  |  | $ | 214.8 |  |  | $ | 14.8 |  |  | $ | 408.7 |  |  | $ | 169.5 |  |  | $ | 2.1 |
Cost of sales |  | $ | 734.0 |  |  | $ | (44.5 | ) | (c) | $ | 243.2 |  |  | $ | 75.4 |  |  | $ | 151.2 |  |  | $ | 6.0 |  |  | $ | 192.6 |  |  | $ | 110.2 |  |  | $ | (0.1 | )
Segment profit: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Operating income (loss) |  | $ | 305.5 |  |  | $ | 0.1 |  |  | $ | 129.6 |  |  | $ | 48.3 |  |  | $ | 41.3 |  |  | $ | 1.6 |  |  | $ | 68.7 |  |  | $ | 16.4 |  |  | $ | (0.5 | )
Loss from equity investees |  | (0.1 | ) |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | (0.1 | ) |  | — |  |  | — |
Interest expense |  | (57.9 | ) |  | — |  |  | (41.0 | ) |  | (9.5 | ) |  | (0.8 | ) |  | — |  |  | (5.6 | ) |  | (0.9 | ) |  | (0.1 | )
Income (loss) before income taxes |  | $ | 247.5 |  |  | $ | 0.1 |  |  | $ | 88.6 |  |  | $ | 38.8 |  |  | $ | 40.5 |  |  | $ | 1.6 |  |  | $ | 63.0 |  |  | $ | 15.5 |  |  | $ | (0.6 | )
Partnership Adjusted EBITDA (a) |  |  |  |  |  | $ | 177.7 |  |  |  |  |  |  |  |  |  |  |  |  |
Noncontrolling interests’ net income |  | $ | 53.3 |  |  | $ | — |  |  | $ | 57.3 |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 0.1 |  |  | $ | — |  |  | $ | (4.1 | )
Depreciation and amortization |  | $ | 100.6 |  |  | $ | — |  |  | $ | 49.2 |  |  | $ | 16.7 |  |  | $ | 4.1 |  |  | $ | 3.3 |  |  | $ | 21.6 |  |  | $ | 5.6 |  |  | $ | 0.1 |
Capital expenditures |  | $ | 132.9 |  |  | $ | — |  |  | $ | 28.0 |  |  | $ | 61.5 |  |  | $ | 21.9 |  |  | $ | 0.5 |  |  | $ | 16.3 |  |  | $ | 4.7 |  |  | $ | — |
As of December 31, 2015 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Total assets |  | $ | 10,780.4 |  |  | $ | (106.2 | ) |  | $ | 4,242.6 |  |  | $ | 2,606.3 |  |  | $ | 721.0 |  |  | $ | 279.0 |  |  | $ | 2,378.9 |  |  | $ | 534.8 |  |  | $ | 124.0 |
Short-term borrowings |  | $ | 456.8 |  |  | $ | — |  |  | $ | 182.0 |  |  | $ | 217.7 |  |  | $ | 56.0 |  |  | $ | — |  |  | $ | 1.1 |  |  | $ | — |  |  | $ | — |
Goodwill |  | $ | 2,965.1 |  |  | $ | — |  |  | $ | 1,971.3 |  |  | $ | 182.1 |  |  | $ | 11.5 |  |  | $ | — |  |  | $ | 700.9 |  |  | $ | 99.3 |  |  | $ | — |
|  |  |  |  |  |  |  |  |  | Midstream & Marketing |  | UGI International |  |
|  | Total |  | Elim- inations |  | AmeriGas Propane |  | UGI Utilities |  | Energy Services |  | Electric Generation |  | UGI France |  | Flaga & Other |  | Corporate & Other (b)
Three Months Ended December 31, 2014 (d) |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Revenues |  | $ | 2,004.6 |  |  | $ | (67.7 | ) | (c) | $ | 888.8 |  |  | $ | 287.3 |  |  | $ | 314.1 |  |  | $ | 16.5 |  |  | $ | 337.9 |  |  | $ | 224.6 |  |  | $ | 3.1 |
Cost of sales |  | $ | 1,404.6 |  |  | $ | (67.0 | ) | (c) | $ | 462.4 |  |  | $ | 143.1 |  |  | $ | 244.6 |  |  | $ | 8.0 |  |  | $ | 209.3 |  |  | $ | 172.6 |  |  | $ | 231.6 |
Segment profit: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Operating income (loss) |  | $ | 83.3 |  |  | $ | — |  |  | $ | 139.7 |  |  | $ | 75.6 |  |  | $ | 46.3 |  |  | $ | (0.7 | ) |  | $ | 38.4 |  |  | $ | 15.1 |  |  | $ | (231.1 | )
Loss from equity investees |  | (1.0 | ) |  | — |  |  | — |  |  | — |  |  | — |  |  | — |  |  | (1.0 | ) |  | — |  |  | — |
