|
|
|
|
|
|
|
|
|
Three Months Ended June 30, | Nine Months Ended June 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Net (loss) income attributable to AmeriGas Partners, L.P. | $ | (25,578 | ) | $ | (37,761 | ) | $ | 260,906 | $ | 337,240 | ||||||
Adjust for general partner share and theoretical distributions of net (loss) income attributable to AmeriGas Partners, L.P. to the general partner in accordance with the two-class method for MLPs | (8,389 | ) | (6,155 | ) | (25,695 | ) | (54,601 | ) | ||||||||
Common Unitholders’ interest in net (loss) income attributable to AmeriGas Partners, L.P. under the two-class method for MLPs | $ | (33,967 | ) | $ | (43,916 | ) | $ | 235,211 | $ | 282,639 | ||||||
Weighted average Common Units outstanding—basic (thousands) | 92,918 | 92,888 | 92,908 | 92,873 | ||||||||||||
Potentially dilutive Common Units (thousands) | — | — | 64 | 68 | ||||||||||||
Weighted average Common Units outstanding—diluted (thousands) | 92,918 | 92,888 | 92,972 | 92,941 |
|
|
June 30, 2015 | September 30, 2014 | June 30, 2014 | ||||||||||
Goodwill (not subject to amortization) | $ | 1,954,791 | $ | 1,945,748 | $ | 1,934,581 | ||||||
Intangible assets: | ||||||||||||
Customer relationships and noncompete agreements | $ | 512,552 | $ | 519,103 | $ | 513,716 | ||||||
Accumulated amortization | (154,147 | ) | (137,709 | ) | (128,117 | ) | ||||||
Intangible assets, net (definite-lived) | 358,405 | 381,394 | 385,599 | |||||||||
Trademarks and tradenames (indefinite-lived) | 82,944 | 82,944 | 82,944 | |||||||||
Total intangible assets, net | $ | 441,349 | $ | 464,338 | $ | 468,543 |
|
|
Asset (Liability) | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
June 30, 2015: | ||||||||||||||||
Assets: | ||||||||||||||||
Propane contracts | $ | — | $ | 308 | $ | — | $ | 308 | ||||||||
Liabilities: | ||||||||||||||||
Propane contracts | $ | — | $ | (58,482 | ) | $ | — | $ | (58,482 | ) | ||||||
September 30, 2014: | ||||||||||||||||
Assets: | ||||||||||||||||
Propane contracts | $ | — | $ | 3,065 | $ | — | $ | 3,065 | ||||||||
Liabilities: | ||||||||||||||||
Propane contracts | $ | — | $ | (9,472 | ) | $ | — | $ | (9,472 | ) | ||||||
June 30, 2014 (a): | ||||||||||||||||
Assets: | ||||||||||||||||
Propane contracts | $ | — | $ | 9,897 | $ | — | $ | 9,897 | ||||||||
Liabilities: | ||||||||||||||||
Propane contracts | $ | — | $ | (5,273 | ) | $ | — | $ | (5,273 | ) |
|
June 30, 2015 | June 30, 2014 (a) | |||||||
Derivative assets: | ||||||||
Derivatives designated as hedging instruments: | ||||||||
Propane contracts | $ | — | $ | 6,620 | ||||
Derivatives not designated as hedging instruments: | ||||||||
Propane contracts | 308 | 3,277 | ||||||
Total derivative assets | $ | 308 | $ | 9,897 | ||||
Derivative liabilities: | ||||||||
Derivatives designated as hedging instruments: | ||||||||
Propane contracts | $ | — | $ | (242 | ) | |||
Derivatives not designated as hedging instruments: | ||||||||
Propane contracts | (58,482 | ) | (5,031 | ) | ||||
Total derivative liabilities | $ | (58,482 | ) | $ | (5,273 | ) |
Gross Amounts Recognized | Gross Amounts Offset in Balance Sheet | Net Amounts Recognized | Cash Collateral (Received) Pledged | Net Amounts Recognized in Balance Sheet | ||||||||||||||||
June 30, 2015 | ||||||||||||||||||||
Derivative assets | $ | 308 | $ | (308 | ) | $ | — | $ | — | $ | — | |||||||||
Derivative liabilities | $ | (58,482 | ) | $ | 308 | $ | (58,174 | ) | $ | 2,000 | $ | (56,174 | ) | |||||||
June 30, 2014 | ||||||||||||||||||||
Derivative assets | $ | 9,897 | $ | (5,035 | ) | $ | 4,862 | $ | — | $ | 4,862 | |||||||||
Derivative liabilities | $ | (5,273 | ) | $ | 5,035 | $ | (238 | ) | $ | — | $ | (238 | ) |
Gain Recognized in AOCI and Noncontrolling Interest | Gain Reclassified from AOCI and Noncontrolling Interest into Income | Location of Gain Reclassified from AOCI and Noncontrolling Interest into Income | ||||||||||||||||
Three Months Ended June 30, | 2015 | 2014 | 2015 | 2014 | ||||||||||||||
Cash Flow Hedges: | ||||||||||||||||||
Propane contracts | $ | — | $ | 884 | $ | 213 | $ | 5,258 | Cost of sales - propane | |||||||||
Loss Recognized in Income | Location of Loss Recognized in Income | |||||||||||||||||
Three Months Ended June 30, | 2015 | 2014 | ||||||||||||||||
Derivatives Not Designated as Hedging Instruments: | ||||||||||||||||||
Propane contracts | $ | (12,216 | ) | $ | (2,006 | ) | Cost of sales - propane | |||||||||||
Gain Recognized in AOCI and Noncontrolling Interest | Gain Reclassified from AOCI and Noncontrolling Interest into Income | Location of Gain Reclassified from AOCI and Noncontrolling Interest into Income | ||||||||||||||||
Nine Months Ended June 30, | 2015 | 2014 | 2015 | 2014 | ||||||||||||||
Cash Flow Hedges: | ||||||||||||||||||
Propane contracts | $ | — | $ | 46,231 | $ | 2,518 | $ | 53,685 | Cost of sales - propane | |||||||||
Gain (Loss) Recognized in Income | Location of Gain (Loss) Recognized in Income | |||||||||||||||||
Nine Months Ended June 30, | 2015 | 2014 | ||||||||||||||||
Derivatives Not Designated as Hedging Instruments: | ||||||||||||||||||
Propane contracts | $ | (192,701 | ) | $ | 4,924 | Cost of sales - propane |
|
|
|
Three Months Ended June 30, | Nine Months Ended June 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Net (loss) income attributable to AmeriGas Partners, L.P. | $ | (25,578 | ) | $ | (37,761 | ) | $ | 260,906 | $ | 337,240 | ||||||
Adjust for general partner share and theoretical distributions of net (loss) income attributable to AmeriGas Partners, L.P. to the general partner in accordance with the two-class method for MLPs | (8,389 | ) | (6,155 | ) | (25,695 | ) | (54,601 | ) | ||||||||
Common Unitholders’ interest in net (loss) income attributable to AmeriGas Partners, L.P. under the two-class method for MLPs | $ | (33,967 | ) | $ | (43,916 | ) | $ | 235,211 | $ | 282,639 | ||||||
Weighted average Common Units outstanding—basic (thousands) | 92,918 | 92,888 | 92,908 | 92,873 | ||||||||||||
Potentially dilutive Common Units (thousands) | — | — | 64 | 68 | ||||||||||||
Weighted average Common Units outstanding—diluted (thousands) | 92,918 | 92,888 | 92,972 | 92,941 |
|
June 30, 2015 | September 30, 2014 | June 30, 2014 | ||||||||||
Goodwill (not subject to amortization) | $ | 1,954,791 | $ | 1,945,748 | $ | 1,934,581 | ||||||
Intangible assets: | ||||||||||||
Customer relationships and noncompete agreements | $ | 512,552 | $ | 519,103 | $ | 513,716 | ||||||
Accumulated amortization | (154,147 | ) | (137,709 | ) | (128,117 | ) | ||||||
Intangible assets, net (definite-lived) | 358,405 | 381,394 | 385,599 | |||||||||
Trademarks and tradenames (indefinite-lived) | 82,944 | 82,944 | 82,944 | |||||||||
Total intangible assets, net | $ | 441,349 | $ | 464,338 | $ | 468,543 |
|
Asset (Liability) | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
June 30, 2015: | ||||||||||||||||
Assets: | ||||||||||||||||
Propane contracts | $ | — | $ | 308 | $ | — | $ | 308 | ||||||||
Liabilities: | ||||||||||||||||
Propane contracts | $ | — | $ | (58,482 | ) | $ | — | $ | (58,482 | ) | ||||||
September 30, 2014: | ||||||||||||||||
Assets: | ||||||||||||||||
Propane contracts | $ | — | $ | 3,065 | $ | — | $ | 3,065 | ||||||||
Liabilities: | ||||||||||||||||
Propane contracts | $ | — | $ | (9,472 | ) | $ | — | $ | (9,472 | ) | ||||||
June 30, 2014 (a): | ||||||||||||||||
Assets: | ||||||||||||||||
Propane contracts | $ | — | $ | 9,897 | $ | — | $ | 9,897 | ||||||||
Liabilities: | ||||||||||||||||
Propane contracts | $ | — | $ | (5,273 | ) | $ | — | $ | (5,273 | ) |
|
June 30, 2015 | June 30, 2014 (a) | |||||||
Derivative assets: | ||||||||
Derivatives designated as hedging instruments: | ||||||||
Propane contracts | $ | — | $ | 6,620 | ||||
Derivatives not designated as hedging instruments: | ||||||||
Propane contracts | 308 | 3,277 | ||||||
Total derivative assets | $ | 308 | $ | 9,897 | ||||
Derivative liabilities: | ||||||||
Derivatives designated as hedging instruments: | ||||||||
Propane contracts | $ | — | $ | (242 | ) | |||
Derivatives not designated as hedging instruments: | ||||||||
Propane contracts | (58,482 | ) | (5,031 | ) | ||||
Total derivative liabilities | $ | (58,482 | ) | $ | (5,273 | ) |
Gross Amounts Recognized | Gross Amounts Offset in Balance Sheet | Net Amounts Recognized | Cash Collateral (Received) Pledged | Net Amounts Recognized in Balance Sheet | ||||||||||||||||
June 30, 2015 | ||||||||||||||||||||
Derivative assets | $ | 308 | $ | (308 | ) | $ | — | $ | — | $ | — | |||||||||
Derivative liabilities | $ | (58,482 | ) | $ | 308 | $ | (58,174 | ) | $ | 2,000 | $ | (56,174 | ) | |||||||
June 30, 2014 | ||||||||||||||||||||
Derivative assets | $ | 9,897 | $ | (5,035 | ) | $ | 4,862 | $ | — | $ | 4,862 | |||||||||
Derivative liabilities | $ | (5,273 | ) | $ | 5,035 | $ | (238 | ) | $ | — | $ | (238 | ) |
Gain Recognized in AOCI and Noncontrolling Interest | Gain Reclassified from AOCI and Noncontrolling Interest into Income | Location of Gain Reclassified from AOCI and Noncontrolling Interest into Income | ||||||||||||||||
Three Months Ended June 30, | 2015 | 2014 | 2015 | 2014 | ||||||||||||||
Cash Flow Hedges: | ||||||||||||||||||
Propane contracts | $ | — | $ | 884 | $ | 213 | $ | 5,258 | Cost of sales - propane | |||||||||
Loss Recognized in Income | Location of Loss Recognized in Income | |||||||||||||||||
Three Months Ended June 30, | 2015 | 2014 | ||||||||||||||||
Derivatives Not Designated as Hedging Instruments: | ||||||||||||||||||
Propane contracts | $ | (12,216 | ) | $ | (2,006 | ) | Cost of sales - propane | |||||||||||
Gain Recognized in AOCI and Noncontrolling Interest | Gain Reclassified from AOCI and Noncontrolling Interest into Income | Location of Gain Reclassified from AOCI and Noncontrolling Interest into Income | ||||||||||||||||
Nine Months Ended June 30, | 2015 | 2014 | 2015 | 2014 | ||||||||||||||
Cash Flow Hedges: | ||||||||||||||||||
Propane contracts | $ | — | $ | 46,231 | $ | 2,518 | $ | 53,685 | Cost of sales - propane | |||||||||
Gain (Loss) Recognized in Income | Location of Gain (Loss) Recognized in Income | |||||||||||||||||
Nine Months Ended June 30, | 2015 | 2014 | ||||||||||||||||
Derivatives Not Designated as Hedging Instruments: | ||||||||||||||||||
Propane contracts | $ | (192,701 | ) | $ | 4,924 | Cost of sales - propane |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
|
|