| Debt
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
Three Months Ended March 31, | Six Months Ended March 31, | |||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||
Denominator (thousands of shares): | ||||||||||||
Weighted-average common shares outstanding - basic | 172,619 | 173,154 | 172,733 | 173,055 | ||||||||
Incremental shares issuable for stock options and awards | 2,226 | 2,474 | 2,220 | 2,660 | ||||||||
Weighted-average common shares outstanding - diluted | 174,845 | 175,628 | 174,953 | 175,715 |
|
|
March 31, 2016 | September 30, 2015 | March 31, 2015 | ||||||||||
Non-utility LPG and natural gas | $ | 106.7 | $ | 140.7 | $ | 135.8 | ||||||
Gas Utility natural gas | 3.8 | 37.5 | 6.3 | |||||||||
Materials, supplies and other | 66.0 | 61.7 | 59.4 | |||||||||
Total inventories | $ | 176.5 | $ | 239.9 | $ | 201.5 |
|
March 31, 2016 | September 30, 2015 | March 31, 2015 | ||||||||||
Goodwill (not subject to amortization) | $ | 2,998.6 | $ | 2,953.4 | $ | 2,731.2 | ||||||
Intangible assets: | ||||||||||||
Customer relationships, noncompete agreements and other | $ | 778.3 | $ | 761.1 | $ | 670.2 | ||||||
Accumulated amortization | (312.3 | ) | (282.4 | ) | (254.1 | ) | ||||||
Intangible assets, net (definite-lived) | 466.0 | 478.7 | 416.1 | |||||||||
Trademarks and tradenames (indefinite-lived) | 132.2 | 131.4 | 121.4 | |||||||||
Total intangible assets, net | $ | 598.2 | $ | 610.1 | $ | 537.5 |
|
March 31, 2016 | September 30, 2015 | March 31, 2015 | ||||||||||
Regulatory assets: | ||||||||||||
Income taxes recoverable | $ | 118.2 | $ | 115.9 | $ | 111.5 | ||||||
Underfunded pension and postretirement plans | 135.8 | 140.8 | 105.5 | |||||||||
Environmental costs (a) | 60.5 | 20.0 | 14.1 | |||||||||
Removal costs, net | 25.0 | 21.2 | 18.4 | |||||||||
Other | 8.7 | 6.3 | 3.1 | |||||||||
Total regulatory assets | $ | 348.2 | $ | 304.2 | $ | 252.6 | ||||||
Regulatory liabilities (b): | ||||||||||||
Postretirement benefits | $ | 19.3 | $ | 20.0 | $ | 19.3 | ||||||
Deferred fuel and power refunds | 30.8 | 36.6 | 40.6 | |||||||||
State tax benefits—distribution system repairs | 14.2 | 13.3 | 10.6 | |||||||||
Other | 2.5 | 1.1 | 2.1 | |||||||||
Total regulatory liabilities | $ | 66.8 | $ | 71.0 | $ | 72.6 |
(a) | Environmental costs at March 31, 2016, include amounts probable of recovery recorded in conjunction with UGI Gas’ Consent Order and Agreement with the Pennsylvania Department of Environmental Protection (see Note 9). |
(b) | Regulatory liabilities are recorded in other current and other noncurrent liabilities on the Condensed Consolidated Balance Sheets. |
|
|
|
|
Pension Benefits | Other Postretirement Benefits | |||||||||||||||
Three Months Ended March 31, | 2016 | 2015 | 2016 | 2015 | ||||||||||||
Service cost | $ | 2.5 | $ | 2.5 | $ | 0.2 | $ | 0.1 | ||||||||
Interest cost | 6.6 | 6.3 | 0.3 | 0.2 | ||||||||||||
Expected return on assets | (8.0 | ) | (8.0 | ) | (0.1 | ) | (0.1 | ) | ||||||||
Amortization of: | ||||||||||||||||
Prior service cost (benefit) | 0.1 | 0.1 | (0.2 | ) | (0.1 | ) | ||||||||||
Actuarial loss | 2.7 | 2.5 | — | — | ||||||||||||
Net benefit cost | 3.9 | 3.4 | 0.2 | 0.1 | ||||||||||||
Change in associated regulatory liabilities | — | — | 0.8 | 1.0 | ||||||||||||
Net expense | $ | 3.9 | $ | 3.4 | $ | 1.0 | $ | 1.1 | ||||||||
Pension Benefits | Other Postretirement Benefits | |||||||||||||||
Six Months Ended March 31, | 2016 | 2015 | 2016 | 2015 | ||||||||||||
Service cost | $ | 5.0 | $ | 4.9 | $ | 0.4 | $ | 0.3 | ||||||||
Interest cost | 13.2 | 12.6 | 0.5 | 0.4 | ||||||||||||
Expected return on assets | (16.0 | ) | (15.9 | ) | (0.3 | ) | (0.3 | ) | ||||||||
Amortization of: | ||||||||||||||||
Prior service cost (benefit) | 0.2 | 0.2 | (0.3 | ) | (0.2 | ) | ||||||||||
Actuarial loss | 5.4 | 5.0 | — | — | ||||||||||||
Net benefit cost | 7.8 | 6.8 | 0.3 | 0.2 | ||||||||||||
Change in associated regulatory liabilities | — | — | 1.7 | 1.9 | ||||||||||||
Net expense | $ | 7.8 | $ | 6.8 | $ | 2.0 | $ | 2.1 |
|
Asset (Liability) | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
March 31, 2016: | ||||||||||||||||
Derivative instruments: | ||||||||||||||||
Assets: | ||||||||||||||||
Commodity contracts | $ | 20.3 | $ | 16.7 | $ | — | $ | 37.0 | ||||||||
Foreign currency contracts | $ | — | $ | 11.6 | $ | — | $ | 11.6 | ||||||||
Liabilities: | ||||||||||||||||
Commodity contracts | $ | (59.0 | ) | $ | (48.4 | ) | $ | — | $ | (107.4 | ) | |||||
Foreign currency contracts | $ | — | $ | (5.0 | ) | $ | — | $ | (5.0 | ) | ||||||
Interest rate contracts | $ | — | $ | (3.4 | ) | $ | — | $ | (3.4 | ) | ||||||
Cross-currency swaps | $ | — | $ | (1.3 | ) | $ | — | $ | (1.3 | ) | ||||||
Non-qualified supplemental postretirement grantor trust investments (a) | $ | 31.8 | $ | — | $ | — | $ | 31.8 | ||||||||
September 30, 2015: | ||||||||||||||||
Derivative instruments: | ||||||||||||||||
Assets: | ||||||||||||||||
Commodity contracts | $ | 17.4 | $ | 11.6 | $ | — | $ | 29.0 | ||||||||
Foreign currency contracts | $ | — | $ | 29.1 | $ | — | $ | 29.1 | ||||||||
Cross-currency swaps | $ | — | $ | 0.4 | $ | — | $ | 0.4 | ||||||||
Liabilities: | ||||||||||||||||
Commodity contracts | $ | (70.0 | ) | $ | (99.0 | ) | $ | — | $ | (169.0 | ) | |||||
Foreign currency contracts | $ | — | $ | (0.1 | ) | $ | — | $ | (0.1 | ) | ||||||
Interest rate contracts | $ | — | $ | (10.8 | ) | $ | — | $ | (10.8 | ) | ||||||
Non-qualified supplemental postretirement grantor trust investments (a) | $ | 30.3 | $ | — | $ | — | $ | 30.3 | ||||||||
March 31, 2015: | ||||||||||||||||
Derivative instruments: | ||||||||||||||||
Assets: | ||||||||||||||||
Commodity contracts | $ | 13.9 | $ | 8.3 | $ | — | $ | 22.2 | ||||||||
Foreign currency contracts | $ | — | $ | 35.8 | $ | — | $ | 35.8 | ||||||||
Interest rate contracts | $ | — | $ | 0.1 | $ | — | $ | 0.1 | ||||||||
Cross-currency swaps | $ | — | $ | 9.7 | $ | — | $ | 9.7 | ||||||||
Liabilities: | ||||||||||||||||
Commodity contracts | $ | (64.0 | ) | $ | (104.3 | ) | $ | — | $ | (168.3 | ) | |||||
Interest rate contracts | $ | — | $ | (12.5 | ) | $ | — | $ | (12.5 | ) | ||||||
Non-qualified supplemental postretirement grantor trust investments (a) | $ | 31.8 | $ | — | $ | — | $ | 31.8 |
(a) | Consists primarily of mutual fund investments held in grantor trusts associated with non-qualified supplemental retirement plans. |
|
March 31, 2016 | March 31, 2015 | |||||||
Derivative assets: | ||||||||
Derivatives designated as hedging instruments: | ||||||||
Foreign currency contracts | $ | 11.6 | $ | 35.8 | ||||
Cross-currency contracts | — | 9.7 | ||||||
Interest rate contracts | — | 0.1 | ||||||
11.6 | 45.6 | |||||||
Derivatives subject to PGC and DS mechanisms: | ||||||||
Commodity contracts | 1.2 | — | ||||||
Derivatives not designated as hedging instruments: | ||||||||
Commodity contracts | 35.8 | 22.2 | ||||||
Total derivative assets - gross | 48.6 | 67.8 | ||||||
Gross amounts offset in the balance sheet | (26.4 | ) | (13.8 | ) | ||||
Total derivative assets - net | $ | 22.2 | $ | 54.0 | ||||
Derivative liabilities: | ||||||||
Derivatives designated as hedging instruments: | ||||||||
Foreign currency contracts | $ | (5.0 | ) | $ | — | |||
Cross-currency contracts | (1.3 | ) | — | |||||
Interest rate contracts | (3.4 | ) | (12.5 | ) | ||||
(9.7 | ) | (12.5 | ) | |||||
Derivatives subject to PGC and DS mechanisms: | ||||||||
Commodity contracts | (3.5 | ) | (5.2 | ) | ||||
Derivatives not designated as hedging instruments: | ||||||||
Commodity contracts | (103.9 | ) | (163.1 | ) | ||||
Total derivative liabilities - gross | (117.1 | ) | (180.8 | ) | ||||
Gross amounts offset in the balance sheet | 26.4 | 13.8 | ||||||
Cash collateral pledged | 0.1 | 3.7 | ||||||
Total derivative liabilities - net | $ | (90.6 | ) | $ | (163.3 | ) |
Gain (Loss) Recognized in AOCI | Gain (Loss) Reclassified from AOCI and Noncontrolling Interests into Income | Location of Gain (Loss) Reclassified from AOCI and Noncontrolling Interests into Income | ||||||||||||||||
Three Months Ended March 31, | 2016 | 2015 | 2016 | 2015 | ||||||||||||||
Cash Flow Hedges: | ||||||||||||||||||
Commodity contracts | $ | — | $ | — | $ | — | $ | 0.1 | Cost of sales | |||||||||
Foreign currency contracts | (10.7 | ) | 23.7 | 8.1 | 6.5 | Cost of sales | ||||||||||||
Cross-currency contracts | (0.3 | ) | 5.4 | 0.2 | (0.1 | ) | Interest expense/other operating income, net | |||||||||||
Interest rate contracts | (37.2 | ) | 1.6 | (1.3 | ) | (3.5 | ) | Interest expense | ||||||||||
Total | $ | (48.2 | ) | $ | 30.7 | $ | 7.0 | $ | 3.0 | |||||||||
Gain (Loss) Recognized in Income | Location of Gain (Loss) Recognized in Income | |||||||||||||||||
Three Months Ended March 31, | 2016 | 2015 | ||||||||||||||||
Derivatives Not Designated as Hedging Instruments: | ||||||||||||||||||
Commodity contracts | $ | (6.0 | ) | $ | (12.3 | ) | Cost of sales | |||||||||||
Commodity contracts | 0.2 | (4.6 | ) | Revenues | ||||||||||||||
Total | $ | (5.8 | ) | $ | (16.9 | ) | ||||||||||||
Gain (Loss) Recognized in AOCI | Gain (Loss) Reclassified from AOCI and Noncontrolling Interests into Income | Location of Gain (Loss) Reclassified from AOCI and Noncontrolling Interests into Income | ||||||||||||||||
Six Months Ended March 31, | 2016 | 2015 | 2016 | 2015 | ||||||||||||||
Cash Flow Hedges: | ||||||||||||||||||
Commodity contracts | $ | — | $ | — | $ | — | $ | (2.3 | ) | Cost of sales | ||||||||
Foreign currency contracts | (5.3 | ) | 32.4 | 17.2 | 9.2 | Cost of sales | ||||||||||||
Cross-currency contracts | (0.3 | ) | 7.5 | 0.2 | (0.1 | ) | Interest expense/other operating income, net | |||||||||||
Interest rate contracts | (31.6 | ) | 2.4 | (1.9 | ) | (7.4 | ) | Interest expense | ||||||||||
Total | $ | (37.2 | ) | $ | 42.3 | $ | 15.5 | $ | (0.6 | ) | ||||||||
Gain (Loss) Recognized in Income | Location of Gain (Loss) Recognized in Income | |||||||||||||||||
Six Months Ended March 31, | 2016 | 2015 | ||||||||||||||||
Derivatives Not Designated as Hedging Instruments: | ||||||||||||||||||
Commodity contracts | $ | (52.2 | ) | $ | (304.8 | ) | Cost of sales | |||||||||||
Commodity contracts | 1.8 | (0.8 | ) | Revenues | ||||||||||||||
Commodity contracts | (0.1 | ) | (0.5 | ) | Operating expenses/other operating income, net | |||||||||||||
Total | $ | (50.5 | ) | $ | (306.1 | ) |
|
Three Months Ended March 31, 2016 | Postretirement Benefit Plans | Derivative Instruments | Foreign Currency | Total | ||||||||||||
AOCI - December 31, 2015 | $ | (20.0 | ) | $ | 12.7 | $ | (135.6 | ) | $ | (142.9 | ) | |||||
Other comprehensive (loss) income before reclassification adjustments (after-tax) | — | (29.7 | ) | 46.7 | 17.0 | |||||||||||
Amounts reclassified from AOCI: | ||||||||||||||||
Reclassification adjustments (pre-tax) | 0.4 | (7.0 | ) | — | (6.6 | ) | ||||||||||
Reclassification adjustments tax expense | (0.1 | ) | 2.7 | — | 2.6 | |||||||||||
Reclassification adjustments (after-tax) | 0.3 | (4.3 | ) | — | (4.0 | ) | ||||||||||
Other comprehensive income (loss) attributable to UGI | 0.3 | (34.0 | ) | 46.7 | 13.0 | |||||||||||
AOCI - March 31, 2016 | $ | (19.7 | ) | $ | (21.3 | ) | $ | (88.9 | ) | $ | (129.9 | ) | ||||
Three Months Ended March 31, 2015 | Postretirement Benefit Plans | Derivative Instruments | Foreign Currency (a) | Total | ||||||||||||
AOCI - December 31, 2014 | $ | (20.0 | ) | $ | 1.7 | $ | (21.8 | ) | $ | (40.1 | ) | |||||
Other comprehensive income (loss) before reclassification adjustments (after-tax) | — | 20.2 | (64.5 | ) | (44.3 | ) | ||||||||||
Amounts reclassified from AOCI and noncontrolling interests: | ||||||||||||||||
Reclassification adjustments (pre-tax) | 0.6 | (3.0 | ) | — | (2.4 | ) | ||||||||||
Reclassification adjustments tax benefit | (0.2 | ) | 1.1 | — | 0.9 | |||||||||||
Reclassification adjustments (after-tax) | 0.4 | (1.9 | ) | — | (1.5 | ) | ||||||||||
Other comprehensive income (loss) | 0.4 | 18.3 | (64.5 | ) | (45.8 | ) | ||||||||||
Add other comprehensive loss attributable to noncontrolling interests, principally in AmeriGas Partners | — | 0.5 | — | 0.5 | ||||||||||||
Other comprehensive income (loss) attributable to UGI | 0.4 | 18.8 | (64.5 | ) | (45.3 | ) | ||||||||||
AOCI - March 31, 2015 | $ | (19.6 | ) | $ | 20.5 | $ | (86.3 | ) | $ | (85.4 | ) |
Six Months Ended March 31, 2016 | Postretirement Benefit Plans | Derivative Instruments | Foreign Currency | Total | ||||||||||||
AOCI - September 30, 2015 | $ | (20.4 | ) | $ | 11.2 | $ | (105.4 | ) | $ | (114.6 | ) | |||||
Other comprehensive (loss) income before reclassification adjustments (after-tax) | — | (22.9 | ) | 16.5 | (6.4 | ) | ||||||||||
Amounts reclassified from AOCI: | ||||||||||||||||
Reclassification adjustments (pre-tax) | 1.1 | (15.5 | ) | — | (14.4 | ) | ||||||||||
Reclassification adjustments tax expense | (0.4 | ) | 5.9 | — | 5.5 | |||||||||||
Reclassification adjustments (after-tax) | 0.7 | (9.6 | ) | — | (8.9 | ) | ||||||||||
Other comprehensive income (loss) attributable to UGI | 0.7 | (32.5 | ) | 16.5 | (15.3 | ) | ||||||||||
AOCI - March 31, 2016 | $ | (19.7 | ) | $ | (21.3 | ) | $ | (88.9 | ) | $ | (129.9 | ) | ||||
Six Months Ended March 31, 2015 | Postretirement Benefit Plans | Derivative Instruments | Foreign Currency (a) | Total | ||||||||||||
AOCI - September 30, 2014 | $ | (20.6 | ) | $ | (9.3 | ) | $ | 8.7 | $ | (21.2 | ) | |||||
Other comprehensive income (loss) before reclassification adjustments (after-tax) | — | 27.9 | (95.0 | ) | (67.1 | ) | ||||||||||
Amounts reclassified from AOCI and noncontrolling interests: | ||||||||||||||||
Reclassification adjustments (pre-tax) | 1.6 | 0.6 | — | 2.2 | ||||||||||||
Reclassification adjustments tax benefit | (0.6 | ) | (0.4 | ) | — | (1.0 | ) | |||||||||
Reclassification adjustments (after-tax) | 1.0 | 0.2 | — | 1.2 | ||||||||||||
Other comprehensive income (loss) | 1.0 | 28.1 | (95.0 | ) | (65.9 | ) | ||||||||||
Add other comprehensive loss attributable to noncontrolling interests, principally in AmeriGas Partners | — | 1.7 | — | 1.7 | ||||||||||||
Other comprehensive income (loss) attributable to UGI | 1.0 | 29.8 | (95.0 | ) | (64.2 | ) | ||||||||||
AOCI - March 31, 2015 | $ | (19.6 | ) | $ | 20.5 | $ | (86.3 | ) | $ | (85.4 | ) |
(a) | See Note 2 relating to correction of prior period error in other comprehensive income. |
|
Midstream & Marketing | UGI International | |||||||||||||||||||||||||||||||||||
Three Months Ended March 31, 2016 | Total | Elim- inations | AmeriGas Propane | UGI Utilities | Energy Services | Electric Generation | UGI France | Flaga & Other | Corporate & Other (b) | |||||||||||||||||||||||||||
Revenues | $ | 1,972.1 | $ | (59.2 | ) | (c) | $ | 827.5 | $ | 322.0 | $ | 285.7 | $ | 15.8 | $ | 446.7 | $ | 132.0 | $ | 1.6 | ||||||||||||||||
Cost of sales | $ | 776.9 | $ | (58.5 | ) | (c) | $ | 298.2 | $ | 137.5 | $ | 186.1 | $ | 6.3 | $ | 197.2 | $ | 73.8 | $ | (63.7 | ) | |||||||||||||||
Segment profit: | ||||||||||||||||||||||||||||||||||||
Operating income | $ | 615.4 | $ | — | $ | 250.4 | $ | 114.5 | $ | 76.1 | $ | 1.7 | $ | 94.6 | $ | 16.9 | $ | 61.2 | ||||||||||||||||||
Interest expense | (57.3 | ) | — | (40.8 | ) | (9.3 | ) | (0.5 | ) | — | (5.6 | ) | (0.9 | ) | (0.2 | ) | ||||||||||||||||||||
Income before income taxes | $ | 558.1 | $ | — | $ | 209.6 | $ | 105.2 | $ | 75.6 | $ | 1.7 | $ | 89.0 | $ | 16.0 | $ | 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 | $ | 17.0 | $ | 4.3 | $ | 3.4 | $ | 23.3 | $ | 5.0 | $ | 0.4 | |||||||||||||||||
Capital expenditures (including the effects of accruals) | $ | 114.5 | $ | — | $ | 27.8 | $ | 48.1 | $ | 15.2 | $ | 1.1 | $ | 17.3 | $ | 5.0 | $ | — |
Midstream & Marketing | UGI International | |||||||||||||||||||||||||||||||||||
Three Months Ended March 31, 2015 (d) | Total | Elim- inations | AmeriGas Propane | UGI Utilities | Energy Services | Electric Generation | UGI France | Flaga & Other | Corporate & Other (b) | |||||||||||||||||||||||||||
Revenues | $ | 2,455.6 | $ | (114.7 | ) | (c) | $ | 1,100.3 | $ | 500.6 | $ | 424.1 | $ | 24.8 | $ | 347.2 | $ | 172.9 | $ | 0.4 | ||||||||||||||||
Cost of sales | $ | 1,205.4 | $ | (114.0 | ) | (c) | $ | 505.2 | $ | 278.3 | $ | 305.5 | $ | 9.4 | $ | 200.3 | $ | 123.3 | $ | (102.6 | ) | |||||||||||||||
Segment profit: | ||||||||||||||||||||||||||||||||||||
Operating income | $ | 702.1 | $ | 0.1 | $ | 296.9 | $ | 142.7 | $ | 91.1 | $ | 8.0 | $ | 53.2 | $ | 11.5 | $ | 98.6 | ||||||||||||||||||
Loss from equity investees | (0.1 | ) | — | — | — | — | — | (0.1 | ) | — | — | |||||||||||||||||||||||||
Interest expense | (58.2 | ) | — | (41.1 | ) | (10.7 | ) | (0.5 | ) | — | (4.9 | ) | (0.9 | ) | (0.1 | ) | ||||||||||||||||||||
Income before income taxes | $ | 643.8 | $ | 0.1 | $ | 255.8 | $ | 132.0 | $ | 90.6 | $ | 8.0 | $ | 48.2 | $ | 10.6 | $ | 98.5 | ||||||||||||||||||
Partnership Adjusted EBITDA (a) | $ | 342.1 | ||||||||||||||||||||||||||||||||||
Noncontrolling interests’ net income (e) | $ | 235.7 | $ | — | $ | 180.9 | $ | — | $ | — | $ | — | $ | 0.3 | $ | — | $ | 54.5 | ||||||||||||||||||
Depreciation and amortization | $ | 88.0 | $ | (0.1 | ) | $ | 48.1 | $ | 15.7 | $ | 3.9 | $ | 3.3 | $ | 11.8 | $ | 5.2 | $ | 0.1 | |||||||||||||||||
Capital expenditures (including the effects of accruals) | $ | 91.4 | $ | — | $ | 26.8 | $ | 41.3 | $ | 6.0 | $ | 2.3 | $ | 9.6 | $ | 5.4 | $ | — |
Midstream & Marketing | UGI International | |||||||||||||||||||||||||||||||||||
Six Months Ended March 31, 2016 | Total | Elim- inations | AmeriGas Propane | UGI Utilities | Energy Services | Electric Generation | UGI France | Flaga & Other | Corporate & Other (b) | |||||||||||||||||||||||||||
Revenues | $ | 3,578.7 | $ | (104.6 | ) | (c) | $ | 1,471.6 | $ | 520.0 | $ | 500.5 | $ | 30.6 | $ | 855.4 | $ | 301.5 | $ | 3.7 | ||||||||||||||||
Cost of sales | $ | 1,510.9 | $ | (103.0 | ) | (c) | $ | 541.4 | $ | 212.9 | $ | 337.3 | $ | 12.3 | $ | 389.8 | $ | 184.0 | $ | (63.8 | ) | |||||||||||||||
Segment profit: | ||||||||||||||||||||||||||||||||||||
Operating income | $ | 920.9 | $ | 0.1 | $ | 380.0 | $ | 162.8 | $ | 117.4 | $ | 3.3 | $ | 163.3 | $ | 33.3 | $ | 60.7 | ||||||||||||||||||
Loss from equity investees | (0.1 | ) | — | — | — | — | — | (0.1 | ) | — | — | |||||||||||||||||||||||||
Interest expense | (115.2 | ) | — | (81.8 | ) | (18.8 | ) | (1.3 | ) | — | (11.2 | ) | (1.8 | ) | (0.3 | ) | ||||||||||||||||||||
Income before income taxes | $ | 805.6 | $ | 0.1 | $ | 298.2 | $ | 144.0 | $ | 116.1 | $ | 3.3 | $ | 152.0 | $ | 31.5 | $ | 60.4 | ||||||||||||||||||
Partnership Adjusted 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 | $ | 33.7 | $ | 8.4 | $ | 6.7 | $ | 44.9 | $ | 10.6 | $ | 0.5 | |||||||||||||||||
Capital expenditures (including the effects of accruals) | $ | 247.4 | $ | — | $ | 55.8 | $ | 109.6 | $ | 37.1 | $ | 1.6 | $ | 33.6 | $ | 9.7 | $ | — | ||||||||||||||||||
As of March 31, 2016 | ||||||||||||||||||||||||||||||||||||
Total assets | $ | 10,955.4 | $ | (87.5 | ) | $ | 4,201.1 | $ | 2,641.6 | $ | 723.0 | $ | 277.2 | $ | 2,522.4 | $ | 551.7 | $ | 125.9 | |||||||||||||||||
Short-term borrowings | $ | 227.1 | $ | — | $ | 65.3 | $ | 155.0 | $ | 4.0 | $ | — | $ | 1.6 | $ | 1.2 | $ | — | ||||||||||||||||||
Goodwill | $ | 2,998.6 | $ | — | $ | 1,971.3 | $ | 182.1 | $ | 11.5 | $ | — | $ | 734.5 | $ | 99.2 | $ | — |
Midstream & Marketing | UGI International | |||||||||||||||||||||||||||||||||||
Six Months Ended March 31, 2015 (d) | Total | Elim- inations | AmeriGas Propane | UGI Utilities | Energy Services | Electric Generation | UGI France | Flaga & Other | Corporate & Other (b) | |||||||||||||||||||||||||||
Revenues | $ | 4,460.2 | $ | (182.4 | ) | (c) | $ | 1,989.1 | $ | 787.9 | $ | 738.2 | $ | 41.3 | $ | 685.1 | $ | 397.5 | $ | 3.5 | ||||||||||||||||
Cost of sales | $ | 2,610.0 | $ | (181.0 | ) | (c) | $ | 967.6 | $ | 421.4 | $ | 550.1 | $ | 17.4 | $ | 409.6 | $ | 295.9 | $ | 129.0 | ||||||||||||||||
Segment profit: | ||||||||||||||||||||||||||||||||||||
Operating income (loss) | $ | 785.4 | $ | 0.1 | $ | 436.6 | $ | 218.3 | $ | 137.4 | $ | 7.3 | $ | 91.6 | $ | 26.6 | $ | (132.5 | ) | |||||||||||||||||
Loss from equity investees | (1.1 | ) | — | — | — | — | — | (1.1 | ) | — | — | |||||||||||||||||||||||||
Interest expense | (117.2 | ) | — | (82.1 | ) | (21.3 | ) | (1.1 | ) | — | (10.5 | ) | (1.9 | ) | (0.3 | ) | ||||||||||||||||||||
Income (loss) before income taxes | $ | 667.1 | $ | 0.1 | $ | 354.5 | $ | 197.0 | $ | 136.3 | $ | 7.3 | $ | 80.0 | $ | 24.7 | $ | (132.8 | ) | |||||||||||||||||
Partnership EBITDA (a) | $ | 530.6 | ||||||||||||||||||||||||||||||||||
Noncontrolling interests’ net income (e) | $ | 201.8 | $ | — | $ | 247.7 | $ | — | $ | — | $ | — | $ | 0.4 | $ | — | $ | (46.3 | ) | |||||||||||||||||
Depreciation and amortization | $ | 179.0 | $ | — | $ | 97.5 | $ | 31.1 | $ | 7.7 | $ | 6.0 | $ | 25.1 | $ | 11.3 | $ | 0.3 | ||||||||||||||||||
Capital expenditures (including the effects of accruals) | $ | 214.9 | $ | — | $ | 57.2 | $ | 96.3 | $ | 18.9 | $ | 8.9 | $ | 21.7 | $ | 11.8 | $ | 0.1 | ||||||||||||||||||
As of March 31, 2015 | ||||||||||||||||||||||||||||||||||||
Total assets | $ | 10,182.7 | $ | (109.5 | ) | $ | 4,423.8 | $ | 2,506.0 | $ | 719.6 | $ | 281.2 | $ | 1,569.2 | $ | 539.7 | $ | 252.7 | |||||||||||||||||
Short-term borrowings | $ | 89.9 | $ | — | $ | 55.0 | $ | 30.5 | $ | — | $ | — | $ | 0.1 | $ | 4.3 | $ | — | ||||||||||||||||||
Goodwill | $ | 2,731.2 | $ | — | $ | 1,949.7 | $ | 182.1 | $ | 11.8 | $ | — | $ | 510.9 | $ | 76.7 | $ | — |
(a) | The following table provides a reconciliation of Partnership Adjusted EBITDA to AmeriGas Propane operating income: |
Three Months Ended March 31, | Six Months Ended March 31, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Partnership Adjusted EBITDA | $ | 295.4 | $ | 342.1 | $ | 473.1 | $ | 530.6 | ||||||||
Depreciation and amortization | (47.4 | ) | (48.1 | ) | (96.6 | ) | (97.5 | ) | ||||||||
Noncontrolling interests (i) | 2.4 | 2.9 | 3.5 | 3.5 | ||||||||||||
Operating income | $ | 250.4 | $ | 296.9 | $ | 380.0 | $ | 436.6 |
(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 $64.0 and $102.2 during the three months ended March 31, 2016 and 2015, respectively, and $65.1 and $(127.5) during the six months ended March 31, 2016 and 2015, respectively. Corporate & Other assets principally comprise cash and short-term investments 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) | Certain amounts have been restated to reflect the current-year changes in our segment presentation as described above. |
(e) | Amounts for AmeriGas Propane and Corporate & Other have been corrected to properly reflect gains and (losses) on commodity derivative instruments not associated with current period transactions. |
|
Assets acquired: | |||
Cash | $ | 86.8 | |
Accounts receivable (a) | 170.3 | ||
Prepaid expenses and other current assets | 11.0 | ||
Property, plant and equipment | 375.6 | ||
Intangible assets (b) | 91.3 | ||
Other assets | 21.4 | ||
Total assets acquired | $ | 756.4 | |
Liabilities assumed: | |||
Accounts payable | 109.2 | ||
Other current liabilities | 103.5 | ||
Deferred income taxes | 115.8 | ||
Other noncurrent liabilities | 117.5 | ||
Total liabilities assumed | $ | 446.0 | |
Goodwill | 186.2 | ||
Net consideration transferred (including working capital adjustments) | $ | 496.6 |
(a) | Approximates the gross contractual amounts of receivables acquired. |
(b) | Comprises $79.3 of customer relationships and $12.0 of tradenames. |
Three Months Ended March 31, 2015 | Six Months Ended March 31, 2015 | ||||||||||||||
As Reported | Pro Forma Adjusted | As Reported | Pro Forma Adjusted | ||||||||||||
Revenues | $ | 2,455.6 | $ | 2,601.8 | $ | 4,460.2 | $ | 4,786.3 | |||||||
Net income attributable to UGI Corporation | $ | 246.5 | $ | 287.3 | $ | 280.6 | $ | 333.9 | |||||||
Earnings per common share attributable to UGI Corporation stockholders: | |||||||||||||||
Basic | $ | 1.42 | $ | 1.66 | $ | 1.62 | $ | 1.93 | |||||||
Diluted | $ | 1.40 | $ | 1.64 | $ | 1.60 | $ | 1.90 |
|
|
Three Months Ended March 31, | Six Months Ended March 31, | |||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||
Denominator (thousands of shares): | ||||||||||||
Weighted-average common shares outstanding - basic | 172,619 | 173,154 | 172,733 | 173,055 | ||||||||
Incremental shares issuable for stock options and awards | 2,226 | 2,474 | 2,220 | 2,660 | ||||||||
Weighted-average common shares outstanding - diluted | 174,845 | 175,628 | 174,953 | 175,715 |
|
March 31, 2016 | September 30, 2015 | March 31, 2015 | ||||||||||
Non-utility LPG and natural gas | $ | 106.7 | $ | 140.7 | $ | 135.8 | ||||||
Gas Utility natural gas | 3.8 | 37.5 | 6.3 | |||||||||
Materials, supplies and other | 66.0 | 61.7 | 59.4 | |||||||||
Total inventories | $ | 176.5 | $ | 239.9 | $ | 201.5 |
|
March 31, 2016 | September 30, 2015 | March 31, 2015 | ||||||||||
Goodwill (not subject to amortization) | $ | 2,998.6 | $ | 2,953.4 | $ | 2,731.2 | ||||||
Intangible assets: | ||||||||||||
Customer relationships, noncompete agreements and other | $ | 778.3 | $ | 761.1 | $ | 670.2 | ||||||
Accumulated amortization | (312.3 | ) | (282.4 | ) | (254.1 | ) | ||||||
Intangible assets, net (definite-lived) | 466.0 | 478.7 | 416.1 | |||||||||
Trademarks and tradenames (indefinite-lived) | 132.2 | 131.4 | 121.4 | |||||||||
Total intangible assets, net | $ | 598.2 | $ | 610.1 | $ | 537.5 |
|
March 31, 2016 | September 30, 2015 | March 31, 2015 | ||||||||||
Regulatory assets: | ||||||||||||
Income taxes recoverable | $ | 118.2 | $ | 115.9 | $ | 111.5 | ||||||
Underfunded pension and postretirement plans | 135.8 | 140.8 | 105.5 | |||||||||
Environmental costs (a) | 60.5 | 20.0 | 14.1 | |||||||||
Removal costs, net | 25.0 | 21.2 | 18.4 | |||||||||
Other | 8.7 | 6.3 | 3.1 | |||||||||
Total regulatory assets | $ | 348.2 | $ | 304.2 | $ | 252.6 | ||||||
Regulatory liabilities (b): | ||||||||||||
Postretirement benefits | $ | 19.3 | $ | 20.0 | $ | 19.3 | ||||||
Deferred fuel and power refunds | 30.8 | 36.6 | 40.6 | |||||||||
State tax benefits—distribution system repairs | 14.2 | 13.3 | 10.6 | |||||||||
Other | 2.5 | 1.1 | 2.1 | |||||||||
Total regulatory liabilities | $ | 66.8 | $ | 71.0 | $ | 72.6 |
(a) | Environmental costs at March 31, 2016, include amounts probable of recovery recorded in conjunction with UGI Gas’ Consent Order and Agreement with the Pennsylvania Department of Environmental Protection (see Note 9). |
(b) | Regulatory liabilities are recorded in other current and other noncurrent liabilities on the Condensed Consolidated Balance Sheets. |
|
Pension Benefits | Other Postretirement Benefits | |||||||||||||||
Three Months Ended March 31, | 2016 | 2015 | 2016 | 2015 | ||||||||||||
Service cost | $ | 2.5 | $ | 2.5 | $ | 0.2 | $ | 0.1 | ||||||||
Interest cost | 6.6 | 6.3 | 0.3 | 0.2 | ||||||||||||
Expected return on assets | (8.0 | ) | (8.0 | ) | (0.1 | ) | (0.1 | ) | ||||||||
Amortization of: | ||||||||||||||||
Prior service cost (benefit) | 0.1 | 0.1 | (0.2 | ) | (0.1 | ) | ||||||||||
Actuarial loss | 2.7 | 2.5 | — | — | ||||||||||||
Net benefit cost | 3.9 | 3.4 | 0.2 | 0.1 | ||||||||||||
Change in associated regulatory liabilities | — | — | 0.8 | 1.0 | ||||||||||||
Net expense | $ | 3.9 | $ | 3.4 | $ | 1.0 | $ | 1.1 | ||||||||
Pension Benefits | Other Postretirement Benefits | |||||||||||||||
Six Months Ended March 31, | 2016 | 2015 | 2016 | 2015 | ||||||||||||
Service cost | $ | 5.0 | $ | 4.9 | $ | 0.4 | $ | 0.3 | ||||||||
Interest cost | 13.2 | 12.6 | 0.5 | 0.4 | ||||||||||||
Expected return on assets | (16.0 | ) | (15.9 | ) | (0.3 | ) | (0.3 | ) | ||||||||
Amortization of: | ||||||||||||||||
Prior service cost (benefit) | 0.2 | 0.2 | (0.3 | ) | (0.2 | ) | ||||||||||
Actuarial loss | 5.4 | 5.0 | — | — | ||||||||||||
Net benefit cost | 7.8 | 6.8 | 0.3 | 0.2 | ||||||||||||
Change in associated regulatory liabilities | — | — | 1.7 | 1.9 | ||||||||||||
Net expense | $ | 7.8 | $ | 6.8 | $ | 2.0 | $ | 2.1 |
|
Asset (Liability) | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
March 31, 2016: | ||||||||||||||||
Derivative instruments: | ||||||||||||||||
Assets: | ||||||||||||||||
Commodity contracts | $ | 20.3 | $ | 16.7 | $ | — | $ | 37.0 | ||||||||
Foreign currency contracts | $ | — | $ | 11.6 | $ | — | $ | 11.6 | ||||||||
Liabilities: | ||||||||||||||||
Commodity contracts | $ | (59.0 | ) | $ | (48.4 | ) | $ | — | $ | (107.4 | ) | |||||
Foreign currency contracts | $ | — | $ | (5.0 | ) | $ | — | $ | (5.0 | ) | ||||||
Interest rate contracts | $ | — | $ | (3.4 | ) | $ | — | $ | (3.4 | ) | ||||||
Cross-currency swaps | $ | — | $ | (1.3 | ) | $ | — | $ | (1.3 | ) | ||||||
Non-qualified supplemental postretirement grantor trust investments (a) | $ | 31.8 | $ | — | $ | — | $ | 31.8 | ||||||||
September 30, 2015: | ||||||||||||||||
Derivative instruments: | ||||||||||||||||
Assets: | ||||||||||||||||
Commodity contracts | $ | 17.4 | $ | 11.6 | $ | — | $ | 29.0 | ||||||||
Foreign currency contracts | $ | — | $ | 29.1 | $ | — | $ | 29.1 | ||||||||
Cross-currency swaps | $ | — | $ | 0.4 | $ | — | $ | 0.4 | ||||||||
Liabilities: | ||||||||||||||||
Commodity contracts | $ | (70.0 | ) | $ | (99.0 | ) | $ | — | $ | (169.0 | ) | |||||
Foreign currency contracts | $ | — | $ | (0.1 | ) | $ | — | $ | (0.1 | ) | ||||||
Interest rate contracts | $ | — | $ | (10.8 | ) | $ | — | $ | (10.8 | ) | ||||||
Non-qualified supplemental postretirement grantor trust investments (a) | $ | 30.3 | $ | — | $ | — | $ | 30.3 | ||||||||
March 31, 2015: | ||||||||||||||||
Derivative instruments: | ||||||||||||||||
Assets: | ||||||||||||||||
Commodity contracts | $ | 13.9 | $ | 8.3 | $ | — | $ | 22.2 | ||||||||
Foreign currency contracts | $ | — | $ | 35.8 | $ | — | $ | 35.8 | ||||||||
Interest rate contracts | $ | — | $ | 0.1 | $ | — | $ | 0.1 | ||||||||
Cross-currency swaps | $ | — | $ | 9.7 | $ | — | $ | 9.7 | ||||||||
Liabilities: | ||||||||||||||||
Commodity contracts | $ | (64.0 | ) | $ | (104.3 | ) | $ | — | $ | (168.3 | ) | |||||
Interest rate contracts | $ | — | $ | (12.5 | ) | $ | — | $ | (12.5 | ) | ||||||
Non-qualified supplemental postretirement grantor trust investments (a) | $ | 31.8 | $ | — | $ | — | $ | 31.8 |
(a) | Consists primarily of mutual fund investments held in grantor trusts associated with non-qualified supplemental retirement plans. |
|
March 31, 2016 | March 31, 2015 | |||||||
Derivative assets: | ||||||||
Derivatives designated as hedging instruments: | ||||||||
Foreign currency contracts | $ | 11.6 | $ | 35.8 | ||||
Cross-currency contracts | — | 9.7 | ||||||
Interest rate contracts | — | 0.1 | ||||||
11.6 | 45.6 | |||||||
Derivatives subject to PGC and DS mechanisms: | ||||||||
Commodity contracts | 1.2 | — | ||||||
Derivatives not designated as hedging instruments: | ||||||||
Commodity contracts | 35.8 | 22.2 | ||||||
Total derivative assets - gross | 48.6 | 67.8 | ||||||
Gross amounts offset in the balance sheet | (26.4 | ) | (13.8 | ) | ||||
Total derivative assets - net | $ | 22.2 | $ | 54.0 | ||||
Derivative liabilities: | ||||||||
Derivatives designated as hedging instruments: | ||||||||
Foreign currency contracts | $ | (5.0 | ) | $ | — | |||
Cross-currency contracts | (1.3 | ) | — | |||||
Interest rate contracts | (3.4 | ) | (12.5 | ) | ||||
(9.7 | ) | (12.5 | ) | |||||
Derivatives subject to PGC and DS mechanisms: | ||||||||
Commodity contracts | (3.5 | ) | (5.2 | ) | ||||
Derivatives not designated as hedging instruments: | ||||||||
Commodity contracts | (103.9 | ) | (163.1 | ) | ||||
Total derivative liabilities - gross | (117.1 | ) | (180.8 | ) | ||||
Gross amounts offset in the balance sheet | 26.4 | 13.8 | ||||||
Cash collateral pledged | 0.1 | 3.7 | ||||||
Total derivative liabilities - net | $ | (90.6 | ) | $ | (163.3 | ) |
Gain (Loss) Recognized in AOCI | Gain (Loss) Reclassified from AOCI and Noncontrolling Interests into Income | Location of Gain (Loss) Reclassified from AOCI and Noncontrolling Interests into Income | ||||||||||||||||
Three Months Ended March 31, | 2016 | 2015 | 2016 | 2015 | ||||||||||||||
Cash Flow Hedges: | ||||||||||||||||||
Commodity contracts | $ | — | $ | — | $ | — | $ | 0.1 | Cost of sales | |||||||||
Foreign currency contracts | (10.7 | ) | 23.7 | 8.1 | 6.5 | Cost of sales | ||||||||||||
Cross-currency contracts | (0.3 | ) | 5.4 | 0.2 | (0.1 | ) | Interest expense/other operating income, net | |||||||||||
Interest rate contracts | (37.2 | ) | 1.6 | (1.3 | ) | (3.5 | ) | Interest expense | ||||||||||
Total | $ | (48.2 | ) | $ | 30.7 | $ | 7.0 | $ | 3.0 | |||||||||
Gain (Loss) Recognized in Income | Location of Gain (Loss) Recognized in Income | |||||||||||||||||
Three Months Ended March 31, | 2016 | 2015 | ||||||||||||||||
Derivatives Not Designated as Hedging Instruments: | ||||||||||||||||||
Commodity contracts | $ | (6.0 | ) | $ | (12.3 | ) | Cost of sales | |||||||||||
Commodity contracts | 0.2 | (4.6 | ) | Revenues | ||||||||||||||
Total | $ | (5.8 | ) | $ | (16.9 | ) | ||||||||||||
Gain (Loss) Recognized in AOCI | Gain (Loss) Reclassified from AOCI and Noncontrolling Interests into Income | Location of Gain (Loss) Reclassified from AOCI and Noncontrolling Interests into Income | ||||||||||||||||
Six Months Ended March 31, | 2016 | 2015 | 2016 | 2015 | ||||||||||||||
Cash Flow Hedges: | ||||||||||||||||||
Commodity contracts | $ | — | $ | — | $ | — | $ | (2.3 | ) | Cost of sales | ||||||||
Foreign currency contracts | (5.3 | ) | 32.4 | 17.2 | 9.2 | Cost of sales | ||||||||||||
Cross-currency contracts | (0.3 | ) | 7.5 | 0.2 | (0.1 | ) | Interest expense/other operating income, net | |||||||||||
Interest rate contracts | (31.6 | ) | 2.4 | (1.9 | ) | (7.4 | ) | Interest expense | ||||||||||
Total | $ | (37.2 | ) | $ | 42.3 | $ | 15.5 | $ | (0.6 | ) | ||||||||
Gain (Loss) Recognized in Income | Location of Gain (Loss) Recognized in Income | |||||||||||||||||
Six Months Ended March 31, | 2016 | 2015 | ||||||||||||||||
Derivatives Not Designated as Hedging Instruments: | ||||||||||||||||||
Commodity contracts | $ | (52.2 | ) | $ | (304.8 | ) | Cost of sales | |||||||||||
Commodity contracts | 1.8 | (0.8 | ) | Revenues | ||||||||||||||
Commodity contracts | (0.1 | ) | (0.5 | ) | Operating expenses/other operating income, net | |||||||||||||
Total | $ | (50.5 | ) | $ | (306.1 | ) |
|
Three Months Ended March 31, 2016 | Postretirement Benefit Plans | Derivative Instruments | Foreign Currency | Total | ||||||||||||
AOCI - December 31, 2015 | $ | (20.0 | ) | $ | 12.7 | $ | (135.6 | ) | $ | (142.9 | ) | |||||
Other comprehensive (loss) income before reclassification adjustments (after-tax) | — | (29.7 | ) | 46.7 | 17.0 | |||||||||||
Amounts reclassified from AOCI: | ||||||||||||||||
Reclassification adjustments (pre-tax) | 0.4 | (7.0 | ) | — | (6.6 | ) | ||||||||||
Reclassification adjustments tax expense | (0.1 | ) | 2.7 | — | 2.6 | |||||||||||
Reclassification adjustments (after-tax) | 0.3 | (4.3 | ) | — | (4.0 | ) | ||||||||||
Other comprehensive income (loss) attributable to UGI | 0.3 | (34.0 | ) | 46.7 | 13.0 | |||||||||||
AOCI - March 31, 2016 | $ | (19.7 | ) | $ | (21.3 | ) | $ | (88.9 | ) | $ | (129.9 | ) | ||||
Three Months Ended March 31, 2015 | Postretirement Benefit Plans | Derivative Instruments | Foreign Currency (a) | Total | ||||||||||||
AOCI - December 31, 2014 | $ | (20.0 | ) | $ | 1.7 | $ | (21.8 | ) | $ | (40.1 | ) | |||||
Other comprehensive income (loss) before reclassification adjustments (after-tax) | — | 20.2 | (64.5 | ) | (44.3 | ) | ||||||||||
Amounts reclassified from AOCI and noncontrolling interests: | ||||||||||||||||
Reclassification adjustments (pre-tax) | 0.6 | (3.0 | ) | — | (2.4 | ) | ||||||||||
Reclassification adjustments tax benefit | (0.2 | ) | 1.1 | — | 0.9 | |||||||||||
Reclassification adjustments (after-tax) | 0.4 | (1.9 | ) | — | (1.5 | ) | ||||||||||
Other comprehensive income (loss) | 0.4 | 18.3 | (64.5 | ) | (45.8 | ) | ||||||||||
Add other comprehensive loss attributable to noncontrolling interests, principally in AmeriGas Partners | — | 0.5 | — | 0.5 | ||||||||||||
Other comprehensive income (loss) attributable to UGI | 0.4 | 18.8 | (64.5 | ) | (45.3 | ) | ||||||||||
AOCI - March 31, 2015 | $ | (19.6 | ) | $ | 20.5 | $ | (86.3 | ) | $ | (85.4 | ) |
Six Months Ended March 31, 2016 | Postretirement Benefit Plans | Derivative Instruments | Foreign Currency | Total | ||||||||||||
AOCI - September 30, 2015 | $ | (20.4 | ) | $ | 11.2 | $ | (105.4 | ) | $ | (114.6 | ) | |||||
Other comprehensive (loss) income before reclassification adjustments (after-tax) | — | (22.9 | ) | 16.5 | (6.4 | ) | ||||||||||
Amounts reclassified from AOCI: | ||||||||||||||||
Reclassification adjustments (pre-tax) | 1.1 | (15.5 | ) | — | (14.4 | ) | ||||||||||
Reclassification adjustments tax expense | (0.4 | ) | 5.9 | — | 5.5 | |||||||||||
Reclassification adjustments (after-tax) | 0.7 | (9.6 | ) | — | (8.9 | ) | ||||||||||
Other comprehensive income (loss) attributable to UGI | 0.7 | (32.5 | ) | 16.5 | (15.3 | ) | ||||||||||
AOCI - March 31, 2016 | $ | (19.7 | ) | $ | (21.3 | ) | $ | (88.9 | ) | $ | (129.9 | ) | ||||
Six Months Ended March 31, 2015 | Postretirement Benefit Plans | Derivative Instruments | Foreign Currency (a) | Total | ||||||||||||
AOCI - September 30, 2014 | $ | (20.6 | ) | $ | (9.3 | ) | $ | 8.7 | $ | (21.2 | ) | |||||
Other comprehensive income (loss) before reclassification adjustments (after-tax) | — | 27.9 | (95.0 | ) | (67.1 | ) | ||||||||||
Amounts reclassified from AOCI and noncontrolling interests: | ||||||||||||||||
Reclassification adjustments (pre-tax) | 1.6 | 0.6 | — | 2.2 | ||||||||||||
Reclassification adjustments tax benefit | (0.6 | ) | (0.4 | ) | — | (1.0 | ) | |||||||||
Reclassification adjustments (after-tax) | 1.0 | 0.2 | — | 1.2 | ||||||||||||
Other comprehensive income (loss) | 1.0 | 28.1 | (95.0 | ) | (65.9 | ) | ||||||||||
Add other comprehensive loss attributable to noncontrolling interests, principally in AmeriGas Partners | — | 1.7 | — | 1.7 | ||||||||||||
Other comprehensive income (loss) attributable to UGI | 1.0 | 29.8 | (95.0 | ) | (64.2 | ) | ||||||||||
AOCI - March 31, 2015 | $ | (19.6 | ) | $ | 20.5 | $ | (86.3 | ) | $ | (85.4 | ) |
(a) | See Note 2 relating to correction of prior period error in other comprehensive income. |
|
Midstream & Marketing | UGI International | |||||||||||||||||||||||||||||||||||
Three Months Ended March 31, 2016 | Total | Elim- inations | AmeriGas Propane | UGI Utilities | Energy Services | Electric Generation | UGI France | Flaga & Other | Corporate & Other (b) | |||||||||||||||||||||||||||
Revenues | $ | 1,972.1 | $ | (59.2 | ) | (c) | $ | 827.5 | $ | 322.0 | $ | 285.7 | $ | 15.8 | $ | 446.7 | $ | 132.0 | $ | 1.6 | ||||||||||||||||
Cost of sales | $ | 776.9 | $ | (58.5 | ) | (c) | $ | 298.2 | $ | 137.5 | $ | 186.1 | $ | 6.3 | $ | 197.2 | $ | 73.8 | $ | (63.7 | ) | |||||||||||||||
Segment profit: | ||||||||||||||||||||||||||||||||||||
Operating income | $ | 615.4 | $ | — | $ | 250.4 | $ | 114.5 | $ | 76.1 | $ | 1.7 | $ | 94.6 | $ | 16.9 | $ | 61.2 | ||||||||||||||||||
Interest expense | (57.3 | ) | — | (40.8 | ) | (9.3 | ) | (0.5 | ) | — | (5.6 | ) | (0.9 | ) | (0.2 | ) | ||||||||||||||||||||
Income before income taxes | $ | 558.1 | $ | — | $ | 209.6 | $ | 105.2 | $ | 75.6 | $ | 1.7 | $ | 89.0 | $ | 16.0 | $ | 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 | $ | 17.0 | $ | 4.3 | $ | 3.4 | $ | 23.3 | $ | 5.0 | $ | 0.4 | |||||||||||||||||
Capital expenditures (including the effects of accruals) | $ | 114.5 | $ | — | $ | 27.8 | $ | 48.1 | $ | 15.2 | $ | 1.1 | $ | 17.3 | $ | 5.0 | $ | — |
Midstream & Marketing | UGI International | |||||||||||||||||||||||||||||||||||
Three Months Ended March 31, 2015 (d) | Total | Elim- inations | AmeriGas Propane | UGI Utilities | Energy Services | Electric Generation | UGI France | Flaga & Other | Corporate & Other (b) | |||||||||||||||||||||||||||
Revenues | $ | 2,455.6 | $ | (114.7 | ) | (c) | $ | 1,100.3 | $ | 500.6 | $ | 424.1 | $ | 24.8 | $ | 347.2 | $ | 172.9 | $ | 0.4 | ||||||||||||||||
Cost of sales | $ | 1,205.4 | $ | (114.0 | ) | (c) | $ | 505.2 | $ | 278.3 | $ | 305.5 | $ | 9.4 | $ | 200.3 | $ | 123.3 | $ | (102.6 | ) | |||||||||||||||
Segment profit: | ||||||||||||||||||||||||||||||||||||
Operating income | $ | 702.1 | $ | 0.1 | $ | 296.9 | $ | 142.7 | $ | 91.1 | $ | 8.0 | $ | 53.2 | $ | 11.5 | $ | 98.6 | ||||||||||||||||||
Loss from equity investees | (0.1 | ) | — | — | — | — | — | (0.1 | ) | — | — | |||||||||||||||||||||||||
Interest expense | (58.2 | ) | — | (41.1 | ) | (10.7 | ) | (0.5 | ) | — | (4.9 | ) | (0.9 | ) | (0.1 | ) | ||||||||||||||||||||
Income before income taxes | $ | 643.8 | $ | 0.1 | $ | 255.8 | $ | 132.0 | $ | 90.6 | $ | 8.0 | $ | 48.2 | $ | 10.6 | $ | 98.5 | ||||||||||||||||||
Partnership Adjusted EBITDA (a) | $ | 342.1 | ||||||||||||||||||||||||||||||||||
Noncontrolling interests’ net income (e) | $ | 235.7 | $ | — | $ | 180.9 | $ | — | $ | — | $ | — | $ | 0.3 | $ | — | $ | 54.5 | ||||||||||||||||||
Depreciation and amortization | $ | 88.0 | $ | (0.1 | ) | $ | 48.1 | $ | 15.7 | $ | 3.9 | $ | 3.3 | $ | 11.8 | $ | 5.2 | $ | 0.1 | |||||||||||||||||
Capital expenditures (including the effects of accruals) | $ | 91.4 | $ | — | $ | 26.8 | $ | 41.3 | $ | 6.0 | $ | 2.3 | $ | 9.6 | $ | 5.4 | $ | — |
Midstream & Marketing | UGI International | |||||||||||||||||||||||||||||||||||
Six Months Ended March 31, 2016 | Total | Elim- inations | AmeriGas Propane | UGI Utilities | Energy Services | Electric Generation | UGI France | Flaga & Other | Corporate & Other (b) | |||||||||||||||||||||||||||
Revenues | $ | 3,578.7 | $ | (104.6 | ) | (c) | $ | 1,471.6 | $ | 520.0 | $ | 500.5 | $ | 30.6 | $ | 855.4 | $ | 301.5 | $ | 3.7 | ||||||||||||||||
Cost of sales | $ | 1,510.9 | $ | (103.0 | ) | (c) | $ | 541.4 | $ | 212.9 | $ | 337.3 | $ | 12.3 | $ | 389.8 | $ | 184.0 | $ | (63.8 | ) | |||||||||||||||
Segment profit: | ||||||||||||||||||||||||||||||||||||
Operating income | $ | 920.9 | $ | 0.1 | $ | 380.0 | $ | 162.8 | $ | 117.4 | $ | 3.3 | $ | 163.3 | $ | 33.3 | $ | 60.7 | ||||||||||||||||||
Loss from equity investees | (0.1 | ) | — | — | — | — | — | (0.1 | ) | — | — | |||||||||||||||||||||||||
Interest expense | (115.2 | ) | — | (81.8 | ) | (18.8 | ) | (1.3 | ) | — | (11.2 | ) | (1.8 | ) | (0.3 | ) | ||||||||||||||||||||
Income before income taxes | $ | 805.6 | $ | 0.1 | $ | 298.2 | $ | 144.0 | $ | 116.1 | $ | 3.3 | $ | 152.0 | $ | 31.5 | $ | 60.4 | ||||||||||||||||||
Partnership Adjusted 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 | $ | 33.7 | $ | 8.4 | $ | 6.7 | $ | 44.9 | $ | 10.6 | $ | 0.5 | |||||||||||||||||
Capital expenditures (including the effects of accruals) | $ | 247.4 | $ | — | $ | 55.8 | $ | 109.6 | $ | 37.1 | $ | 1.6 | $ | 33.6 | $ | 9.7 | $ | — | ||||||||||||||||||
As of March 31, 2016 | ||||||||||||||||||||||||||||||||||||
Total assets | $ | 10,955.4 | $ | (87.5 | ) | $ | 4,201.1 | $ | 2,641.6 | $ | 723.0 | $ | 277.2 | $ | 2,522.4 | $ | 551.7 | $ | 125.9 | |||||||||||||||||
Short-term borrowings | $ | 227.1 | $ | — | $ | 65.3 | $ | 155.0 | $ | 4.0 | $ | — | $ | 1.6 | $ | 1.2 | $ | — | ||||||||||||||||||
Goodwill | $ | 2,998.6 | $ | — | $ | 1,971.3 | $ | 182.1 | $ | 11.5 | $ | — | $ | 734.5 | $ | 99.2 | $ | — |
Midstream & Marketing | UGI International | |||||||||||||||||||||||||||||||||||
Six Months Ended March 31, 2015 (d) | Total | Elim- inations | AmeriGas Propane | UGI Utilities | Energy Services | Electric Generation | UGI France | Flaga & Other | Corporate & Other (b) | |||||||||||||||||||||||||||
Revenues | $ | 4,460.2 | $ | (182.4 | ) | (c) | $ | 1,989.1 | $ | 787.9 | $ | 738.2 | $ | 41.3 | $ | 685.1 | $ | 397.5 | $ | 3.5 | ||||||||||||||||
Cost of sales | $ | 2,610.0 | $ | (181.0 | ) | (c) | $ | 967.6 | $ | 421.4 | $ | 550.1 | $ | 17.4 | $ | 409.6 | $ | 295.9 | $ | 129.0 | ||||||||||||||||
Segment profit: | ||||||||||||||||||||||||||||||||||||
Operating income (loss) | $ | 785.4 | $ | 0.1 | $ | 436.6 | $ | 218.3 | $ | 137.4 | $ | 7.3 | $ | 91.6 | $ | 26.6 | $ | (132.5 | ) | |||||||||||||||||
Loss from equity investees | (1.1 | ) | — | — | — | — | — | (1.1 | ) | — | — | |||||||||||||||||||||||||
Interest expense | (117.2 | ) | — | (82.1 | ) | (21.3 | ) | (1.1 | ) | — | (10.5 | ) | (1.9 | ) | (0.3 | ) | ||||||||||||||||||||
Income (loss) before income taxes | $ | 667.1 | $ | 0.1 | $ | 354.5 | $ | 197.0 | $ | 136.3 | $ | 7.3 | $ | 80.0 | $ | 24.7 | $ | (132.8 | ) | |||||||||||||||||
Partnership EBITDA (a) | $ | 530.6 | ||||||||||||||||||||||||||||||||||
Noncontrolling interests’ net income (e) | $ | 201.8 | $ | — | $ | 247.7 | $ | — | $ | — | $ | — | $ | 0.4 | $ | — | $ | (46.3 | ) | |||||||||||||||||
Depreciation and amortization | $ | 179.0 | $ | — | $ | 97.5 | $ | 31.1 | $ | 7.7 | $ | 6.0 | $ | 25.1 | $ | 11.3 | $ | 0.3 | ||||||||||||||||||
Capital expenditures (including the effects of accruals) | $ | 214.9 | $ | — | $ | 57.2 | $ | 96.3 | $ | 18.9 | $ | 8.9 | $ | 21.7 | $ | 11.8 | $ | 0.1 | ||||||||||||||||||
As of March 31, 2015 | ||||||||||||||||||||||||||||||||||||
Total assets | $ | 10,182.7 | $ | (109.5 | ) | $ | 4,423.8 | $ | 2,506.0 | $ | 719.6 | $ | 281.2 | $ | 1,569.2 | $ | 539.7 | $ | 252.7 | |||||||||||||||||
Short-term borrowings | $ | 89.9 | $ | — | $ | 55.0 | $ | 30.5 | $ | — | $ | — | $ | 0.1 | $ | 4.3 | $ | — | ||||||||||||||||||
Goodwill | $ | 2,731.2 | $ | — | $ | 1,949.7 | $ | 182.1 | $ | 11.8 | $ | — | $ | 510.9 | $ | 76.7 | $ | — |
(a) | The following table provides a reconciliation of Partnership Adjusted EBITDA to AmeriGas Propane operating income: |
Three Months Ended March 31, | Six Months Ended March 31, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Partnership Adjusted EBITDA | $ | 295.4 | $ | 342.1 | $ | 473.1 | $ | 530.6 | ||||||||
Depreciation and amortization | (47.4 | ) | (48.1 | ) | (96.6 | ) | (97.5 | ) | ||||||||
Noncontrolling interests (i) | 2.4 | 2.9 | 3.5 | 3.5 | ||||||||||||
Operating income | $ | 250.4 | $ | 296.9 | $ | 380.0 | $ | 436.6 |
(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 $64.0 and $102.2 during the three months ended March 31, 2016 and 2015, respectively, and $65.1 and $(127.5) during the six months ended March 31, 2016 and 2015, respectively. Corporate & Other assets principally comprise cash and short-term investments 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) | Certain amounts have been restated to reflect the current-year changes in our segment presentation as described above. |
(e) | Amounts for AmeriGas Propane and Corporate & Other have been corrected to properly reflect gains and (losses) on commodity derivative instruments not associated with current period transactions. |
|
Assets acquired: | |||
Cash | $ | 86.8 | |
Accounts receivable (a) | 170.3 | ||
Prepaid expenses and other current assets | 11.0 | ||
Property, plant and equipment | 375.6 | ||
Intangible assets (b) | 91.3 | ||
Other assets | 21.4 | ||
Total assets acquired | $ | 756.4 | |
Liabilities assumed: | |||
Accounts payable | 109.2 | ||
Other current liabilities | 103.5 | ||
Deferred income taxes | 115.8 | ||
Other noncurrent liabilities | 117.5 | ||
Total liabilities assumed | $ | 446.0 | |
Goodwill | 186.2 | ||
Net consideration transferred (including working capital adjustments) | $ | 496.6 |
(a) | Approximates the gross contractual amounts of receivables acquired. |
(b) | Comprises $79.3 of customer relationships and $12.0 of tradenames. |
Three Months Ended March 31, 2015 | Six Months Ended March 31, 2015 | ||||||||||||||
As Reported | Pro Forma Adjusted | As Reported | Pro Forma Adjusted | ||||||||||||
Revenues | $ | 2,455.6 | $ | 2,601.8 | $ | 4,460.2 | $ | 4,786.3 | |||||||
Net income attributable to UGI Corporation | $ | 246.5 | $ | 287.3 | $ | 280.6 | $ | 333.9 | |||||||
Earnings per common share attributable to UGI Corporation stockholders: | |||||||||||||||
Basic | $ | 1.42 | $ | 1.66 | $ | 1.62 | $ | 1.93 | |||||||
Diluted | $ | 1.40 | $ | 1.64 | $ | 1.60 | $ | 1.90 |
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|