Interest expense |  | (59.0 | ) |  | — |  |  | (41.0 | ) |  | (10.6 | ) |  | (0.6 | ) |  | — |  |  | (5.6 | ) |  | (1.0 | ) |  | (0.2 | )
Income (loss) before income taxes |  | $ | 23.3 |  |  | $ | — |  |  | $ | 98.7 |  |  | $ | 65.0 |  |  | $ | 45.7 |  |  | $ | (0.7 | ) |  | $ | 31.8 |  |  | $ | 14.1 |  |  | $ | (231.3 | )
Partnership EBITDA (a) |  |  |  |  |  | $ | 188.5 |  |  |  |  |  |  |  |  |  |  |  |  |
Noncontrolling interests’ net income (loss) |  | $ | (33.9 | ) |  | $ | — |  |  | $ | 66.8 |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 0.1 |  |  | $ | — |  |  | $ | (100.8 | )
Depreciation and amortization |  | $ | 91.0 |  |  | $ | — |  |  | $ | 49.4 |  |  | $ | 15.4 |  |  | $ | 3.8 |  |  | $ | 2.7 |  |  | $ | 13.3 |  |  | $ | 6.1 |  |  | $ | 0.3 |
Capital expenditures |  | $ | 123.5 |  |  | $ | — |  |  | $ | 30.4 |  |  | $ | 55.0 |  |  | $ | 12.9 |  |  | $ | 6.6 |  |  | $ | 12.1 |  |  | $ | 6.4 |  |  | $ | 0.1 |
As of December 31, 2014 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Total assets |  | $ | 10,430.0 |  |  | $ | (92.7 | ) |  | $ | 4,491.0 |  |  | $ | 2,488.6 |  |  | $ | 728.8 |  |  | $ | 286.4 |  |  | $ | 1,671.5 |  |  | $ | 579.0 |  |  | $ | 277.4 |
Short-term borrowings |  | $ | 458.5 |  |  | $ | — |  |  | $ | 253.0 |  |  | $ | 153.5 |  |  | $ | 43.0 |  |  | $ | — |  |  | $ | — |  |  | $ | 9.0 |  |  | $ | — |
Goodwill |  | $ | 2,806.8 |  |  | $ | — |  |  | $ | 1,949.6 |  |  | $ | 182.1 |  |  | $ | 11.8 |  |  | $ | — |  |  | $ | 575.9 |  |  | $ | 87.4 |  |  | $ | — |
(a) | The following table provides a reconciliation of Partnership Adjusted EBITDA to AmeriGas Propane operating income:
|  | Three Months Ended December 31,
|  | 2015 |  | 2014
Partnership Adjusted EBITDA |  | $ | 177.7 |  |  | $ | 188.5 |
Depreciation and amortization |  | (49.2 | ) |  | (49.4 | )
Noncontrolling interests (i) |  | 1.1 |  |  | 0.6 |
Operating income |  | $ | 129.6 |  |  | $ | 139.7 |
(i) | Principally represents the General Partner’s 1.01% interest in AmeriGas OLP.
(b) | 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 $1.1 and $(229.7) during the three months ended December 31, 2015 and 2014, respectively. Corporate & Other assets principally comprise cash and short-term investments.
(c) | Represents the elimination of intersegment transactions principally among Midstream & Marketing, UGI Utilities and AmeriGas Propane.
(d) | Certain amounts have been restated to reflect the current-year changes in our segment presentation as described above.

X
- Definition Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -URI http://asc.fasb.org/extlink&oid=51669610&loc=d3e8906-108599 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 25 -URI http://asc.fasb.org/extlink&oid=51669610&loc=d3e8813-108599 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 21 -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=51669610&loc=d3e8721-108599 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=35741047&loc=d3e13816-109267 Reference 5: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 22 -URI http://asc.fasb.org/extlink&oid=51669610&loc=d3e8736-108599 + Details
Name: | us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_SegmentReportingAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration