XML 32 R22.htm IDEA: XBRL DOCUMENT
v3.7.0.1

Segment Information | 6 Months Ended
--- | ---
Mar. 31, 2017
Segment Reporting [Abstract] |
Segment Information | Note 14 — Segment Information Our operations comprise four reportable segments generally based upon products sold, geographic location and regulatory environment. Our reportable segments comprise: (1) AmeriGas Propane; (2) UGI International; (3) Midstream & Marketing; and (4) UGI Utilities. As a result of changes in the composition of information reported to our chief operating decision maker (“CODM”), effective October 1, 2016, we combined (1) our UGI France reportable segment with our Flaga & Other reportable segment, collectively referred to as “UGI International;” and (2) our Energy Services reportable segment with our Electric Generation reportable segment, collectively referred to as “Midstream & Marketing.” In accordance with GAAP, prior-period amounts have been restated to reflect these changes. 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 2016 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 the effects of gains and losses on commodity derivative instruments not associated with current-period transactions and other gains and losses that competitors do not necessarily have (“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 and certain foreign currency derivative instruments not associated with current-period transactions. Net gains and losses on commodity and certain foreign currency 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.
Three Months Ended March 31, 2017 |  | Total |  | Eliminations |  | AmeriGas Propane |  | UGI International |  | Midstream & Marketing |  | UGI Utilities |  | Corporate & Other (b)
Revenues |  | $ | 2,173.8 |  |  | $ | (95.8 | ) | (c) | $ | 863.6 |  |  | $ | 620.7 |  |  | $ | 423.7 |  |  | $ | 360.0 |  |  | $ | 1.6 |
Cost of sales |  | $ | 1,071.2 |  |  | $ | (94.9 | ) | (c) | $ | 355.8 |  |  | $ | 313.1 |  |  | $ | 309.8 |  |  | $ | 164.5 |  |  | $ | 22.9 |
Segment profit: |  |  |  |  |  |  |  |  |  |  |  |  |  |
Operating income (loss) |  | $ | 513.2 |  |  | $ | — |  |  | $ | 227.3 |  |  | $ | 121.0 |  |  | $ | 82.1 |  |  | $ | 116.4 |  |  | $ | (33.6 | )
Income (loss) from equity investees |  | 2.3 |  |  | — |  |  | — |  |  | (0.1 | ) |  | 2.4 |  |  | — |  |  | — |
(Losses) gains on foreign currency contracts, net |  | (1.2 | ) |  | — |  |  | — |  |  | 0.1 |  |  | — |  |  | — |  |  | (1.3 | )
Loss on extinguishment of debt |  | (22.1 | ) |  | — |  |  | (22.1 | ) |  | — |  |  | — |  |  | — |  |  | — |
Interest expense |  | (55.8 | ) |  | — |  |  | (40.0 | ) |  | (4.8 | ) |  | (0.7 | ) |  | (10.3 | ) |  | — |
Income (loss) before income taxes |  | $ | 436.4 |  |  | $ | — |  |  | $ | 165.2 |  |  | $ | 116.2 |  |  | $ | 83.8 |  |  | $ | 106.1 |  |  | $ | (34.9 | )
Partnership Adjusted EBITDA (a) |  |  |  |  |  | $ | 271.2 |  |  |  |  |  |  |  |  |
Noncontrolling interests’ net income (loss) |  | $ | 91.9 |  |  | $ | — |  |  | $ | 112.7 |  |  | $ | 0.1 |  |  | $ | — |  |  | $ | — |  |  | $ | (20.9 | )
Depreciation and amortization |  | $ | 99.3 |  |  | $ | (0.1 | ) |  | $ | 45.0 |  |  | $ | 27.6 |  |  | $ | 8.8 |  |  | $ | 17.7 |  |  | $ | 0.3 |
Capital expenditures (including the effects of accruals) |  | $ | 126.2 |  |  | $ | — |  |  | $ | 27.2 |  |  | $ | 21.5 |  |  | $ | 20.8 |  |  | $ | 56.5 |  |  | $ | 0.2 |
Three Months Ended March 31, 2016 (d) |  | Total |  | Eliminations |  | AmeriGas Propane |  | UGI International |  | Midstream & Marketing |  | UGI Utilities |  | Corporate & Other (b)
Revenues |  | $ | 1,972.1 |  |  | $ | (56.5 | ) | (c) | $ | 827.5 |  |  | $ | 578.7 |  |  | $ | 298.8 |  |  | $ | 322.0 |  |  | $ | 1.6 |
Cost of sales |  | $ | 776.9 |  |  | $ | (55.8 | ) | (c) | $ | 298.2 |  |  | $ | 271.0 |  |  | $ | 189.7 |  |  | $ | 137.5 |  |  | $ | (63.7 | )
Segment profit: |  |  |  |  |  |  |  |  |  |  |  |  |  |
Operating income |  | $ | 615.4 |  |  | $ | — |  |  | $ | 250.4 |  |  | $ | 111.5 |  |  | $ | 77.8 |  |  | $ | 114.5 |  |  | $ | 61.2 |
Interest expense |  | (57.3 | ) |  | — |  |  | (40.8 | ) |  | (6.5 | ) |  | (0.5 | ) |  | (9.3 | ) |  | (0.2 | )
Income before income taxes |  | $ | 558.1 |  |  | $ | — |  |  | $ | 209.6 |  |  | $ | 105.0 |  |  | $ | 77.3 |  |  | $ | 105.2 |  |  | $ | 61.0 |
Partnership Adjusted EBITDA (a) |  |  |  |  |  | $ | 295.4 |  |  |  |  |  |  |  |  |
Noncontrolling interests’ net income |  | $ | 174.8 |  |  | $ | — |  |  | $ | 146.0 |  |  | $ | 0.1 |  |  | $ | — |  |  | $ | — |  |  | $ | 28.7 |
Depreciation and amortization |  | $ | 100.7 |  |  | $ | (0.1 | ) |  | $ | 47.4 |  |  | $ | 28.3 |  |  | $ | 7.7 |  |  | $ | 17.0 |  |  | $ | 0.4 |
Capital expenditures (including the effects of accruals) |  | $ | 114.5 |  |  | $ | — |  |  | $ | 27.8 |  |  | $ | 22.3 |  |  | $ | 16.3 |  |  | $ | 48.1 |  |  | $ | — |
Six Months Ended March 31, 2017 |  | Total |  | Eliminations |  | AmeriGas Propane |  | UGI International |  | Midstream & Marketing |  | UGI Utilities |  | Corporate & Other (b)
Revenues |  | $ | 3,853.3 |  |  | $ | (164.3 | ) | (c) | $ | 1,540.8 |  |  | $ | 1,159.8 |  |  | $ | 693.5 |  |  | $ | 621.4 |  |  | $ | 2.1 |
Cost of sales |  | $ | 1,718.6 |  |  | $ | (162.6 | ) | (c) | $ | 616.5 |  |  | $ | 571.1 |  |  | $ | 501.6 |  |  | $ | 274.0 |  |  | $ | (82.0 | )
Segment profit: |  |  |  |  |  |  |  |  |  |  |  |  |  |
Operating income |  | $ | 979.4 |  |  | $ | 0.1 |  |  | $ | 369.2 |  |  | $ | 209.9 |  |  | $ | 131.8 |  |  | $ | 198.6 |  |  | $ | 69.8 |
Income (loss) from equity investees |  | 2.1 |  |  | — |  |  | — |  |  | (0.3 | ) |  | 2.4 |  |  | — |  |  | — |
Gains (losses) on foreign currency contracts, net |  | 0.1 |  |  | — |  |  | — |  |  | 0.2 |  |  | — |  |  | — |  |  | (0.1 | )
Loss on extinguishments of debt |  | (55.3 | ) |  | — |  |  | (55.3 | ) |  | — |  |  | — |  |  | — |  |  | — |
Interest expense |  | (111.2 | ) |  | — |  |  | (80.0 | ) |  | (9.6 | ) |  | (1.3 | ) |  | (20.3 | ) |  | — |
Income before income taxes |  | $ | 815.1 |  |  | $ | 0.1 |  |  | $ | 233.9 |  |  | $ | 200.2 |  |  | $ | 132.9 |  |  | $ | 178.3 |  |  | $ | 69.7 |
Partnership Adjusted EBITDA (a) |  |  |  |  |  | $ | 456.3 |  |  |  |  |  |  |  |  |
Noncontrolling interests’ net income (loss) |  | $ | 152.1 |  |  | $ | — |  |  | $ | 153.9 |  |  | $ | 0.3 |  |  | $ | — |  |  | $ | — |  |  | $ | (2.1 | )
Depreciation and amortization |  | $ | 197.4 |  |  | $ | (0.1 | ) |  | $ | 89.6 |  |  | $ | 55.5 |  |  | $ | 16.8 |  |  | $ | 35.1 |  |  | $ | 0.5 |
Capital expenditures (including the effects of accruals) |  | $ | 299.8 |  |  | $ | — |  |  | $ | 53.6 |  |  | $ | 43.0 |  |  | $ | 82.3 |  |  | $ | 120.6 |  |  | $ | 0.3 |
As of March 31, 2017 |  |  |  |  |  |  |  |  |  |  |  |  |  |
Total assets |  | $ | 11,385.5 |  |  | $ | (58.6 | ) |  | $ | 4,238.1 |  |  | $ | 2,804.7 |  |  | $ | 1,200.7 |  |  | $ | 2,909.7 |  |  | $ | 290.9 |
Short-term borrowings |  | $ | 50.1 |  |  | $ | — |  |  | $ | — |  |  | $ | 1.6 |  |  | $ | — |  |  | $ | 48.5 |  |  | $ | — |
Goodwill |  | $ | 2,948.4 |  |  | $ | — |  |  | $ | 1,981.2 |  |  | $ | 773.6 |  |  | $ | 11.5 |  |  | $ | 182.1 |  |  | $ | — |
Six Months Ended March 31, 2016 (d) |  | Total |  | Eliminations |  | AmeriGas Propane |  | UGI International |  | Midstream & Marketing |  | UGI Utilities |  | Corporate & Other (b)
Revenues |  | $ | 3,578.7 |  |  | $ | (99.2 | ) | (c) | $ | 1,471.6 |  |  | $ | 1,156.9 |  |  | $ | 525.7 |  |  | $ | 520.0 |  |  | $ | 3.7 |
Cost of sales |  | $ | 1,510.9 |  |  | $ | (97.6 | ) | (c) | $ | 541.4 |  |  | $ | 573.8 |  |  | $ | 344.2 |  |  | $ | 212.9 |  |  | $ | (63.8 | )
Segment profit: |  |  |  |  |  |  |  |  |  |  |  |  |  |
Operating income |  | $ | 920.9 |  |  | $ | 0.1 |  |  | $ | 380.0 |  |  | $ | 196.6 |  |  | $ | 120.7 |  |  | $ | 162.8 |  |  | $ | 60.7 |
Loss from equity investees |  | (0.1 | ) |  | — |  |  | — |  |  | (0.1 | ) |  | — |  |  | — |  |  | — |
Interest expense |  | (115.2 | ) |  | — |  |  | (81.8 | ) |  | (13.0 | ) |  | (1.3 | ) |  | (18.8 | ) |  | (0.3 | )
Income before income taxes |  | $ | 805.6 |  |  | $ | 0.1 |  |  | $ | 298.2 |  |  | $ | 183.5 |  |  | $ | 119.4 |  |  | $ | 144.0 |  |  | $ | 60.4 |
Partnership EBITDA (a) |  |  |  |  |  | $ | 473.1 |  |  |  |  |  |  |  |  |
Noncontrolling interests’ net income |  | $ | 228.1 |  |  | $ | — |  |  | $ | 203.3 |  |  | $ | 0.2 |  |  | $ | — |  |  | $ | — |  |  | $ | 24.6 |
Depreciation and amortization |  | $ | 201.3 |  |  | $ | (0.1 | ) |  | $ | 96.6 |  |  | $ | 55.5 |  |  | $ | 15.1 |  |  | $ | 33.7 |  |  | $ | 0.5 |
Capital expenditures (including the effects of accruals) |  | $ | 247.4 |  |  | $ | — |  |  | $ | 55.8 |  |  | $ | 43.3 |  |  | $ | 38.7 |  |  | $ | 109.6 |  |  | $ | — |
As of March 31, 2016 |  |  |  |  |  |  |  |  |  |  |  |  |  |
Total assets |  | $ | 10,925.8 |  |  | $ | (87.5 | ) |  | $ | 4,181.6 |  |  | $ | 3,066.2 |  |  | $ | 1,000.2 |  |  | $ | 2,639.5 |  |  | $ | 125.8 |
Short-term borrowings |  | $ | 227.1 |  |  | $ | — |  |  | $ | 65.3 |  |  | $ | 2.8 |  |  | $ | 4.0 |  |  | $ | 155.0 |  |  | $ | — |
Goodwill |  | $ | 2,998.6 |  |  | $ | — |  |  | $ | 1,971.3 |  |  | $ | 833.7 |  |  | $ | 11.5 |  |  | $ | 182.1 |  |  | $ | — |
(a) | The following table provides a reconciliation of Partnership Adjusted EBITDA to AmeriGas Propane income before income taxes:
|  | Three Months Ended March 31, |  | Six Months Ended March 31,
|  | 2017 |  | 2016 |  | 2017 |  | 2016
Partnership Adjusted EBITDA |  | $ | 271.2 |  |  | $ | 295.4 |  |  | $ | 456.3 |  |  | $ | 473.1 |
Depreciation and amortization |  | (45.0 | ) |  | (47.4 | ) |  | (89.6 | ) |  | (96.6 | )
Interest expense |  | (40.0 | ) |  | (40.8 | ) |  | (80.0 | ) |  | (81.8 | )
Loss on extinguishments of debt |  | (22.1 | ) |  | — |  |  | (55.3 | ) |  | — |
Noncontrolling interest (i) |  | 1.1 |  |  | 2.4 |  |  | 2.5 |  |  | 3.5 |
Income before income taxes |  | $ | 165.2 |  |  | $ | 209.6 |  |  | $ | 233.9 |  |  | $ | 298.2 |
(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 UGI’s corporate headquarters facility, and (2) UGI’s unallocated corporate and general expenses and interest income. Corporate & Other results also include the effects of net pre-tax (losses) gains on commodity and certain foreign currency derivative instruments not associated with current-period transactions (including such amounts attributable to noncontrolling interests) totaling $(23.9) and $64.0 during the three months ended March 31, 2017 and 2016, respectively, and $81.6 and $65.1 during the six months ended March 31, 2017 and 2016, respectively. Corporate & Other results for the three and six months ended March 31, 2017, also include a pre-tax loss of $7.0 associated with the impairment of a cost basis investment (see Note 2). Corporate & Other assets principally comprise cash and cash equivalents of UGI and its captive insurance company; UGI corporate headquarters’ assets; and our investment in a private equity partnership.
(c) | Represents the elimination of intersegment transactions principally among Midstream & Marketing, UGI Utilities and AmeriGas Propane.
(d) | Restated to reflect (1) the current-year changes in the presentation of our UGI International and Midstream & Marketing reportable segments and (2) the adoption of new accounting guidance related to debt issuance costs (see Note 2).

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

X
- Definition The entire disclosure for reporting segments including data and tables. Reportable segments include those that meet any of the following quantitative thresholds a) it's reported revenue, including sales to external customers and intersegment sales or transfers is 10 percent or more of the combined revenue, internal and external, of all operating segments b) the absolute amount of its reported profit or loss is 10 percent or more of the greater, in absolute amount of 1) the combined reported profit of all operating segments that did not report a loss or 2) the combined reported loss of all operating segments that did report a loss c) its assets are 10 percent or more of the combined assets of all operating segments. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 34 -URI http://asc.fasb.org/extlink&oid=51669610&loc=d3e8981-108599 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 41 -URI http://asc.fasb.org/extlink&oid=51669610&loc=d3e9038-108599 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 33 -URI http://asc.fasb.org/extlink&oid=51669610&loc=d3e8971-108599 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 12 -URI http://asc.fasb.org/extlink&oid=51669610&loc=d3e8595-108599 Reference 5: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=51669610&loc=d3e8380-108599 Reference 6: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 32 -URI http://asc.fasb.org/extlink&oid=51669610&loc=d3e8933-108599 Reference 7: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 26 -URI http://asc.fasb.org/extlink&oid=51669610&loc=d3e8844-108599 Reference 8: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 35 -URI http://asc.fasb.org/extlink&oid=51669610&loc=d3e8984-108599 Reference 9: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 40 -URI http://asc.fasb.org/extlink&oid=51669610&loc=d3e9031-108599 Reference 10: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 42 -URI http://asc.fasb.org/extlink&oid=51669610&loc=d3e9054-108599 Reference 11: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 10 -URI http://asc.fasb.org/extlink&oid=51669610&loc=d3e8538-108599 Reference 12: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 29 -URI http://asc.fasb.org/extlink&oid=51669610&loc=d3e8864-108599 Reference 13: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 31 -URI http://asc.fasb.org/extlink&oid=51669610&loc=d3e8924-108599 Reference 14: 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 + Details
Name: | us-gaap_SegmentReportingDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration