XML 65 R49.htm IDEA: XBRL DOCUMENT
v3.10.0.1

Segment Information (Tables) | 12 Months Ended
--- | ---
Sep. 30, 2018
Segment Reporting [Abstract] |
Segment Information |
| Total |  | Elim- inations |  | AmeriGas Propane |  | UGI International |  | Midstream & Marketing |  | UGI Utilities |  | Corporate & Other (b)
2018 (f) |  |  |  |  |  |  |  |  |  |  |  |  |
Revenues from external customers | $ | 7,651.2 |  |  | $ | — |  |  | $ | 2,823.0 |  |  | $ | 2,683.8 |  |  | $ | 1,149.1 |  |  | $ | 998.5 |  |  | $ | (3.2 | )
Intersegment revenues | $ | — |  |  | $ | (370.8 | ) | (c) | $ | — |  |  | $ | — |  |  | $ | 272.6 |  |  | $ | 93.9 |  |  | $ | 4.3 |
Cost of sales | $ | 4,074.9 |  |  | $ | (366.6 | ) | (c) | $ | 1,314.7 |  |  | $ | 1,620.1 |  |  | $ | 1,090.8 |  |  | $ | 522.9 |  |  | $ | (107.0 | )
Operating income | $ | 1,064.1 |  |  | $ | 0.3 |  |  | $ | 347.2 |  | (e) | $ | 223.1 |  |  | $ | 173.9 |  |  | $ | 237.5 |  |  | $ | 82.1 |
Income (loss) from equity investees | $ | 4.3 |  |  | $ | — |  |  | $ | — |  |  | $ | (0.5 | ) |  | $ | 4.8 |  | (d) | $ | — |  |  | $ | — |
Gain (loss) on foreign currency contracts, net | $ | 16.2 |  |  | $ | — |  |  | $ | — |  |  | $ | (12.7 | ) |  | $ | — |  |  | $ | — |  |  | $ | 28.9 |
Interest expense | $ | (230.1 | ) |  | $ | — |  |  | $ | (163.1 | ) |  | $ | (21.1 | ) |  | $ | (2.4 | ) |  | $ | (42.9 | ) |  | $ | (0.6 | )
Income before income taxes | $ | 854.5 |  |  | $ | 0.3 |  |  | $ | 184.1 |  |  | $ | 188.8 |  |  | $ | 176.3 |  |  | $ | 194.6 |  |  | $ | 110.4 |
Net income attributable to UGI | $ | 718.7 |  |  | $ | (1.1 | ) |  | $ | 174.7 |  |  | $ | 138.6 |  |  | $ | 196.8 |  |  | $ | 148.9 |  |  | $ | 60.8 |
Depreciation and amortization | $ | 455.1 |  |  | $ | (0.3 | ) |  | $ | 185.8 |  |  | $ | 140.6 |  |  | $ | 43.5 |  |  | $ | 84.6 |  |  | $ | 0.9 |
Noncontrolling interests’ net income (loss) | $ | 103.7 |  |  | $ | — |  |  | $ | 97.6 |  |  | $ | (3.0 | ) |  | $ | — |  |  | $ | — |  |  | $ | 9.1 |
Partnership Adjusted EBITDA (a) |  |  |  |  | $ | 605.5 |  |  |  |  |  |  |  |  |
Total assets | $ | 11,980.9 |  |  | $ | (125.3 | ) |  | $ | 3,933.9 |  |  | $ | 3,279.0 |  |  | $ | 1,328.9 |  |  | $ | 3,266.6 |  |  | $ | 297.8 |
Short-term borrowings | $ | 424.9 |  |  | $ | — |  |  | $ | 232.0 |  |  | $ | 1.4 |  |  | $ | 2.0 |  |  | $ | 189.5 |  |  | $ | — |
Capital expenditures (including the effects of accruals) | $ | 597.0 |  |  | $ | — |  |  | $ | 101.3 |  |  | $ | 111.4 |  |  | $ | 43.1 |  |  | $ | 338.5 |  |  | $ | 2.7 |
Investments in equity investees | $ | 87.6 |  |  | $ | — |  |  | $ | — |  |  | $ | 12.8 |  |  | $ | 74.8 |  |  | $ | — |  |  | $ | — |
Goodwill | $ | 3,160.4 |  |  | $ | — |  |  | $ | 2,003.0 |  |  | $ | 963.7 |  |  | $ | 11.6 |  |  | $ | 182.1 |  |  | $ | — |
2017 |  |  |  |  |  |  |  |  |  |  |  |  |
Revenues from external customers | $ | 6,120.7 |  |  | $ | — |  |  | $ | 2,453.5 |  |  | $ | 1,877.5 |  |  | $ | 943.0 |  |  | $ | 847.5 |  |  | $ | (0.8 | )
Intersegment revenues | $ | — |  |  | $ | (222.7 | ) | (c) | $ | — |  |  | $ | — |  |  | $ | 178.2 |  |  | $ | 40.1 |  |  | $ | 4.4 |
Cost of sales | $ | 2,837.3 |  |  | $ | (218.3 | ) | (c) | $ | 1,002.9 |  |  | $ | 935.3 |  |  | $ | 856.7 |  |  | $ | 367.3 |  |  | $ | (106.6 | )
Operating income | $ | 1,004.2 |  |  | $ | 0.3 |  |  | $ | 355.3 |  |  | $ | 195.7 |  |  | $ | 139.2 |  |  | $ | 228.3 |  |  | $ | 85.4 |
Income from equity investees | $ | 4.3 |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 4.3 |  | (d) | $ | — |  |  | $ | — |
Loss on foreign currency contracts, net | $ | (23.9 | ) |  | $ | — |  |  | $ | — |  |  | $ | (0.1 | ) |  | $ | — |  |  | $ | — |  |  | $ | (23.8 | )
Loss on extinguishments of debt | $ | (59.7 | ) |  | $ | — |  |  | $ | (59.7 | ) |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |
| Total |  | Elim- inations |  | AmeriGas Propane |  | UGI International |  | Midstream & Marketing |  | UGI Utilities |  | Corporate & Other (b)
Interest expense | $ | (223.5 | ) |  | $ | — |  |  | $ | (160.2 | ) |  | $ | (20.6 | ) |  | $ | (2.1 | ) |  | $ | (40.2 | ) |  | $ | (0.4 | )
Income before income taxes | $ | 701.4 |  |  | $ | 0.3 |  |  | $ | 135.4 |  |  | $ | 175.0 |  |  | $ | 141.4 |  |  | $ | 188.1 |  |  | $ | 61.2 |
Net income attributable to UGI | $ | 436.6 |  |  | $ | 0.1 |  |  | $ | 44.6 |  |  | $ | 158.6 |  |  | $ | 86.9 |  |  | $ | 116.0 |  |  | $ | 30.4 |
Depreciation and amortization | $ | 416.3 |  |  | $ | (0.2 | ) |  | $ | 190.5 |  |  | $ | 117.4 |  |  | $ | 35.4 |  |  | $ | 72.3 |  |  | $ | 0.9 |
Noncontrolling interests’ net income | $ | 87.2 |  |  | $ | — |  |  | $ | 64.4 |  |  | $ | 0.2 |  |  | $ | — |  |  | $ | — |  |  | $ | 22.6 |
Partnership Adjusted EBITDA (a) |  |  |  |  |  | $ | 551.3 |  |  |  |  |  |  |  |  |
Total assets | $ | 11,582.2 |  |  | $ | (51.5 | ) |  | $ | 4,069.4 |  |  | $ | 3,132.0 |  |  | $ | 1,165.5 |  |  | $ | 2,994.0 |  |  | $ | 272.8 |
Short-term borrowings | $ | 366.9 |  |  | $ | — |  |  | $ | 140.0 |  |  | $ | 17.9 |  |  | $ | 39.0 |  |  | $ | 170.0 |  |  | $ | — |
Capital expenditures (including the effects of accruals) | $ | 624.3 |  |  | $ | — |  |  | $ | 98.1 |  |  | $ | 90.3 |  |  | $ | 117.5 |  |  | $ | 317.7 |  |  | $ | 0.7 |
Investments in equity investees | $ | 59.1 |  |  | $ | — |  |  | $ | — |  |  | $ | 8.1 |  |  | $ | 51.0 |  |  | $ | — |  |  | $ | — |
Goodwill | $ | 3,107.2 |  |  | $ | — |  |  | $ | 2,001.3 |  |  | $ | 912.2 |  |  | $ | 11.6 |  |  | $ | 182.1 |  |  | $ | — |
2016 |  |  |  |  |  |  |  |  |  |  |  |  |
Revenues from external customers | $ | 5,685.7 |  |  | $ | — |  |  | $ | 2,311.8 |  |  | $ | 1,868.8 |  |  | $ | 752.3 |  |  | $ | 751.4 |  |  | $ | 1.4 |
Intersegment revenues | $ | — |  |  | $ | (133.9 | ) | (c) | $ | — |  |  | $ | — |  |  | $ | 114.3 |  |  | $ | 17.1 |  |  | $ | 2.5 |
Cost of sales | $ | 2,437.5 |  |  | $ | (131.5 | ) | (c) | $ | 864.8 |  |  | $ | 903.8 |  |  | $ | 602.2 |  |  | $ | 289.8 |  |  | $ | (91.6 | )
Operating income | $ | 988.0 |  |  | $ | 0.2 |  |  | $ | 356.3 |  |  | $ | 206.6 |  |  | $ | 146.7 |  |  | $ | 200.9 |  |  | $ | 77.3 |
Loss from equity investees | $ | (0.2 | ) |  | $ | — |  |  | $ | — |  |  | $ | (0.2 | ) |  | $ | — |  |  | $ | — |  |  | $ | — |
Loss on extinguishments of debt | $ | (48.9 | ) |  | $ | — |  |  | $ | (48.9 | ) |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |
Interest expense | $ | (228.9 | ) |  | $ | — |  |  | $ | (164.1 | ) |  | $ | (24.4 | ) |  | $ | (2.1 | ) |  | $ | (37.6 | ) |  | $ | (0.7 | )
Income before income taxes | $ | 710.0 |  |  | $ | 0.2 |  |  | $ | 143.3 |  |  | $ | 182.0 |  |  | $ | 144.6 |  |  | $ | 163.3 |  |  | $ | 76.6 |
Net income attributable to UGI | $ | 364.7 |  |  | $ | 0.1 |  |  | $ | 43.2 |  |  | $ | 111.6 |  |  | $ | 87.1 |  |  | $ | 97.4 |  |  | $ | 25.3 |
Depreciation and amortization | $ | 400.9 |  |  | $ | (0.2 | ) |  | $ | 190.0 |  |  | $ | 112.4 |  |  | $ | 30.6 |  |  | $ | 67.3 |  |  | $ | 0.8 |
Noncontrolling interests’ net income | $ | 124.1 |  |  | $ | — |  |  | $ | 75.9 |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 48.2 |
Partnership Adjusted EBITDA (a) |  |  |  |  | $ | 543.0 |  |  |  |  |  |  |  |  |
Total assets | $ | 10,847.2 |  |  | $ | (136.6 | ) |  | $ | 4,071.8 |  |  | $ | 2,865.1 |  |  | $ | 1,038.2 |  |  | $ | 2,743.1 |  |  | $ | 265.6 |
Short-term borrowings | $ | 291.7 |  |  | $ | — |  |  | $ | 153.2 |  |  | $ | 0.5 |  |  | $ | 25.5 |  |  | $ | 112.5 |  |  | $ | — |
Capital expenditures (including the effects of accruals) | $ | 604.6 |  |  | $ | — |  |  | $ | 101.7 |  |  | $ | 99.9 |  |  | $ | 140.4 |  |  | $ | 262.5 |  |  | $ | 0.1 |
Investments in equity investees | $ | 25.9 |  |  | $ | — |  |  | $ | — |  |  | $ | 8.5 |  |  | $ | 17.4 |  |  | $ | — |  |  | $ | — |
Goodwill | $ | 2,989.0 |  |  | $ | — |  |  | $ | 1,978.3 |  |  | $ | 817.0 |  |  | $ | 11.6 |  |  | $ | 182.1 |  |  | $ | — |
(a) | The following table provides a reconciliation of Partnership Adjusted EBITDA to AmeriGas Propane income before income taxes:
|  | 2018 |  | 2017 |  | 2016
Partnership Adjusted EBITDA |  | $ | 605.5 |  |  | $ | 551.3 |  |  | $ | 543.0 |
Depreciation and amortization |  | (185.8 | ) |  | (190.5 | ) |  | (190.0 | )
Interest expense |  | (163.1 | ) |  | (160.2 | ) |  | (164.1 | )
Impairment of Partnership tradenames and trademarks |  | (75.0 | ) |  | — |  |  | — |
Loss on extinguishments of debt |  | — |  |  | (59.7 | ) |  | (48.9 | )
MGP environmental accrual |  | — |  |  | (7.5 | ) |  | — |
Noncontrolling interest (i) |  | 2.5 |  |  | 2.0 |  |  | 3.3 |
Income before income taxes |  | $ | 184.1 |  |  | $ | 135.4 |  |  | $ | 143.3 |
(i) | Principally represents the General Partner’s 1.01% interest in AmeriGas OLP.
(b) | Includes net pre-tax gains on commodity and certain foreign currency derivative instruments not associated with current-period transactions (including such amounts attributable to noncontrolling interests) totaling $132.8, $82.0 and $91.6 in Fiscal 2018, Fiscal 2017 and Fiscal 2016, respectively. Fiscal 2017 also includes a pre-tax loss of $11.0 associated with the impairment of a cost basis investment (see Note 2).
(c) | Represents the elimination of intersegment transactions principally among Midstream & Marketing, UGI Utilities and AmeriGas Propane.
(d) | Represents AFUDC associated with PennEast (see Note 2).
(e) | Includes pre-tax impairment charge of $75.0 as a result of a plan to discontinue the use of certain Partnership tradenames and trademarks (see Note 11).
(f) | Fiscal 2018 results include impacts from the TCJA in the U.S. See Notes 6 and 8 for additional information.

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=68060357&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=68060357&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=68060357&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=68060357&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