These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Pennsylvania
|
|
23-2668356
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
|
460 North Gulph Road, King of Prussia, PA
|
|
19406
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Title of each class:
Common Stock, without par value
|
Trading Symbol(s):
UGI
|
Name of each exchange on which registered:
New York Stock Exchange, Inc.
|
|
Large accelerated filer
|
ý
|
|
Accelerated filer
|
¨
|
|
Non-accelerated filer
|
¨
|
|
Smaller reporting company
|
¨
|
|
Emerging growth company
|
¨
|
|
|
|
|
|
|
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
2019 |
|
September 30,
2018 |
|
March 31,
2018 |
||||||
|
ASSETS
|
|
|
|
|
|
|
||||||
|
Current assets:
|
|
|
|
|
|
|
||||||
|
Cash and cash equivalents
|
|
$
|
492.1
|
|
|
$
|
452.6
|
|
|
$
|
474.8
|
|
|
Restricted cash
|
|
26.3
|
|
|
9.6
|
|
|
10.6
|
|
|||
|
Accounts receivable (less allowances for doubtful accounts of $43.6, $35.1 and $44.6, respectively)
|
|
1,231.4
|
|
|
751.9
|
|
|
1,272.7
|
|
|||
|
Accrued utility revenues
|
|
52.1
|
|
|
14.0
|
|
|
62.3
|
|
|||
|
Inventories
|
|
222.0
|
|
|
318.2
|
|
|
228.3
|
|
|||
|
Utility regulatory assets
|
|
1.3
|
|
|
7.5
|
|
|
2.9
|
|
|||
|
Derivative instruments
|
|
32.2
|
|
|
142.5
|
|
|
36.6
|
|
|||
|
Prepaid expenses and other current assets
|
|
122.6
|
|
|
191.8
|
|
|
133.9
|
|
|||
|
Total current assets
|
|
2,180.0
|
|
|
1,888.1
|
|
|
2,222.1
|
|
|||
|
Property, plant and equipment, at cost (less accumulated depreciation of $3,274.6, $3,153.9 and $3,141.2, respectively)
|
|
5,917.0
|
|
|
5,808.2
|
|
|
5,716.6
|
|
|||
|
Goodwill
|
|
3,147.8
|
|
|
3,160.4
|
|
|
3,218.1
|
|
|||
|
Intangible assets, net
|
|
488.3
|
|
|
513.6
|
|
|
627.1
|
|
|||
|
Utility regulatory assets
|
|
298.0
|
|
|
293.5
|
|
|
358.7
|
|
|||
|
Derivative instruments
|
|
22.8
|
|
|
43.5
|
|
|
12.0
|
|
|||
|
Other assets
|
|
297.0
|
|
|
273.6
|
|
|
290.7
|
|
|||
|
Total assets
|
|
$
|
12,350.9
|
|
|
$
|
11,980.9
|
|
|
$
|
12,445.3
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
||||||
|
Current liabilities:
|
|
|
|
|
|
|
||||||
|
Current maturities of long-term debt
|
|
$
|
18.0
|
|
|
$
|
18.8
|
|
|
$
|
86.0
|
|
|
Short-term borrowings
|
|
341.0
|
|
|
424.9
|
|
|
302.8
|
|
|||
|
Accounts payable
|
|
652.1
|
|
|
561.8
|
|
|
600.3
|
|
|||
|
Derivative instruments
|
|
31.0
|
|
|
11.7
|
|
|
28.9
|
|
|||
|
Other current liabilities
|
|
735.2
|
|
|
714.9
|
|
|
799.5
|
|
|||
|
Total current liabilities
|
|
1,777.3
|
|
|
1,732.1
|
|
|
1,817.5
|
|
|||
|
Long-term debt
|
|
4,283.8
|
|
|
4,146.5
|
|
|
4,192.8
|
|
|||
|
Deferred income taxes
|
|
970.8
|
|
|
991.9
|
|
|
905.9
|
|
|||
|
Derivative instruments
|
|
16.5
|
|
|
12.8
|
|
|
25.0
|
|
|||
|
Other noncurrent liabilities
|
|
986.5
|
|
|
997.6
|
|
|
1,083.1
|
|
|||
|
Total liabilities
|
|
8,034.9
|
|
|
7,880.9
|
|
|
8,024.3
|
|
|||
|
Commitments and contingencies (Note 11)
|
|
|
|
|
|
|
||||||
|
Equity:
|
|
|
|
|
|
|
||||||
|
UGI Corporation stockholders’ equity:
|
|
|
|
|
|
|
||||||
|
UGI Common Stock, without par value (authorized — 450,000,000 shares; issued — 174,596,873, 174,142,997 and 174,015,641 shares, respectively)
|
|
1,219.0
|
|
|
1,200.8
|
|
|
1,193.4
|
|
|||
|
Retained earnings
|
|
2,818.2
|
|
|
2,610.7
|
|
|
2,656.6
|
|
|||
|
Accumulated other comprehensive loss
|
|
(160.8
|
)
|
|
(110.4
|
)
|
|
(34.1
|
)
|
|||
|
Treasury stock, at cost
|
|
(23.4
|
)
|
|
(19.7
|
)
|
|
(41.6
|
)
|
|||
|
Total UGI Corporation stockholders’ equity
|
|
3,853.0
|
|
|
3,681.4
|
|
|
3,774.3
|
|
|||
|
Noncontrolling interests, principally in AmeriGas Partners
|
|
463.0
|
|
|
418.6
|
|
|
646.7
|
|
|||
|
Total equity
|
|
4,316.0
|
|
|
4,100.0
|
|
|
4,421.0
|
|
|||
|
Total liabilities and equity
|
|
$
|
12,350.9
|
|
|
$
|
11,980.9
|
|
|
$
|
12,445.3
|
|
|
|
|
Three Months Ended
March 31, |
|
Six Months Ended
March 31, |
||||||||||||
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
Revenues
|
|
$
|
2,606.1
|
|
|
$
|
2,812.0
|
|
|
$
|
4,806.3
|
|
|
$
|
4,937.2
|
|
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
||||||||
|
Cost of sales (excluding depreciation and amortization shown below)
|
|
1,426.9
|
|
|
1,560.2
|
|
|
2,851.9
|
|
|
2,697.6
|
|
||||
|
Operating and administrative expenses
|
|
536.7
|
|
|
554.7
|
|
|
1,039.9
|
|
|
1,041.6
|
|
||||
|
Depreciation and amortization
|
|
108.9
|
|
|
112.2
|
|
|
220.1
|
|
|
222.5
|
|
||||
|
Other operating income, net
|
|
(5.2
|
)
|
|
(6.1
|
)
|
|
(12.1
|
)
|
|
(10.5
|
)
|
||||
|
|
|
2,067.3
|
|
|
2,221.0
|
|
|
4,099.8
|
|
|
3,951.2
|
|
||||
|
Operating income
|
|
538.8
|
|
|
591.0
|
|
|
706.5
|
|
|
986.0
|
|
||||
|
Income from equity investees
|
|
1.6
|
|
|
0.7
|
|
|
3.1
|
|
|
1.7
|
|
||||
|
Loss on extinguishments of debt
|
|
—
|
|
|
—
|
|
|
(6.1
|
)
|
|
—
|
|
||||
|
Other non-operating income (expense), net
|
|
7.9
|
|
|
(12.5
|
)
|
|
16.9
|
|
|
(20.5
|
)
|
||||
|
Interest expense
|
|
(61.0
|
)
|
|
(58.1
|
)
|
|
(121.2
|
)
|
|
(116.3
|
)
|
||||
|
Income before income taxes
|
|
487.3
|
|
|
521.1
|
|
|
599.2
|
|
|
850.9
|
|
||||
|
Income tax expense
|
|
(90.6
|
)
|
|
(113.4
|
)
|
|
(114.0
|
)
|
|
(9.0
|
)
|
||||
|
Net income including noncontrolling interests
|
|
396.7
|
|
|
407.7
|
|
|
485.2
|
|
|
841.9
|
|
||||
|
Deduct net income attributable to noncontrolling interests, principally in AmeriGas Partners
|
|
(151.3
|
)
|
|
(131.7
|
)
|
|
(175.6
|
)
|
|
(200.0
|
)
|
||||
|
Net income attributable to UGI Corporation
|
|
$
|
245.4
|
|
|
$
|
276.0
|
|
|
$
|
309.6
|
|
|
$
|
641.9
|
|
|
Earnings per common share attributable to UGI Corporation stockholders:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
1.41
|
|
|
$
|
1.59
|
|
|
$
|
1.77
|
|
|
$
|
3.70
|
|
|
Diluted
|
|
$
|
1.38
|
|
|
$
|
1.57
|
|
|
$
|
1.74
|
|
|
$
|
3.63
|
|
|
Weighted-average common shares outstanding (thousands):
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
174,501
|
|
|
173,570
|
|
|
174,461
|
|
|
173,617
|
|
||||
|
Diluted
|
|
177,318
|
|
|
176,350
|
|
|
177,446
|
|
|
176,646
|
|
||||
|
Dividends declared per common share
|
|
$
|
0.26
|
|
|
$
|
0.25
|
|
|
$
|
0.52
|
|
|
$
|
0.50
|
|
|
|
|
Three Months Ended
March 31, |
|
Six Months Ended
March 31, |
||||||||||||
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
Net income including noncontrolling interests
|
|
$
|
396.7
|
|
|
$
|
407.7
|
|
|
$
|
485.2
|
|
|
$
|
841.9
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
||||||||
|
Net losses on derivative instruments (net of tax of $1.0, $0.7, $1.4 and $0.9, respectively)
|
|
(1.2
|
)
|
|
(1.6
|
)
|
|
(2.7
|
)
|
|
(2.0
|
)
|
||||
|
Reclassifications of net losses on derivative instruments (net of tax of $0.0, $(1.5), $(0.3) and $(1.4), respectively)
|
|
—
|
|
|
2.8
|
|
|
0.7
|
|
|
2.4
|
|
||||
|
Foreign currency adjustments (net of tax of $(7.7), $0.0, $(4.9) and $0.0, respectively)
|
|
(26.8
|
)
|
|
35.9
|
|
|
(42.4
|
)
|
|
58.2
|
|
||||
|
Benefit plans (net of tax of $(0.1), $(0.1), $(0.2) and $(0.3), respectively)
|
|
0.3
|
|
|
0.3
|
|
|
0.6
|
|
|
0.7
|
|
||||
|
Other comprehensive (loss) income
|
|
(27.7
|
)
|
|
37.4
|
|
|
(43.8
|
)
|
|
59.3
|
|
||||
|
Comprehensive income including noncontrolling interests
|
|
369.0
|
|
|
445.1
|
|
|
441.4
|
|
|
901.2
|
|
||||
|
Deduct comprehensive income attributable to noncontrolling interests, principally in AmeriGas Partners
|
|
(151.3
|
)
|
|
(131.7
|
)
|
|
(175.6
|
)
|
|
(200.0
|
)
|
||||
|
Comprehensive income attributable to UGI Corporation
|
|
$
|
217.7
|
|
|
$
|
313.4
|
|
|
$
|
265.8
|
|
|
$
|
701.2
|
|
|
|
|
Six Months Ended
March 31, |
||||||
|
|
|
2019
|
|
2018
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
||||
|
Net income including noncontrolling interests
|
|
$
|
485.2
|
|
|
$
|
841.9
|
|
|
Adjustments to reconcile net income including noncontrolling interests to net cash provided by operating activities:
|
|
|
|
|
||||
|
Depreciation and amortization
|
|
220.1
|
|
|
222.5
|
|
||
|
Deferred income tax benefit, net
|
|
(28.9
|
)
|
|
(191.5
|
)
|
||
|
Provision for uncollectible accounts
|
|
22.2
|
|
|
24.8
|
|
||
|
Changes in unrealized gains and losses on derivative instruments
|
|
161.2
|
|
|
41.5
|
|
||
|
Loss on extinguishments of debt
|
|
6.1
|
|
|
—
|
|
||
|
Other, net
|
|
2.9
|
|
|
18.0
|
|
||
|
Net change in:
|
|
|
|
|
||||
|
Accounts receivable and accrued utility revenues
|
|
(538.6
|
)
|
|
(676.0
|
)
|
||
|
Inventories
|
|
93.5
|
|
|
57.0
|
|
||
|
Utility deferred fuel and power costs, net of changes in unsettled derivatives
|
|
(17.0
|
)
|
|
31.5
|
|
||
|
Accounts payable
|
|
121.1
|
|
|
136.2
|
|
||
|
Derivative instruments collateral deposits paid
|
|
(12.2
|
)
|
|
(8.0
|
)
|
||
|
Other current assets
|
|
65.0
|
|
|
(18.3
|
)
|
||
|
Other current liabilities
|
|
37.0
|
|
|
99.8
|
|
||
|
Net cash provided by operating activities
|
|
617.6
|
|
|
579.4
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
||||
|
Expenditures for property, plant and equipment
|
|
(340.6
|
)
|
|
(266.1
|
)
|
||
|
Acquisitions of businesses and assets, net of cash acquired
|
|
(58.5
|
)
|
|
(174.3
|
)
|
||
|
Other, net
|
|
5.8
|
|
|
9.0
|
|
||
|
Net cash used by investing activities
|
|
(393.3
|
)
|
|
(431.4
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
||||
|
Dividends on UGI Common Stock
|
|
(90.5
|
)
|
|
(86.6
|
)
|
||
|
Distributions on AmeriGas Partners publicly held Common Units
|
|
(131.5
|
)
|
|
(131.5
|
)
|
||
|
Issuances of long-term debt, net of issuance costs
|
|
878.1
|
|
|
124.3
|
|
||
|
Repayments of long-term debt
|
|
(724.3
|
)
|
|
(64.3
|
)
|
||
|
Decrease in short-term borrowings
|
|
(81.9
|
)
|
|
(38.7
|
)
|
||
|
Receivables Facility net repayments
|
|
(2.0
|
)
|
|
(29.0
|
)
|
||
|
Issuances of UGI Common Stock
|
|
11.8
|
|
|
3.1
|
|
||
|
Repurchases of UGI Common Stock
|
|
(16.9
|
)
|
|
(14.1
|
)
|
||
|
Other, net
|
|
(3.4
|
)
|
|
(3.4
|
)
|
||
|
Net cash used by financing activities
|
|
(160.6
|
)
|
|
(240.2
|
)
|
||
|
EFFECT OF EXCHANGE RATE CHANGES ON CASH
|
|
(7.5
|
)
|
|
8.9
|
|
||
|
Cash, cash equivalents and restricted cash increase (decrease)
|
|
$
|
56.2
|
|
|
$
|
(83.3
|
)
|
|
CASH, CASH EQUIVALENTS AND RESTRICTED CASH
|
|
|
|
|
||||
|
Cash, cash equivalents and restricted cash at end of period
|
|
$
|
518.4
|
|
|
$
|
485.4
|
|
|
Cash, cash equivalents and restricted cash at beginning of period
|
|
462.2
|
|
|
568.7
|
|
||
|
Cash, cash equivalents and restricted cash increase (decrease)
|
|
$
|
56.2
|
|
|
$
|
(83.3
|
)
|
|
|
Three Months Ended
March 31, |
|
Six Months Ended
March 31, |
||||||||||||
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
Common stock, without par value
|
|
|
|
|
|
|
|
||||||||
|
Balance, beginning of period
|
$
|
1,206.5
|
|
|
$
|
1,189.3
|
|
|
$
|
1,200.8
|
|
|
$
|
1,188.6
|
|
|
Common Stock issued in connection with employee and director plans (including losses on treasury stock transactions), net of tax withheld
|
5.7
|
|
|
(2.5
|
)
|
|
9.4
|
|
|
(3.8
|
)
|
||||
|
Equity-based compensation expense
|
6.8
|
|
|
6.6
|
|
|
8.8
|
|
|
8.6
|
|
||||
|
Balance, end of period
|
$
|
1,219.0
|
|
|
$
|
1,193.4
|
|
|
$
|
1,219.0
|
|
|
$
|
1,193.4
|
|
|
Retained earnings
|
|
|
|
|
|
|
|
||||||||
|
Balance, beginning of period
|
$
|
2,620.8
|
|
|
$
|
2,429.3
|
|
|
$
|
2,610.7
|
|
|
$
|
2,106.7
|
|
|
Cumulative effect of change in accounting principle - ASC 606
|
—
|
|
|
—
|
|
|
(7.1
|
)
|
|
—
|
|
||||
|
Reclassification of stranded income tax effects related to TCJA
|
—
|
|
|
—
|
|
|
6.6
|
|
|
—
|
|
||||
|
Losses on common stock transactions in connection with employee and director plans
|
(2.8
|
)
|
|
(5.4
|
)
|
|
(11.1
|
)
|
|
(5.4
|
)
|
||||
|
Net income attributable to UGI
|
245.4
|
|
|
276.0
|
|
|
309.6
|
|
|
641.9
|
|
||||
|
Cash dividends on UGI Common Stock ($0.26, $0.25, $0.52 and $0.50 per share, respectively)
|
(45.2
|
)
|
|
(43.3
|
)
|
|
(90.5
|
)
|
|
(86.6
|
)
|
||||
|
Balance, end of period
|
$
|
2,818.2
|
|
|
$
|
2,656.6
|
|
|
$
|
2,818.2
|
|
|
$
|
2,656.6
|
|
|
Accumulated other comprehensive income (loss)
|
|
|
|
|
|
|
|
||||||||
|
Balance, beginning of period
|
$
|
(133.1
|
)
|
|
$
|
(71.5
|
)
|
|
$
|
(110.4
|
)
|
|
$
|
(93.4
|
)
|
|
Reclassification of stranded income tax effects related to TCJA
|
—
|
|
|
—
|
|
|
(6.6
|
)
|
|
—
|
|
||||
|
Net losses on derivative instruments
|
(1.2
|
)
|
|
(1.6
|
)
|
|
(2.7
|
)
|
|
(2.0
|
)
|
||||
|
Reclassification of net losses on derivative instruments
|
—
|
|
|
2.8
|
|
|
0.7
|
|
|
2.4
|
|
||||
|
Benefit plans
|
0.3
|
|
|
0.3
|
|
|
0.6
|
|
|
0.7
|
|
||||
|
Foreign currency adjustments
|
(26.8
|
)
|
|
35.9
|
|
|
(42.4
|
)
|
|
58.2
|
|
||||
|
Balance, end of period
|
$
|
(160.8
|
)
|
|
$
|
(34.1
|
)
|
|
$
|
(160.8
|
)
|
|
$
|
(34.1
|
)
|
|
Treasury stock
|
|
|
|
|
|
|
|
||||||||
|
Balance, beginning of period
|
$
|
(24.8
|
)
|
|
$
|
(45.4
|
)
|
|
$
|
(19.7
|
)
|
|
$
|
(38.6
|
)
|
|
Common Stock issued in connection with employee and director plans, net of tax withheld
|
3.8
|
|
|
10.3
|
|
|
16.0
|
|
|
13.0
|
|
||||
|
Repurchases of UGI Common Stock
|
—
|
|
|
(4.6
|
)
|
|
(16.9
|
)
|
|
(14.1
|
)
|
||||
|
Reacquired UGI Common Stock - employee and director plans
|
(2.4
|
)
|
|
(1.9
|
)
|
|
(2.8
|
)
|
|
(1.9
|
)
|
||||
|
Balance, end of period
|
$
|
(23.4
|
)
|
|
$
|
(41.6
|
)
|
|
$
|
(23.4
|
)
|
|
$
|
(41.6
|
)
|
|
Total UGI stockholders’ equity
|
$
|
3,853.0
|
|
|
$
|
3,774.3
|
|
|
$
|
3,853.0
|
|
|
$
|
3,774.3
|
|
|
Noncontrolling interests
|
|
|
|
|
|
|
|
||||||||
|
Balance, beginning of period
|
$
|
377.2
|
|
|
$
|
580.4
|
|
|
$
|
418.6
|
|
|
$
|
577.6
|
|
|
Net income attributable to noncontrolling interests, principally in AmeriGas Partners
|
151.3
|
|
|
131.7
|
|
|
175.6
|
|
|
200.0
|
|
||||
|
Dividends and distributions
|
(65.8
|
)
|
|
(66.1
|
)
|
|
(131.5
|
)
|
|
(131.8
|
)
|
||||
|
Other
|
0.3
|
|
|
0.7
|
|
|
0.3
|
|
|
0.9
|
|
||||
|
Balance, end of period
|
$
|
463.0
|
|
|
$
|
646.7
|
|
|
$
|
463.0
|
|
|
$
|
646.7
|
|
|
Total equity
|
$
|
4,316.0
|
|
|
$
|
4,421.0
|
|
|
$
|
4,316.0
|
|
|
$
|
4,421.0
|
|
|
|
|
Cash, Cash Equivalents and Restricted Cash
|
||||||||||||||
|
|
|
March 31, 2019
|
|
March 31, 2018
|
|
September 30, 2018
|
|
September 30, 2017
|
||||||||
|
Cash and cash equivalents
|
|
$
|
492.1
|
|
|
$
|
474.8
|
|
|
$
|
452.6
|
|
|
$
|
558.4
|
|
|
Restricted cash
|
|
26.3
|
|
|
10.6
|
|
|
9.6
|
|
|
10.3
|
|
||||
|
Cash, cash equivalents and restricted cash
|
|
$
|
518.4
|
|
|
$
|
485.4
|
|
|
$
|
462.2
|
|
|
$
|
568.7
|
|
|
|
|
Three Months Ended
March 31, |
|
Six Months Ended
March 31, |
||||||||
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||
|
Denominator (thousands of shares):
|
|
|
|
|
|
|
|
|
||||
|
Weighted-average common shares outstanding — basic
|
|
174,501
|
|
|
173,570
|
|
|
174,461
|
|
|
173,617
|
|
|
Incremental shares issuable for stock options and awards (a)
|
|
2,817
|
|
|
2,780
|
|
|
2,985
|
|
|
3,029
|
|
|
Weighted-average common shares outstanding — diluted
|
|
177,318
|
|
|
176,350
|
|
|
177,446
|
|
|
176,646
|
|
|
(a)
|
For the
three and six
months ended
March 31, 2019
, there were
208
shares associated with outstanding stock option awards that were excluded from the computation of diluted earnings per share above because their effect was antidilutive. For the
three and six
months ended
March 31, 2018
, there were
2,486
shares associated with outstanding stock option awards that were excluded from the computation of diluted earnings per share above because their effect was antidilutive.
|
|
Three Months Ended March 31, 2019
|
|
Total
|
|
Eliminations
|
|
AmeriGas Propane
|
|
UGI International
|
|
Midstream & Marketing (a)
|
|
UGI Utilities (a)
|
|
Corporate & Other
|
||||||||||||||
|
Revenues from contracts with customers:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Utility:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Core Market:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Residential
|
|
$
|
240.3
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
240.3
|
|
|
$
|
—
|
|
|
Commercial & Industrial
|
|
100.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
100.7
|
|
|
—
|
|
|||||||
|
Large delivery service
|
|
44.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44.1
|
|
|
—
|
|
|||||||
|
Off-system sales and capacity releases
|
|
21.9
|
|
|
(24.5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
46.4
|
|
|
—
|
|
|||||||
|
Other (b)
|
|
(3.3
|
)
|
|
(0.8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2.5
|
)
|
|
—
|
|
|||||||
|
Total Utility
|
|
403.7
|
|
|
(25.3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
429.0
|
|
|
—
|
|
|||||||
|
Non-Utility:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
LPG:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Retail
|
|
1,405.6
|
|
|
—
|
|
|
874.6
|
|
|
531.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Wholesale
|
|
93.8
|
|
|
—
|
|
|
25.2
|
|
|
68.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Energy Marketing
|
|
552.1
|
|
|
(46.4
|
)
|
|
—
|
|
|
162.7
|
|
|
435.8
|
|
|
—
|
|
|
—
|
|
|||||||
|
Midstream:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Pipeline
|
|
22.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22.4
|
|
|
—
|
|
|
—
|
|
|||||||
|
Peaking
|
|
8.1
|
|
|
(51.7
|
)
|
|
—
|
|
|
—
|
|
|
59.8
|
|
|
—
|
|
|
—
|
|
|||||||
|
Other
|
|
0.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.7
|
|
|
—
|
|
|
—
|
|
|||||||
|
Electricity Generation
|
|
11.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11.6
|
|
|
—
|
|
|
—
|
|
|||||||
|
Other
|
|
79.5
|
|
|
(0.7
|
)
|
|
57.1
|
|
|
12.7
|
|
|
10.4
|
|
|
—
|
|
|
—
|
|
|||||||
|
Total Non-Utility
|
|
2,173.8
|
|
|
(98.8
|
)
|
|
956.9
|
|
|
775.0
|
|
|
540.7
|
|
|
—
|
|
|
—
|
|
|||||||
|
Total revenues from contracts with customers
|
|
2,577.5
|
|
|
(124.1
|
)
|
|
956.9
|
|
|
775.0
|
|
|
540.7
|
|
|
429.0
|
|
|
—
|
|
|||||||
|
Other revenues (c)
|
|
28.6
|
|
|
(0.7
|
)
|
|
14.7
|
|
|
8.2
|
|
|
1.7
|
|
|
0.6
|
|
|
4.1
|
|
|||||||
|
Total revenues
|
|
$
|
2,606.1
|
|
|
$
|
(124.8
|
)
|
|
$
|
971.6
|
|
|
$
|
783.2
|
|
|
$
|
542.4
|
|
|
$
|
429.6
|
|
|
$
|
4.1
|
|
|
Six Months Ended March 31, 2019
|
|
Total
|
|
Eliminations
|
|
AmeriGas Propane
|
|
UGI International
|
|
Midstream & Marketing (a)
|
|
UGI Utilities (a)
|
|
Corporate & Other
|
||||||||||||||
|
Revenues from contracts with customers:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Utility:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Core Market:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Residential
|
|
$
|
416.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
416.0
|
|
|
$
|
—
|
|
|
Commercial & Industrial
|
|
168.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
168.3
|
|
|
—
|
|
|||||||
|
Large delivery service
|
|
83.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
83.6
|
|
|
—
|
|
|||||||
|
Off-system sales and capacity releases
|
|
37.1
|
|
|
(47.4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
84.5
|
|
|
—
|
|
|||||||
|
Other (b)
|
|
(2.8
|
)
|
|
(1.5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1.3
|
)
|
|
—
|
|
|||||||
|
Total Utility
|
|
702.2
|
|
|
(48.9
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
751.1
|
|
|
—
|
|
|||||||
|
Non-Utility:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
LPG:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Retail
|
|
2,635.3
|
|
|
—
|
|
|
1,596.5
|
|
|
1,038.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Wholesale
|
|
153.8
|
|
|
—
|
|
|
46.2
|
|
|
107.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Energy Marketing
|
|
1,021.0
|
|
|
(93.9
|
)
|
|
—
|
|
|
305.8
|
|
|
809.1
|
|
|
—
|
|
|
—
|
|
|||||||
|
Midstream:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Pipeline
|
|
41.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
41.8
|
|
|
—
|
|
|
—
|
|
|||||||
|
Peaking
|
|
10.1
|
|
|
(90.4
|
)
|
|
—
|
|
|
—
|
|
|
100.5
|
|
|
—
|
|
|
—
|
|
|||||||
|
Other
|
|
1.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.7
|
|
|
—
|
|
|
—
|
|
|||||||
|
Electricity Generation
|
|
23.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23.3
|
|
|
—
|
|
|
—
|
|
|||||||
|
Other
|
|
163.5
|
|
|
(1.4
|
)
|
|
117.7
|
|
|
25.1
|
|
|
22.1
|
|
|
—
|
|
|
—
|
|
|||||||
|
Total Non-Utility
|
|
4,050.5
|
|
|
(185.7
|
)
|
|
1,760.4
|
|
|
1,477.3
|
|
|
998.5
|
|
|
—
|
|
|
—
|
|
|||||||
|
Total revenues from contracts with customers
|
|
4,752.7
|
|
|
(234.6
|
)
|
|
1,760.4
|
|
|
1,477.3
|
|
|
998.5
|
|
|
751.1
|
|
|
—
|
|
|||||||
|
Other revenues (c)
|
|
53.6
|
|
|
(1.8
|
)
|
|
31.4
|
|
|
16.6
|
|
|
3.3
|
|
|
1.2
|
|
|
2.9
|
|
|||||||
|
Total revenues
|
|
$
|
4,806.3
|
|
|
$
|
(236.4
|
)
|
|
$
|
1,791.8
|
|
|
$
|
1,493.9
|
|
|
$
|
1,001.8
|
|
|
$
|
752.3
|
|
|
$
|
2.9
|
|
|
(a)
|
Includes intersegment revenues principally among Midstream & Marketing, UGI Utilities and AmeriGas Propane.
|
|
(b)
|
UGI Utilities includes unallocated negative surcharge revenue of
$(10.5)
and
$(14.6)
for the three and
six
months ended
March 31, 2019
, respectively, as a result of a PAPUC Order issued May 17, 2018, related to the TCJA (see
Note 8
).
|
|
(c)
|
Primarily represents revenues from tank rentals at AmeriGas Propane and UGI International, revenues from certain gathering assets at Midstream & Marketing, and gains and losses on commodity derivative instruments not associated with current-period transactions reflected in Corporate & Other, none of which are within the scope of ASC 606 and are accounted for in accordance with other GAAP.
|
|
|
|
March 31,
2019 |
|
September 30,
2018 |
|
March 31,
2018 |
||||||
|
Non-utility LPG and natural gas
|
|
$
|
159.7
|
|
|
$
|
231.7
|
|
|
$
|
163.0
|
|
|
Gas Utility natural gas
|
|
3.4
|
|
|
37.3
|
|
|
3.5
|
|
|||
|
Materials, supplies and other
|
|
58.9
|
|
|
49.2
|
|
|
61.8
|
|
|||
|
Total inventories
|
|
$
|
222.0
|
|
|
$
|
318.2
|
|
|
$
|
228.3
|
|
|
|
|
March 31,
2019 |
|
September 30,
2018 |
|
March 31,
2018 |
||||||
|
Goodwill (not subject to amortization)
|
|
$
|
3,147.8
|
|
|
$
|
3,160.4
|
|
|
$
|
3,218.1
|
|
|
Intangible assets:
|
|
|
|
|
|
|
||||||
|
Customer relationships, noncompete agreements and other
|
|
$
|
837.3
|
|
|
$
|
848.6
|
|
|
$
|
867.0
|
|
|
Trademarks and tradenames
|
|
16.5
|
|
|
7.9
|
|
|
—
|
|
|||
|
Accumulated amortization
|
|
(416.3
|
)
|
|
(393.2
|
)
|
|
(376.2
|
)
|
|||
|
Intangible assets, net (definite-lived)
|
|
437.5
|
|
|
463.3
|
|
|
490.8
|
|
|||
|
Trademarks and tradenames (indefinite-lived)
|
|
50.8
|
|
|
50.3
|
|
|
136.3
|
|
|||
|
Total intangible assets, net
|
|
$
|
488.3
|
|
|
$
|
513.6
|
|
|
$
|
627.1
|
|
|
|
|
March 31,
2019 |
|
September 30,
2018 |
|
March 31,
2018 |
||||||
|
Regulatory assets:
|
|
|
|
|
|
|
||||||
|
Income taxes recoverable
|
|
$
|
120.3
|
|
|
$
|
110.1
|
|
|
$
|
128.3
|
|
|
Underfunded pension and postretirement plans
|
|
83.6
|
|
|
87.1
|
|
|
135.3
|
|
|||
|
Environmental costs
|
|
58.8
|
|
|
58.8
|
|
|
59.8
|
|
|||
|
Removal costs, net
|
|
30.1
|
|
|
32.0
|
|
|
30.5
|
|
|||
|
Other
|
|
6.5
|
|
|
13.0
|
|
|
7.7
|
|
|||
|
Total regulatory assets
|
|
$
|
299.3
|
|
|
$
|
301.0
|
|
|
$
|
361.6
|
|
|
Regulatory liabilities (a):
|
|
|
|
|
|
|
||||||
|
Postretirement benefits
|
|
$
|
16.9
|
|
|
$
|
17.8
|
|
|
$
|
17.1
|
|
|
Deferred fuel and power refunds
|
|
17.7
|
|
|
36.7
|
|
|
35.3
|
|
|||
|
State tax benefits — distribution system repairs
|
|
24.3
|
|
|
22.6
|
|
|
19.9
|
|
|||
|
PAPUC temporary rates order
|
|
25.1
|
|
|
24.4
|
|
|
—
|
|
|||
|
Excess federal deferred income taxes
|
|
276.7
|
|
|
285.2
|
|
|
301.2
|
|
|||
|
Other
|
|
18.8
|
|
|
3.5
|
|
|
7.2
|
|
|||
|
Total regulatory liabilities
|
|
$
|
379.5
|
|
|
$
|
390.2
|
|
|
$
|
380.7
|
|
|
(a)
|
Regulatory liabilities are included in “
Other current liabilities
” and “
Other noncurrent liabilities
” on the Condensed Consolidated Balance Sheets.
|
|
|
|
Six Months Ended March 31,
|
||||||
|
|
|
2019
|
|
2018
|
||||
|
Trade receivables transferred to ESFC during the period
|
|
$
|
884.8
|
|
|
$
|
806.9
|
|
|
ESFC trade receivables sold to the bank during the period
|
|
$
|
41.0
|
|
|
$
|
128.0
|
|
|
|
|
March 31, 2019
|
|
September 30, 2018
|
|
March 31, 2018
|
||||||
|
ESFC trade receivables - end of period (a)
|
|
$
|
117.0
|
|
|
$
|
65.0
|
|
|
$
|
99.6
|
|
|
(a)
|
At
March 31, 2019
, there were
no
ESFC trade receivables sold to the bank. At
September 30, 2018
and
March 31, 2018
, the amounts of ESFC trade receivables sold to the bank were
$2.0
and
$10.0
, respectively. Amounts sold to the bank are reflected as “
Short-term borrowings
” on the Condensed Consolidated Balance Sheets.
|
|
|
|
Pension Benefits
|
|
Other Postretirement Benefits
|
||||||||||||
|
Three Months Ended March 31,
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
Service cost
|
|
$
|
2.6
|
|
|
$
|
2.8
|
|
|
$
|
0.1
|
|
|
$
|
0.2
|
|
|
Interest cost
|
|
6.8
|
|
|
6.5
|
|
|
0.2
|
|
|
0.2
|
|
||||
|
Expected return on assets
|
|
(9.1
|
)
|
|
(8.6
|
)
|
|
(0.2
|
)
|
|
(0.2
|
)
|
||||
|
Amortization of:
|
|
|
|
|
|
|
|
|
||||||||
|
Prior service cost (benefit)
|
|
—
|
|
|
0.1
|
|
|
(0.2
|
)
|
|
—
|
|
||||
|
Actuarial loss
|
|
2.0
|
|
|
3.3
|
|
|
—
|
|
|
—
|
|
||||
|
Net benefit cost (benefit)
|
|
2.3
|
|
|
4.1
|
|
|
(0.1
|
)
|
|
0.2
|
|
||||
|
Change in associated regulatory liabilities
|
|
—
|
|
|
—
|
|
|
(0.4
|
)
|
|
(0.1
|
)
|
||||
|
Net benefit cost (benefit) after change in regulatory liabilities
|
|
$
|
2.3
|
|
|
$
|
4.1
|
|
|
$
|
(0.5
|
)
|
|
$
|
0.1
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Pension Benefits
|
|
Other Postretirement Benefits
|
||||||||||||
|
Six Months Ended March 31,
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
Service cost
|
|
$
|
5.1
|
|
|
$
|
5.6
|
|
|
$
|
0.1
|
|
|
$
|
0.4
|
|
|
Interest cost
|
|
13.6
|
|
|
13.0
|
|
|
0.4
|
|
|
0.4
|
|
||||
|
Expected return on assets
|
|
(18.1
|
)
|
|
(17.2
|
)
|
|
(0.4
|
)
|
|
(0.4
|
)
|
||||
|
Amortization of:
|
|
|
|
|
|
|
|
|
||||||||
|
Prior service cost (benefit)
|
|
0.1
|
|
|
0.2
|
|
|
(0.3
|
)
|
|
(0.1
|
)
|
||||
|
Actuarial loss
|
|
3.9
|
|
|
6.6
|
|
|
—
|
|
|
—
|
|
||||
|
Net benefit cost (benefit)
|
|
4.6
|
|
|
8.2
|
|
|
(0.2
|
)
|
|
0.3
|
|
||||
|
Change in associated regulatory liabilities
|
|
—
|
|
|
—
|
|
|
(0.7
|
)
|
|
(0.2
|
)
|
||||
|
Net benefit cost (benefit) after change in regulatory liabilities
|
|
$
|
4.6
|
|
|
$
|
8.2
|
|
|
$
|
(0.9
|
)
|
|
$
|
0.1
|
|
|
|
|
Asset (Liability)
|
||||||||||||||
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
March 31, 2019:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Commodity contracts
|
|
$
|
33.3
|
|
|
$
|
27.7
|
|
|
$
|
—
|
|
|
$
|
61.0
|
|
|
Foreign currency contracts
|
|
$
|
—
|
|
|
$
|
29.8
|
|
|
$
|
—
|
|
|
$
|
29.8
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Commodity contracts
|
|
$
|
(17.0
|
)
|
|
$
|
(55.7
|
)
|
|
$
|
—
|
|
|
$
|
(72.7
|
)
|
|
Foreign currency contracts
|
|
$
|
—
|
|
|
$
|
(4.9
|
)
|
|
$
|
—
|
|
|
$
|
(4.9
|
)
|
|
Interest rate contracts
|
|
$
|
—
|
|
|
$
|
(5.7
|
)
|
|
$
|
—
|
|
|
$
|
(5.7
|
)
|
|
Non-qualified supplemental postretirement grantor trust investments (a)
|
|
$
|
40.2
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
40.2
|
|
|
September 30, 2018:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Commodity contracts
|
|
$
|
93.5
|
|
|
$
|
117.5
|
|
|
$
|
—
|
|
|
$
|
211.0
|
|
|
Foreign currency contracts
|
|
$
|
—
|
|
|
$
|
20.6
|
|
|
$
|
—
|
|
|
$
|
20.6
|
|
|
Cross-currency contracts
|
|
$
|
—
|
|
|
$
|
0.9
|
|
|
$
|
—
|
|
|
$
|
0.9
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Commodity contracts
|
|
$
|
(33.6
|
)
|
|
$
|
(9.8
|
)
|
|
$
|
—
|
|
|
$
|
(43.4
|
)
|
|
Foreign currency contracts
|
|
$
|
—
|
|
|
$
|
(14.4
|
)
|
|
$
|
—
|
|
|
$
|
(14.4
|
)
|
|
Interest rate contracts
|
|
$
|
—
|
|
|
$
|
(1.0
|
)
|
|
$
|
—
|
|
|
$
|
(1.0
|
)
|
|
Non-qualified supplemental postretirement grantor trust investments (a)
|
|
$
|
40.8
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
40.8
|
|
|
March 31, 2018:
|
|
|
|
|
|
|
|
|
||||||||
|
Derivative instruments:
|
|
|
|
|
|
|
|
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
||||||||
|
Commodity contracts
|
|
$
|
39.6
|
|
|
$
|
27.0
|
|
|
$
|
—
|
|
|
$
|
66.6
|
|
|
Foreign currency contracts
|
|
$
|
—
|
|
|
$
|
13.9
|
|
|
$
|
—
|
|
|
$
|
13.9
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
Commodity contracts
|
|
$
|
(24.3
|
)
|
|
$
|
(13.5
|
)
|
|
$
|
—
|
|
|
$
|
(37.8
|
)
|
|
Foreign currency contracts
|
|
$
|
—
|
|
|
$
|
(43.5
|
)
|
|
$
|
—
|
|
|
$
|
(43.5
|
)
|
|
Interest rate contracts
|
|
$
|
—
|
|
|
$
|
(1.9
|
)
|
|
$
|
—
|
|
|
$
|
(1.9
|
)
|
|
Cross-currency contracts
|
|
$
|
—
|
|
|
$
|
(2.2
|
)
|
|
$
|
—
|
|
|
$
|
(2.2
|
)
|
|
Non-qualified supplemental postretirement grantor trust investments (a)
|
|
$
|
37.9
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
37.9
|
|
|
(a)
|
Consists primarily of mutual fund investments held in grantor trusts associated with non-qualified supplemental retirement plans (see
Note 12
.)
|
|
|
March 31, 2019
|
|
September 30, 2018
|
|
March 31, 2018
|
||||||
|
Carrying amount
|
$
|
4,341.2
|
|
|
$
|
4,199.4
|
|
|
$
|
4,316.4
|
|
|
Estimated fair value
|
$
|
4,380.4
|
|
|
$
|
4,150.3
|
|
|
$
|
4,287.3
|
|
|
|
|
|
|
|
|
Notional Amounts
(in millions)
|
||||||||||
|
Type
|
|
Units
|
|
Settlements Extending Through
|
|
March 31, 2019
|
|
September 30, 2018
|
|
March 31, 2018
|
||||||
|
Commodity Price Risk:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Regulated Utility Operations
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Gas Utility NYMEX natural gas futures and option contracts
|
|
Dekatherms
|
|
March 2020
|
|
11.6
|
|
|
23.2
|
|
|
12.7
|
|
|||
|
FTRs contracts
|
|
Kilowatt hours
|
|
N/A
|
|
—
|
|
|
—
|
|
|
25.5
|
|
|||
|
Non-utility Operations
|
|
|
|
|
|
|
|
|
|
|
||||||
|
LPG swaps
|
|
Gallons
|
|
March 2021
|
|
369.2
|
|
|
394.3
|
|
|
229.2
|
|
|||
|
Natural gas futures, forward and pipeline contracts
|
|
Dekatherms
|
|
January 2024
|
|
213.7
|
|
|
159.7
|
|
|
128.9
|
|
|||
|
Natural gas basis swap contracts
|
|
Dekatherms
|
|
March 2023
|
|
84.0
|
|
|
54.4
|
|
|
74.1
|
|
|||
|
NYMEX natural gas storage
|
|
Dekatherms
|
|
March 2020
|
|
0.3
|
|
|
1.8
|
|
|
0.9
|
|
|||
|
NYMEX propane storage
|
|
Gallons
|
|
April 2019
|
|
0.1
|
|
|
0.6
|
|
|
—
|
|
|||
|
Electricity long forward and futures contracts
|
|
Kilowatt hours
|
|
May 2022
|
|
3,685.0
|
|
|
4,307.6
|
|
|
4,184.1
|
|
|||
|
Electricity short forward and futures contracts
|
|
Kilowatt hours
|
|
May 2022
|
|
265.0
|
|
|
359.3
|
|
|
490.9
|
|
|||
|
Interest Rate Risk:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest rate swaps
|
|
Euro
|
|
October 2022
|
|
€
|
300.0
|
|
|
€
|
585.8
|
|
|
€
|
645.8
|
|
|
Interest rate swaps
|
|
USD
|
|
July 2022
|
|
$
|
114.1
|
|
|
$
|
114.1
|
|
|
$
|
—
|
|
|
Foreign Currency Exchange Rate Risk:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Forward foreign currency exchange contracts
|
|
USD
|
|
September 2021
|
|
$
|
299.1
|
|
|
$
|
512.2
|
|
|
$
|
496.2
|
|
|
Forward foreign currency exchange contracts
|
|
Euro
|
|
October 2024
|
|
€
|
172.8
|
|
|
€
|
—
|
|
|
€
|
—
|
|
|
Cross-currency contracts
|
|
USD
|
|
N/A
|
|
$
|
—
|
|
|
$
|
49.9
|
|
|
$
|
49.9
|
|
|
|
|
March 31,
2019 |
|
September 30,
2018 |
|
March 31,
2018 |
||||||
|
Derivative assets:
|
|
|
|
|
|
|
||||||
|
Derivatives designated as hedging instruments:
|
|
|
|
|
|
|
||||||
|
Foreign currency contracts
|
|
$
|
7.1
|
|
|
$
|
1.5
|
|
|
$
|
0.3
|
|
|
Cross-currency contracts
|
|
—
|
|
|
0.9
|
|
|
—
|
|
|||
|
|
|
7.1
|
|
|
2.4
|
|
|
0.3
|
|
|||
|
Derivatives subject to PGC and DS mechanisms:
|
|
|
|
|
|
|
||||||
|
Commodity contracts
|
|
1.3
|
|
|
3.0
|
|
|
0.9
|
|
|||
|
Derivatives not designated as hedging instruments:
|
|
|
|
|
|
|
||||||
|
Commodity contracts
|
|
59.7
|
|
|
208.0
|
|
|
65.7
|
|
|||
|
Foreign currency contracts
|
|
22.7
|
|
|
19.1
|
|
|
13.6
|
|
|||
|
|
|
82.4
|
|
|
227.1
|
|
|
79.3
|
|
|||
|
Total derivative assets — gross
|
|
90.8
|
|
|
232.5
|
|
|
80.5
|
|
|||
|
Gross amounts offset in the balance sheet
|
|
(35.8
|
)
|
|
(34.3
|
)
|
|
(31.5
|
)
|
|||
|
Cash collateral received
|
|
—
|
|
|
(12.2
|
)
|
|
(0.4
|
)
|
|||
|
Total derivative assets — net
|
|
$
|
55.0
|
|
|
$
|
186.0
|
|
|
$
|
48.6
|
|
|
Derivative liabilities:
|
|
|
|
|
|
|
||||||
|
Derivatives designated as hedging instruments:
|
|
|
|
|
|
|
||||||
|
Foreign currency contracts
|
|
$
|
—
|
|
|
$
|
(0.4
|
)
|
|
$
|
(4.0
|
)
|
|
Cross-currency contracts
|
|
—
|
|
|
—
|
|
|
(2.2
|
)
|
|||
|
Interest rate contracts
|
|
(5.7
|
)
|
|
(1.0
|
)
|
|
(1.9
|
)
|
|||
|
|
|
(5.7
|
)
|
|
(1.4
|
)
|
|
(8.1
|
)
|
|||
|
Derivatives subject to PGC and DS mechanisms:
|
|
|
|
|
|
|
||||||
|
Commodity contracts
|
|
(0.2
|
)
|
|
(0.1
|
)
|
|
(0.6
|
)
|
|||
|
Derivatives not designated as hedging instruments:
|
|
|
|
|
|
|
||||||
|
Commodity contracts
|
|
(72.5
|
)
|
|
(43.3
|
)
|
|
(37.2
|
)
|
|||
|
Foreign currency contracts
|
|
(4.9
|
)
|
|
(14.0
|
)
|
|
(39.5
|
)
|
|||
|
|
|
(77.4
|
)
|
|
(57.3
|
)
|
|
(76.7
|
)
|
|||
|
Total derivative liabilities — gross
|
|
(83.3
|
)
|
|
(58.8
|
)
|
|
(85.4
|
)
|
|||
|
Gross amounts offset in the balance sheet
|
|
35.8
|
|
|
34.3
|
|
|
31.5
|
|
|||
|
Total derivative liabilities — net
|
|
$
|
(47.5
|
)
|
|
$
|
(24.5
|
)
|
|
$
|
(53.9
|
)
|
|
Three Months Ended March 31,:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Gain (Loss)
Recognized in AOCI |
|
Gain (Loss)
Reclassified from AOCI into Income |
|
Location of Gain (Loss) Reclassified from
AOCI into Income |
||||||||||||
|
Cash Flow Hedges:
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
|||||||||
|
Foreign currency contracts
|
|
$
|
0.2
|
|
|
$
|
(3.1
|
)
|
|
$
|
1.3
|
|
|
$
|
(3.9
|
)
|
|
Cost of sales
|
|
Cross-currency contracts
|
|
—
|
|
|
0.3
|
|
|
—
|
|
|
0.3
|
|
|
Interest expense/other operating income, net
|
||||
|
Interest rate contracts
|
|
(2.4
|
)
|
|
0.5
|
|
|
(1.3
|
)
|
|
(0.7
|
)
|
|
Interest expense
|
||||
|
Total
|
|
$
|
(2.2
|
)
|
|
$
|
(2.3
|
)
|
|
$
|
—
|
|
|
$
|
(4.3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net Investment Hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency contracts
|
|
$
|
5.9
|
|
|
$
|
—
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Gain (Loss)
Recognized in Income |
|
Location of Gain (Loss)
Recognized in Income |
|
|
||||||||||||
|
Derivatives Not Designated as Hedging Instruments:
|
|
2019
|
|
2018
|
|
|
|
|||||||||||
|
Commodity contracts
|
|
$
|
(26.2
|
)
|
|
$
|
(41.8
|
)
|
|
Cost of sales
|
|
|
||||||
|
Commodity contracts
|
|
4.6
|
|
|
(0.2
|
)
|
|
Revenues
|
|
|
||||||||
|
Commodity contracts
|
|
0.1
|
|
|
0.1
|
|
|
Operating and administrative expenses
|
|
|
||||||||
|
Foreign currency contracts
|
|
7.8
|
|
|
(11.0
|
)
|
|
Other non-operating income (expense), net
|
|
|
||||||||
|
Total
|
|
$
|
(13.7
|
)
|
|
$
|
(52.9
|
)
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Six Months Ended March 31,:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Gain (Loss)
Recognized in AOCI |
|
Gain (Loss)
Reclassified from AOCI into Income |
|
Location of Gain (Loss) Reclassified from
AOCI into Income |
||||||||||||
|
Cash Flow Hedges:
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
|||||||||
|
Foreign currency contracts
|
|
$
|
1.2
|
|
|
$
|
(4.5
|
)
|
|
$
|
2.1
|
|
|
$
|
(3.1
|
)
|
|
Cost of sales
|
|
Cross-currency contracts
|
|
(0.1
|
)
|
|
0.4
|
|
|
(0.3
|
)
|
|
0.5
|
|
|
Interest expense/other operating income, net
|
||||
|
Interest rate contracts
|
|
(5.2
|
)
|
|
1.2
|
|
|
(2.8
|
)
|
|
(1.2
|
)
|
|
Interest expense
|
||||
|
Total
|
|
$
|
(4.1
|
)
|
|
$
|
(2.9
|
)
|
|
$
|
(1.0
|
)
|
|
$
|
(3.8
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net Investment Hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency contracts
|
|
$
|
6.8
|
|
|
$
|
—
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Gain (Loss)
Recognized in Income |
|
Location of Gain (Loss)
Recognized in Income |
|
|
||||||||||||
|
Derivatives Not Designated as Hedging Instruments:
|
|
2019
|
|
2018
|
|
|
|
|||||||||||
|
Commodity contracts
|
|
$
|
(185.9
|
)
|
|
$
|
(17.4
|
)
|
|
Cost of sales
|
|
|
||||||
|
Commodity contracts
|
|
1.8
|
|
|
(1.5
|
)
|
|
Revenues
|
|
|
||||||||
|
Commodity contracts
|
|
(0.3
|
)
|
|
0.2
|
|
|
Operating and administrative expenses
|
|
|
||||||||
|
Foreign currency contracts
|
|
16.7
|
|
|
(15.8
|
)
|
|
Other non-operating income (expense), net
|
|
|
||||||||
|
Total
|
|
$
|
(167.7
|
)
|
|
$
|
(34.5
|
)
|
|
|
|
|
|
|
||||
|
Three Months Ended March 31, 2019
|
|
Postretirement Benefit Plans
|
|
Derivative Instruments
|
|
Foreign Currency
|
|
Total
|
||||||||
|
AOCI — December 31, 2018
|
|
$
|
(13.6
|
)
|
|
$
|
(20.6
|
)
|
|
$
|
(98.9
|
)
|
|
$
|
(133.1
|
)
|
|
Other comprehensive loss before reclassification adjustments (after-tax)
|
|
—
|
|
|
(1.2
|
)
|
|
(26.8
|
)
|
|
(28.0
|
)
|
||||
|
Amounts reclassified from AOCI:
|
|
|
|
|
|
|
|
|
||||||||
|
Reclassification adjustments (pre-tax)
|
|
0.4
|
|
|
—
|
|
|
—
|
|
|
0.4
|
|
||||
|
Reclassification adjustments tax benefit
|
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
||||
|
Reclassification adjustments (after-tax)
|
|
0.3
|
|
|
—
|
|
|
—
|
|
|
0.3
|
|
||||
|
Other comprehensive income (loss) attributable to UGI
|
|
0.3
|
|
|
(1.2
|
)
|
|
(26.8
|
)
|
|
(27.7
|
)
|
||||
|
AOCI — March 31, 2019
|
|
$
|
(13.3
|
)
|
|
$
|
(21.8
|
)
|
|
$
|
(125.7
|
)
|
|
$
|
(160.8
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended March 31, 2018
|
|
Postretirement Benefit Plans
|
|
Derivative Instruments
|
|
Foreign Currency
|
|
Total
|
||||||||
|
AOCI — December 31, 2017
|
|
$
|
(18.8
|
)
|
|
$
|
(22.2
|
)
|
|
$
|
(30.5
|
)
|
|
$
|
(71.5
|
)
|
|
Other comprehensive (loss) income before reclassification adjustments (after-tax)
|
|
—
|
|
|
(1.6
|
)
|
|
35.9
|
|
|
34.3
|
|
||||
|
Amounts reclassified from AOCI:
|
|
|
|
|
|
|
|
|
||||||||
|
Reclassification adjustments (pre-tax)
|
|
0.4
|
|
|
4.3
|
|
|
—
|
|
|
4.7
|
|
||||
|
Reclassification adjustments tax benefit
|
|
(0.1
|
)
|
|
(1.5
|
)
|
|
—
|
|
|
(1.6
|
)
|
||||
|
Reclassification adjustments (after-tax)
|
|
0.3
|
|
|
2.8
|
|
|
—
|
|
|
3.1
|
|
||||
|
Other comprehensive income attributable to UGI
|
|
0.3
|
|
|
1.2
|
|
|
35.9
|
|
|
37.4
|
|
||||
|
AOCI — March 31, 2018
|
|
$
|
(18.5
|
)
|
|
$
|
(21.0
|
)
|
|
$
|
5.4
|
|
|
$
|
(34.1
|
)
|
|
Six Months Ended March 31, 2019
|
|
Postretirement Benefit Plans
|
|
Derivative Instruments
|
|
Foreign Currency
|
|
Total
|
||||||||
|
AOCI — September 30, 2018
|
|
$
|
(11.0
|
)
|
|
$
|
(16.1
|
)
|
|
$
|
(83.3
|
)
|
|
$
|
(110.4
|
)
|
|
Other comprehensive loss before reclassification adjustments (after-tax)
|
|
—
|
|
|
(2.7
|
)
|
|
(42.4
|
)
|
|
(45.1
|
)
|
||||
|
Amounts reclassified from AOCI:
|
|
|
|
|
|
|
|
|
||||||||
|
Reclassification adjustments (pre-tax)
|
|
0.8
|
|
|
1.0
|
|
|
—
|
|
|
1.8
|
|
||||
|
Reclassification adjustments tax benefit
|
|
(0.2
|
)
|
|
(0.3
|
)
|
|
—
|
|
|
(0.5
|
)
|
||||
|
Reclassification adjustments (after-tax)
|
|
0.6
|
|
|
0.7
|
|
|
—
|
|
|
1.3
|
|
||||
|
Other comprehensive income (loss) attributable to UGI
|
|
0.6
|
|
|
(2.0
|
)
|
|
(42.4
|
)
|
|
(43.8
|
)
|
||||
|
Reclassification of stranded income tax effects related to TCJA
|
|
(2.9
|
)
|
|
(3.7
|
)
|
|
—
|
|
|
(6.6
|
)
|
||||
|
AOCI — March 31, 2019
|
|
$
|
(13.3
|
)
|
|
$
|
(21.8
|
)
|
|
$
|
(125.7
|
)
|
|
$
|
(160.8
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Six Months Ended March 31, 2018
|
|
Postretirement Benefit Plans
|
|
Derivative Instruments
|
|
Foreign Currency
|
|
Total
|
||||||||
|
AOCI — September 30, 2017
|
|
$
|
(19.2
|
)
|
|
$
|
(21.4
|
)
|
|
$
|
(52.8
|
)
|
|
$
|
(93.4
|
)
|
|
Other comprehensive (loss) income before reclassification adjustments (after-tax)
|
|
—
|
|
|
(2.0
|
)
|
|
58.2
|
|
|
56.2
|
|
||||
|
Amounts reclassified from AOCI:
|
|
|
|
|
|
|
|
|
||||||||
|
Reclassification adjustments (pre-tax)
|
|
1.0
|
|
|
3.8
|
|
|
—
|
|
|
4.8
|
|
||||
|
Reclassification adjustments tax benefit
|
|
(0.3
|
)
|
|
(1.4
|
)
|
|
—
|
|
|
(1.7
|
)
|
||||
|
Reclassification adjustments (after-tax)
|
|
0.7
|
|
|
2.4
|
|
|
—
|
|
|
3.1
|
|
||||
|
Other comprehensive income attributable to UGI
|
|
0.7
|
|
|
0.4
|
|
|
58.2
|
|
|
59.3
|
|
||||
|
AOCI — March 31, 2018
|
|
$
|
(18.5
|
)
|
|
$
|
(21.0
|
)
|
|
$
|
5.4
|
|
|
$
|
(34.1
|
)
|
|
Three Months Ended March 31, 2019
|
|
Total
|
|
Eliminations
|
|
AmeriGas
Propane
|
|
UGI International
|
|
Midstream & Marketing
|
|
UGI
Utilities |
|
Corporate
& Other (b)
|
||||||||||||||
|
Revenues
|
|
$
|
2,606.1
|
|
|
$
|
—
|
|
|
$
|
971.6
|
|
|
$
|
783.2
|
|
|
$
|
443.6
|
|
|
$
|
404.3
|
|
|
$
|
3.4
|
|
|
Intersegment revenues
|
|
$
|
—
|
|
|
$
|
(124.8
|
)
|
(c)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
98.8
|
|
|
$
|
25.3
|
|
|
$
|
0.7
|
|
|
Cost of sales
|
|
$
|
1,426.9
|
|
|
$
|
(123.6
|
)
|
(c)
|
$
|
435.2
|
|
|
$
|
444.7
|
|
|
$
|
449.3
|
|
|
$
|
218.0
|
|
|
$
|
3.3
|
|
|
Segment profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Operating income (loss)
|
|
$
|
538.8
|
|
|
$
|
(0.4
|
)
|
|
$
|
246.4
|
|
|
$
|
126.9
|
|
|
$
|
51.3
|
|
|
$
|
119.9
|
|
|
$
|
(5.3
|
)
|
|
Income from equity investees
|
|
1.6
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|
1.5
|
|
(d)
|
—
|
|
|
—
|
|
|||||||
|
Other non-operating income, net
|
|
7.9
|
|
|
—
|
|
|
—
|
|
|
3.1
|
|
|
—
|
|
|
0.4
|
|
|
4.4
|
|
|||||||
|
Interest expense
|
|
(61.0
|
)
|
|
—
|
|
|
(42.2
|
)
|
|
(6.1
|
)
|
|
(0.5
|
)
|
|
(12.2
|
)
|
|
—
|
|
|||||||
|
Income (loss) before income taxes
|
|
$
|
487.3
|
|
|
$
|
(0.4
|
)
|
|
$
|
204.2
|
|
|
$
|
124.0
|
|
|
$
|
52.3
|
|
|
$
|
108.1
|
|
|
$
|
(0.9
|
)
|
|
Partnership Adjusted EBITDA (a)
|
|
|
|
|
|
$
|
290.3
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Noncontrolling interests’ net income
|
|
$
|
151.3
|
|
|
$
|
—
|
|
|
$
|
138.7
|
|
|
$
|
0.2
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12.4
|
|
|
Depreciation and amortization
|
|
$
|
108.9
|
|
|
$
|
(0.1
|
)
|
|
$
|
44.3
|
|
|
$
|
30.6
|
|
|
$
|
11.5
|
|
|
$
|
22.3
|
|
|
$
|
0.3
|
|
|
Capital expenditures (including the effects of accruals)
|
|
$
|
151.2
|
|
|
$
|
—
|
|
|
$
|
25.8
|
|
|
$
|
22.1
|
|
|
$
|
32.3
|
|
|
$
|
70.8
|
|
|
$
|
0.2
|
|
|
Three Months Ended March 31, 2018
|
|
Total
|
|
Eliminations
|
|
AmeriGas
Propane
|
|
UGI International
|
|
Midstream & Marketing
|
|
UGI
Utilities |
|
Corporate
& Other (b)
|
||||||||||||||
|
Revenues
|
|
$
|
2,812.0
|
|
|
$
|
—
|
|
|
$
|
1,040.3
|
|
|
$
|
909.6
|
|
|
$
|
436.2
|
|
|
$
|
424.6
|
|
|
$
|
1.3
|
|
|
Intersegment revenues
|
|
$
|
—
|
|
|
$
|
(188.9
|
)
|
(c)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
129.0
|
|
|
$
|
58.7
|
|
|
$
|
1.2
|
|
|
Cost of sales
|
|
$
|
1,560.2
|
|
|
$
|
(187.9
|
)
|
(c)
|
$
|
483.7
|
|
|
$
|
541.1
|
|
|
$
|
418.6
|
|
|
$
|
257.3
|
|
|
$
|
47.4
|
|
|
Segment profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Operating income (loss) (e)
|
|
$
|
591.0
|
|
|
$
|
0.3
|
|
|
$
|
266.6
|
|
|
$
|
132.0
|
|
|
$
|
107.6
|
|
|
$
|
135.7
|
|
|
$
|
(51.2
|
)
|
|
Income (loss) from equity investees
|
|
0.7
|
|
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|
0.8
|
|
(d)
|
—
|
|
|
—
|
|
|||||||
|
Other non-operating expense, net (e)
|
|
(12.5
|
)
|
|
—
|
|
|
—
|
|
|
(9.2
|
)
|
|
(0.1
|
)
|
|
(0.6
|
)
|
|
(2.6
|
)
|
|||||||
|
Interest expense
|
|
(58.1
|
)
|
|
—
|
|
|
(41.0
|
)
|
|
(5.2
|
)
|
|
(0.7
|
)
|
|
(11.1
|
)
|
|
(0.1
|
)
|
|||||||
|
Income (loss) before income taxes
|
|
$
|
521.1
|
|
|
$
|
0.3
|
|
|
$
|
225.6
|
|
|
$
|
117.5
|
|
|
$
|
107.6
|
|
|
$
|
124.0
|
|
|
$
|
(53.9
|
)
|
|
Partnership Adjusted EBITDA (a)
|
|
|
|
|
|
$
|
309.5
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Noncontrolling interests’ net income (loss)
|
|
$
|
131.7
|
|
|
$
|
—
|
|
|
$
|
155.7
|
|
|
$
|
(1.2
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(22.8
|
)
|
|
Depreciation and amortization
|
|
$
|
112.2
|
|
|
$
|
(0.1
|
)
|
|
$
|
45.2
|
|
|
$
|
34.9
|
|
|
$
|
10.8
|
|
|
$
|
21.1
|
|
|
$
|
0.3
|
|
|
Capital expenditures (including the effects of accruals)
|
|
$
|
110.1
|
|
|
$
|
—
|
|
|
$
|
23.6
|
|
|
$
|
26.1
|
|
|
$
|
4.3
|
|
|
$
|
55.1
|
|
|
$
|
1.0
|
|
|
Six Months Ended March 31, 2019
|
|
Total
|
|
Eliminations
|
|
AmeriGas
Propane |
|
UGI International
|
|
Midstream & Marketing
|
|
UGI
Utilities |
|
Corporate
& Other (b) |
||||||||||||||
|
Revenues
|
|
$
|
4,806.3
|
|
|
$
|
—
|
|
|
$
|
1,791.8
|
|
|
$
|
1,493.9
|
|
|
$
|
816.1
|
|
|
$
|
703.4
|
|
|
$
|
1.1
|
|
|
Intersegment revenues
|
|
$
|
—
|
|
|
$
|
(236.4
|
)
|
(c)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
185.7
|
|
|
$
|
48.9
|
|
|
$
|
1.8
|
|
|
Cost of sales
|
|
$
|
2,851.9
|
|
|
$
|
(234.4
|
)
|
(c)
|
$
|
813.7
|
|
|
$
|
893.3
|
|
|
$
|
826.8
|
|
|
$
|
377.5
|
|
|
$
|
175.0
|
|
|
Segment profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Operating income (loss)
|
|
$
|
706.5
|
|
|
$
|
—
|
|
|
$
|
413.0
|
|
|
$
|
185.2
|
|
|
$
|
92.4
|
|
|
$
|
196.9
|
|
|
$
|
(181.0
|
)
|
|
Income from equity investees
|
|
3.1
|
|
|
—
|
|
|
—
|
|
|
0.1
|
|
|
3.0
|
|
(d)
|
—
|
|
|
—
|
|
|||||||
|
Loss on extinguishments of debt
|
|
(6.1
|
)
|
|
—
|
|
|
—
|
|
|
(6.1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Other non-operating income, net
|
|
16.9
|
|
|
—
|
|
|
—
|
|
|
3.8
|
|
|
—
|
|
|
0.8
|
|
|
12.3
|
|
|||||||
|
Interest expense
|
|
(121.2
|
)
|
|
—
|
|
|
(84.6
|
)
|
|
(11.5
|
)
|
|
(1.0
|
)
|
|
(23.9
|
)
|
|
(0.2
|
)
|
|||||||
|
Income (loss) before income taxes
|
|
$
|
599.2
|
|
|
$
|
—
|
|
|
$
|
328.4
|
|
|
$
|
171.5
|
|
|
$
|
94.4
|
|
|
$
|
173.8
|
|
|
$
|
(168.9
|
)
|
|
Partnership Adjusted EBITDA (a)
|
|
|
|
|
|
$
|
500.9
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Noncontrolling interests’ net income (loss)
|
|
$
|
175.6
|
|
|
$
|
—
|
|
|
$
|
220.2
|
|
|
$
|
0.3
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(44.9
|
)
|
|
Depreciation and amortization
|
|
$
|
220.1
|
|
|
$
|
(0.1
|
)
|
|
$
|
90.0
|
|
|
$
|
62.0
|
|
|
$
|
23.0
|
|
|
$
|
44.8
|
|
|
$
|
0.4
|
|
|
Capital expenditures (including the effects of accruals)
|
|
$
|
313.0
|
|
|
$
|
—
|
|
|
$
|
56.8
|
|
|
$
|
49.9
|
|
|
$
|
57.4
|
|
|
$
|
148.1
|
|
|
$
|
0.8
|
|
|
As of March 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Total assets
|
|
$
|
12,350.9
|
|
|
$
|
(121.5
|
)
|
|
$
|
3,978.1
|
|
|
$
|
3,229.6
|
|
|
$
|
1,500.9
|
|
|
$
|
3,438.4
|
|
|
$
|
325.4
|
|
|
Short-term borrowings
|
|
$
|
341.0
|
|
|
$
|
—
|
|
|
$
|
236.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
105.0
|
|
|
$
|
—
|
|
|
Goodwill
|
|
$
|
3,147.8
|
|
|
$
|
—
|
|
|
$
|
2,003.1
|
|
|
$
|
944.8
|
|
|
$
|
17.8
|
|
|
$
|
182.1
|
|
|
$
|
—
|
|
|
Six Months Ended March 31, 2018
|
|
Total
|
|
Eliminations
|
|
AmeriGas
Propane |
|
UGI International
|
|
Midstream & Marketing
|
|
UGI
Utilities |
|
Corporate
& Other (b) |
||||||||||||||
|
Revenues
|
|
$
|
4,937.2
|
|
|
$
|
—
|
|
|
$
|
1,827.6
|
|
|
$
|
1,693.8
|
|
|
$
|
686.0
|
|
|
$
|
730.0
|
|
|
$
|
(0.2
|
)
|
|
Intersegment revenues
|
|
$
|
—
|
|
|
$
|
(286.0
|
)
|
(c)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
207.2
|
|
|
$
|
76.4
|
|
|
$
|
2.4
|
|
|
Cost of sales
|
|
$
|
2,697.6
|
|
|
$
|
(283.9
|
)
|
(c)
|
$
|
849.8
|
|
|
$
|
1,025.9
|
|
|
$
|
657.6
|
|
|
$
|
409.1
|
|
|
$
|
39.1
|
|
|
Segment profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Operating income (loss) (e)
|
|
$
|
986.0
|
|
|
$
|
0.5
|
|
|
$
|
414.5
|
|
|
$
|
225.2
|
|
|
$
|
161.0
|
|
|
$
|
232.6
|
|
|
$
|
(47.8
|
)
|
|
Income (loss) from equity investees
|
|
1.7
|
|
|
—
|
|
|
—
|
|
|
(0.3
|
)
|
|
2.0
|
|
(d)
|
—
|
|
|
—
|
|
|||||||
|
Other non-operating expense, net (e)
|
|
(20.5
|
)
|
|
—
|
|
|
—
|
|
|
(14.0
|
)
|
|
(1.2
|
)
|
|
(1.2
|
)
|
|
(4.1
|
)
|
|||||||
|
Interest expense
|
|
(116.3
|
)
|
|
—
|
|
|
(81.6
|
)
|
|
(10.8
|
)
|
|
(1.6
|
)
|
|
(22.0
|
)
|
|
(0.3
|
)
|
|||||||
|
Income (loss) before income taxes
|
|
$
|
850.9
|
|
|
$
|
0.5
|
|
|
$
|
332.9
|
|
|
$
|
200.1
|
|
|
$
|
160.2
|
|
|
$
|
209.4
|
|
|
$
|
(52.2
|
)
|
|
Partnership Adjusted EBITDA (a)
|
|
|
|
|
|
$
|
503.6
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Noncontrolling interests’ net income (loss)
|
|
$
|
200.0
|
|
|
$
|
—
|
|
|
$
|
223.7
|
|
|
$
|
(1.5
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(22.2
|
)
|
|
Depreciation and amortization
|
|
$
|
222.5
|
|
|
$
|
(0.1
|
)
|
|
$
|
92.6
|
|
|
$
|
67.1
|
|
|
$
|
20.9
|
|
|
$
|
41.5
|
|
|
$
|
0.5
|
|
|
Capital expenditures (including the effects of accruals)
|
|
$
|
238.6
|
|
|
$
|
—
|
|
|
$
|
47.2
|
|
|
$
|
47.8
|
|
|
$
|
15.6
|
|
|
$
|
126.8
|
|
|
$
|
1.2
|
|
|
As of March 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Total assets
|
|
$
|
12,445.3
|
|
|
$
|
(59.4
|
)
|
|
$
|
4,149.8
|
|
|
$
|
3,562.3
|
|
|
$
|
1,347.7
|
|
|
$
|
3,204.0
|
|
|
$
|
240.9
|
|
|
Short-term borrowings
|
|
$
|
302.8
|
|
|
$
|
—
|
|
|
$
|
154.5
|
|
|
$
|
3.3
|
|
|
$
|
10.0
|
|
|
$
|
135.0
|
|
|
$
|
—
|
|
|
Goodwill
|
|
$
|
3,218.1
|
|
|
$
|
—
|
|
|
$
|
2,001.3
|
|
|
$
|
1,023.2
|
|
|
$
|
11.5
|
|
|
$
|
182.1
|
|
|
$
|
—
|
|
|
|
|
Three Months Ended
March 31, |
|
Six Months Ended
March 31, |
||||||||||||
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
||||||||
|
Partnership Adjusted EBITDA
|
|
$
|
290.3
|
|
|
$
|
309.5
|
|
|
$
|
500.9
|
|
|
$
|
503.6
|
|
|
Depreciation and amortization
|
|
(44.3
|
)
|
|
(45.2
|
)
|
|
(90.0
|
)
|
|
(92.6
|
)
|
||||
|
Interest expense
|
|
(42.2
|
)
|
|
(41.0
|
)
|
|
(84.6
|
)
|
|
(81.6
|
)
|
||||
|
Merger expense
|
|
(0.9
|
)
|
|
—
|
|
|
(0.9
|
)
|
|
—
|
|
||||
|
Noncontrolling interest (i)
|
|
1.3
|
|
|
2.3
|
|
|
3.0
|
|
|
3.5
|
|
||||
|
Income before income taxes
|
|
$
|
204.2
|
|
|
$
|
225.6
|
|
|
$
|
328.4
|
|
|
$
|
332.9
|
|
|
(i)
|
Principally represents the General Partner’s
1.01%
interest in AmeriGas OLP.
|
|
(b)
|
Includes net pre-tax gains (losses) on commodity and certain foreign currency derivative instruments not associated with current-period transactions (including such amounts attributable to noncontrolling interests) totaling
$4.7
and
$(48.1)
for the
three
months ended
March 31, 2019
and
2018
, respectively, and
$(161.2)
and
$(41.5)
for the
six
months ended
March 31, 2019
and
2018
, respectively.
|
|
(c)
|
Represents the elimination of intersegment transactions principally among Midstream & Marketing, UGI Utilities and AmeriGas Propane.
|
|
(d)
|
Represents AFUDC associated with our PennEast Pipeline equity investment.
|
|
(e)
|
Amounts reflect the reclassification of non-service income (expense) associated with our pension and other postretirement plans from “Operating and administrative expenses” to “Other non-operating income (expense), net,” on the Condensed Consolidated Statements of Income as a result of the adoption of ASU No. 2017-07 (see Note 3).
|
|
(i)
|
0.6378 shares of UGI common stock;
|
|
(ii)
|
$7.63 in cash, without interest, and 0.500 shares of UGI common stock; or
|
|
(iii)
|
$35.325 in cash, without interest.
|
|
For the three months ended March 31,
|
|
2019
|
|
2018
|
|
Variance - Favorable
(Unfavorable)
|
|||||||||||||||
|
(Dollars in millions)
|
|
Amount
|
|
% of Total
|
|
Amount (a)
|
|
% of Total
|
|
Amount
|
|
%
|
|||||||||
|
AmeriGas Propane (b)
|
|
$
|
47.5
|
|
|
19.4
|
%
|
|
$
|
49.8
|
|
|
18.0
|
%
|
|
$
|
(2.3
|
)
|
|
(4.6
|
)%
|
|
UGI International (c)(d)
|
|
89.7
|
|
|
36.6
|
%
|
|
77.4
|
|
|
28.0
|
%
|
|
12.3
|
|
|
15.9
|
%
|
|||
|
Midstream & Marketing
|
|
38.1
|
|
|
15.5
|
%
|
|
76.6
|
|
|
27.8
|
%
|
|
(38.5
|
)
|
|
(50.3
|
)%
|
|||
|
UGI Utilities
|
|
82.8
|
|
|
33.7
|
%
|
|
89.2
|
|
|
32.3
|
%
|
|
(6.4
|
)
|
|
(7.2
|
)%
|
|||
|
Corporate & Other (e)
|
|
(12.7
|
)
|
|
(5.2
|
)%
|
|
(17.0
|
)
|
|
(6.1
|
)%
|
|
4.3
|
|
|
N.M.
|
|
|||
|
Net income attributable to UGI Corporation
|
|
$
|
245.4
|
|
|
100.0
|
%
|
|
$
|
276.0
|
|
|
100.0
|
%
|
|
$
|
(30.6
|
)
|
|
(11.1
|
)%
|
|
(a)
|
Net income attributable to UGI Corporation for the three months ended
March 31, 2018
, includes changes to provisional remeasurement adjustments initially recorded in December 2017 as a result of the enactment of the TCJA which decreased income taxes and increased net income attributable to UGI by business unit as follows:
|
|
UGI International
|
$
|
0.2
|
|
|
Corporate & Other
|
5.1
|
|
|
|
Net income attributable to UGI Corporation
|
$
|
5.3
|
|
|
(b)
|
The three months ended March 31, 2019, includes after-tax expenses associated with the Proposed Merger of $0.2 million.
|
|
(c)
|
Three months ended
March 31, 2018
, includes changes to provisional remeasurement adjustments initially recorded in December 2017 as a result of the enactment of the December 2017 French Finance Bills which increased income taxes and decreased net income attributable to UGI by $3.7 million.
|
|
(d)
|
Three months ended
March 31, 2018
, includes after-tax integration expenses associated with Finagaz of $6.8 million.
|
|
(e)
|
Includes net after-tax (losses) on commodity derivative instruments not associated with current-period transactions of $(11.5) million and $(15.7) million for the three months ended
March 31, 2019
and
2018
, respectively. Also includes net after-tax unrealized gains (losses) on certain foreign currency derivative instruments of $3.3 million and $(1.3) million for the three months ended
March 31, 2019
and
2018
, respectively.
|
|
For the three months ended March 31,
|
|
2019
|
|
2018
|
|
Variance - Favorable
(Unfavorable)
|
|||||||||||||||
|
(Dollars in millions)
|
|
Amount
|
|
% of Total
|
|
Amount
|
|
% of Total
|
|
Amount
|
|
%
|
|||||||||
|
AmeriGas Propane
|
|
$
|
47.7
|
|
|
18.8
|
%
|
|
$
|
49.8
|
|
|
16.7
|
%
|
|
$
|
(2.1
|
)
|
|
(4.2
|
)%
|
|
UGI International (a)
|
|
89.7
|
|
|
35.3
|
%
|
|
87.7
|
|
|
29.4
|
%
|
|
2.0
|
|
|
2.3
|
%
|
|||
|
Midstream & Marketing
|
|
38.1
|
|
|
15.0
|
%
|
|
76.6
|
|
|
25.7
|
%
|
|
(38.5
|
)
|
|
(50.3
|
)%
|
|||
|
UGI Utilities
|
|
82.8
|
|
|
32.6
|
%
|
|
89.2
|
|
|
29.9
|
%
|
|
(6.4
|
)
|
|
(7.2
|
)%
|
|||
|
Corporate & Other
|
|
(4.4
|
)
|
|
(1.7
|
)%
|
|
(5.1
|
)
|
|
(1.7
|
)%
|
|
0.7
|
|
|
N.M.
|
|
|||
|
Adjusted net income attributable to UGI Corporation
|
|
$
|
253.9
|
|
|
100.0
|
%
|
|
$
|
298.2
|
|
|
100.0
|
%
|
|
$
|
(44.3
|
)
|
|
(14.9
|
)%
|
|
(a)
|
Includes after-tax realized gains (losses) on certain foreign currency derivative instruments used to reduce volatility in foreign earnings of $2.3 million and $(6.1) million for the three months ended March 31, 2019 and 2018, respectively.
|
|
For the six months ended March 31,
|
|
2019
|
|
2018
|
|
Variance - Favorable
(Unfavorable)
|
|||||||||||||||
|
(Dollars in millions)
|
|
Amount
|
|
% of Total
|
|
Amount (a)
|
|
% of Total
|
|
Amount
|
|
%
|
|||||||||
|
AmeriGas Propane (b)
|
|
$
|
78.1
|
|
|
25.2
|
%
|
|
$
|
191.4
|
|
|
29.8
|
%
|
|
$
|
(113.3
|
)
|
|
(59.2
|
)%
|
|
UGI International (c)(d)(e)
|
|
122.2
|
|
|
39.5
|
%
|
|
138.5
|
|
|
21.6
|
%
|
|
(16.3
|
)
|
|
(11.8
|
)%
|
|||
|
Midstream & Marketing
|
|
69.1
|
|
|
22.3
|
%
|
|
188.6
|
|
|
29.4
|
%
|
|
(119.5
|
)
|
|
(63.4
|
)%
|
|||
|
UGI Utilities
|
|
132.7
|
|
|
42.9
|
%
|
|
157.5
|
|
|
24.5
|
%
|
|
(24.8
|
)
|
|
(15.7
|
)%
|
|||
|
Corporate & Other (f)
|
|
(92.5
|
)
|
|
(29.9
|
)%
|
|
(34.1
|
)
|
|
(5.3
|
)%
|
|
(58.4
|
)
|
|
N.M.
|
|
|||
|
Net income attributable to UGI Corporation
|
|
$
|
309.6
|
|
|
100.0
|
%
|
|
$
|
641.9
|
|
|
100.0
|
%
|
|
$
|
(332.3
|
)
|
|
(51.8
|
)%
|
|
(a)
|
Net income attributable to UGI Corporation for the
six
months ended
March 31, 2018
, includes income (loss) from remeasurement adjustments to tax-related accounts as a result of the enactment of the TCJA as follows:
|
|
AmeriGas Propane
|
$
|
113.1
|
|
|
UGI International
|
(9.1
|
)
|
|
|
Midstream & Marketing
|
74.3
|
|
|
|
UGI Utilities
|
8.1
|
|
|
|
Corporate & Other
|
(15.1
|
)
|
|
|
Net income attributable to UGI Corporation
|
$
|
171.3
|
|
|
(b)
|
Six months ended March 31, 2019, includes after-tax expenses associated with the Proposed Merger of $0.2 million.
|
|
(c)
|
Six months ended
March 31, 2019
, includes net after-tax loss from extinguishment of debt of $4.2 million.
|
|
(d)
|
Six months ended
March 31, 2018
, includes beneficial impact of a $13.6 million remeasurement adjustment to net deferred income tax liabilities associated with a December 2017 change in French income tax rates.
|
|
(e)
|
Six months ended
March 31, 2018
, includes after-tax integration expenses associated with Finagaz of $8.0 million.
|
|
(f)
|
Includes net after-tax (losses) on commodity derivative instruments not associated with current-period transactions of $(92.7) million and $(11.1) million for the six months ended
March 31, 2019
and
2018
, respectively. Also includes net after-tax unrealized gains (losses) on certain foreign currency derivative instruments of $9.0 million and $(1.4) million for the six months ended March 31, 2019 and 2018, respectively.
|
|
For the six months ended March 31,
|
|
2019
|
|
2018
|
|
Variance - Favorable
(Unfavorable)
|
|||||||||||||||
|
(Dollars in millions)
|
|
Amount
|
|
% of Total
|
|
Amount
|
|
% of Total
|
|
Amount
|
|
%
|
|||||||||
|
AmeriGas Propane
|
|
$
|
78.3
|
|
|
19.7
|
%
|
|
$
|
78.3
|
|
|
16.4
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
UGI International (a)
|
|
126.4
|
|
|
31.8
|
%
|
|
142.0
|
|
|
29.7
|
%
|
|
(15.6
|
)
|
|
(11.0
|
)%
|
|||
|
Midstream & Marketing
|
|
69.1
|
|
|
17.4
|
%
|
|
114.3
|
|
|
23.9
|
%
|
|
(45.2
|
)
|
|
(39.5
|
)%
|
|||
|
UGI Utilities
|
|
132.7
|
|
|
33.4
|
%
|
|
149.4
|
|
|
31.3
|
%
|
|
(16.7
|
)
|
|
(11.2
|
)%
|
|||
|
Corporate & Other
|
|
(8.8
|
)
|
|
(2.3
|
)%
|
|
(6.5
|
)
|
|
(1.3
|
)%
|
|
(2.3
|
)
|
|
N.M.
|
|
|||
|
Adjusted net income attributable to UGI Corporation
|
|
$
|
397.7
|
|
|
100.0
|
%
|
|
$
|
477.5
|
|
|
100.0
|
%
|
|
$
|
(79.8
|
)
|
|
(16.7
|
)%
|
|
(a)
|
Includes after-tax realized gains (losses) on certain foreign currency derivative instruments used to reduce volatility in foreign earnings of $2.8 million and $(9.3) million for the six months ended March 31, 2019 and 2018, respectively.
|
|
Three Months Ended March 31, 2019
|
|
Total
|
|
AmeriGas Propane
|
|
UGI International
|
|
Midstream & Marketing
|
|
UGI
Utilities |
|
Corporate
& Other |
||||||||||||
|
(Dollars in millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Adjusted net income attributable to UGI Corporation:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net income (loss) attributable to UGI Corporation
|
|
$
|
245.4
|
|
|
$
|
47.5
|
|
|
$
|
89.7
|
|
|
$
|
38.1
|
|
|
$
|
82.8
|
|
|
$
|
(12.7
|
)
|
|
Net losses on commodity derivative instruments not associated with current-period transactions (net of tax of $(0.9)) (a)
|
|
11.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11.5
|
|
||||||
|
Unrealized gains on foreign currency derivative instruments (net of tax of $1.4) (a)
|
|
(3.2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3.2
|
)
|
||||||
|
Merger expenses (net of tax of $(0.1))
|
|
0.2
|
|
|
0.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Adjusted net income (loss) attributable to UGI Corporation
|
|
$
|
253.9
|
|
|
$
|
47.7
|
|
|
$
|
89.7
|
|
|
$
|
38.1
|
|
|
$
|
82.8
|
|
|
$
|
(4.4
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Adjusted diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
UGI Corporation earnings (loss) per share — diluted
|
|
$
|
1.38
|
|
|
$
|
0.27
|
|
|
$
|
0.51
|
|
|
$
|
0.21
|
|
|
$
|
0.47
|
|
|
$
|
(0.08
|
)
|
|
Net losses on commodity derivative instruments not associated with current-period transactions (b)
|
|
0.07
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.07
|
|
||||||
|
Unrealized gains on foreign currency derivative instruments
|
|
(0.02
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.02
|
)
|
||||||
|
Merger expenses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Adjusted diluted earnings (loss) per share
|
|
$
|
1.43
|
|
|
$
|
0.27
|
|
|
$
|
0.51
|
|
|
$
|
0.21
|
|
|
$
|
0.47
|
|
|
$
|
(0.03
|
)
|
|
Three Months Ended March 31, 2018
|
|
Total
|
|
AmeriGas Propane
|
|
UGI International
|
|
Midstream & Marketing
|
|
UGI
Utilities |
|
Corporate
& Other |
||||||||||||
|
(Dollars in millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Adjusted net income attributable to UGI Corporation:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net income (loss) attributable to UGI Corporation
|
|
$
|
276.0
|
|
|
$
|
49.8
|
|
|
$
|
77.4
|
|
|
$
|
76.6
|
|
|
$
|
89.2
|
|
|
$
|
(17.0
|
)
|
|
Net losses on commodity derivative instruments not associated with current-period transactions (net of tax of $(8.1)) (a)
|
|
15.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15.7
|
|
||||||
|
Unrealized losses on foreign currency derivative instruments (net of tax of $(0.7)) (a)
|
|
1.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.3
|
|
||||||
|
Integration expenses associated with Finagaz (net of tax of $(4.5)) (a)
|
|
6.8
|
|
|
—
|
|
|
6.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Impact of French Finance Bill
|
|
3.7
|
|
|
—
|
|
|
3.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Remeasurement impact of TCJA
|
|
(5.3
|
)
|
|
—
|
|
|
(0.2
|
)
|
|
—
|
|
|
—
|
|
|
(5.1
|
)
|
||||||
|
Adjusted net income (loss) attributable to UGI Corporation
|
|
$
|
298.2
|
|
|
$
|
49.8
|
|
|
$
|
87.7
|
|
|
$
|
76.6
|
|
|
$
|
89.2
|
|
|
$
|
(5.1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Adjusted diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
UGI Corporation earnings (loss) per share - diluted
|
|
$
|
1.57
|
|
|
$
|
0.28
|
|
|
$
|
0.44
|
|
|
$
|
0.43
|
|
|
$
|
0.51
|
|
|
$
|
(0.09
|
)
|
|
Net losses on commodity derivative instruments not associated with current-period transactions
|
|
0.08
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.08
|
|
||||||
|
Unrealized losses on foreign currency derivative instruments
|
|
0.01
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.01
|
|
||||||
|
Integration expenses associated with Finagaz
|
|
0.04
|
|
|
—
|
|
|
0.04
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Impact of French Finance Bill
|
|
0.02
|
|
|
—
|
|
|
0.02
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Remeasurement impact of TCJA
|
|
(0.03
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.03
|
)
|
||||||
|
Adjusted diluted earnings (loss) per share
|
|
$
|
1.69
|
|
|
$
|
0.28
|
|
|
$
|
0.50
|
|
|
$
|
0.43
|
|
|
$
|
0.51
|
|
|
$
|
(0.03
|
)
|
|
Six Months Ended March 31, 2019
|
|
Total
|
|
AmeriGas Propane
|
|
UGI International
|
|
Midstream & Marketing
|
|
UGI
Utilities |
|
Corporate
& Other |
||||||||||||
|
(Dollars in millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Adjusted net income attributable to UGI Corporation:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net income (loss) attributable to UGI Corporation
|
|
$
|
309.6
|
|
|
$
|
78.1
|
|
|
$
|
122.2
|
|
|
$
|
69.1
|
|
|
$
|
132.7
|
|
|
$
|
(92.5
|
)
|
|
Net losses on commodity derivative instruments not associated with current-period transactions (net of tax of $(36.4)) (a)
|
|
92.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
92.7
|
|
||||||
|
Unrealized gains on foreign currency derivative instruments (net of tax of $3.7) (a)
|
|
(9.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9.0
|
)
|
||||||
|
Loss on extinguishments of debt (net of tax of $(1.9)) (a)
|
|
4.2
|
|
|
—
|
|
|
4.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Merger expenses (net of tax of $(0.1))
|
|
0.2
|
|
|
0.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Adjusted net income (loss) attributable to UGI Corporation
|
|
$
|
397.7
|
|
|
$
|
78.3
|
|
|
$
|
126.4
|
|
|
$
|
69.1
|
|
|
$
|
132.7
|
|
|
$
|
(8.8
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Adjusted diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
UGI Corporation earnings (loss) per share — diluted
|
|
$
|
1.74
|
|
|
$
|
0.44
|
|
|
$
|
0.69
|
|
|
$
|
0.39
|
|
|
$
|
0.75
|
|
|
$
|
(0.53
|
)
|
|
Net losses on commodity derivative instruments not associated with current-period transactions (b)
|
|
0.53
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.53
|
|
||||||
|
Unrealized gains on foreign currency derivative instruments
|
|
(0.05
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.05
|
)
|
||||||
|
Loss on extinguishments of debt
|
|
0.02
|
|
|
—
|
|
|
0.02
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Merger expenses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Adjusted diluted earnings (loss) per share
|
|
$
|
2.24
|
|
|
$
|
0.44
|
|
|
$
|
0.71
|
|
|
$
|
0.39
|
|
|
$
|
0.75
|
|
|
$
|
(0.05
|
)
|
|
Six Months Ended March 31, 2018
|
|
Total
|
|
AmeriGas Propane
|
|
UGI International
|
|
Midstream & Marketing
|
|
UGI
Utilities |
|
Corporate
& Other |
||||||||||||
|
(Dollars in millions, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Adjusted net income attributable to UGI Corporation:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net income (loss) attributable to UGI Corporation
|
|
$
|
641.9
|
|
|
$
|
191.4
|
|
|
$
|
138.5
|
|
|
$
|
188.6
|
|
|
$
|
157.5
|
|
|
$
|
(34.1
|
)
|
|
Net losses on commodity derivative instruments not associated with current-period transactions (net of tax of $(6.0)) (a)
|
|
11.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11.1
|
|
||||||
|
Unrealized losses on foreign currency derivative instruments (net of tax of $(0.7)) (a)
|
|
1.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.4
|
|
||||||
|
Integration expenses associated with Finagaz (net of tax of $(5.2)) (a)
|
|
8.0
|
|
|
—
|
|
|
8.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Impact of French Finance Bill
|
|
(13.6
|
)
|
|
—
|
|
|
(13.6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Remeasurement impact of TCJA
|
|
(171.3
|
)
|
|
(113.1
|
)
|
|
9.1
|
|
|
(74.3
|
)
|
|
(8.1
|
)
|
|
15.1
|
|
||||||
|
Adjusted net income (loss) attributable to UGI Corporation
|
|
$
|
477.5
|
|
|
$
|
78.3
|
|
|
$
|
142.0
|
|
|
$
|
114.3
|
|
|
$
|
149.4
|
|
|
$
|
(6.5
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Adjusted diluted earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
UGI Corporation earnings (loss) per share - diluted
|
|
$
|
3.63
|
|
|
$
|
1.08
|
|
|
$
|
0.78
|
|
|
$
|
1.07
|
|
|
$
|
0.89
|
|
|
$
|
(0.19
|
)
|
|
Net losses on commodity derivative instruments not associated with current-period transactions
|
|
0.06
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.06
|
|
||||||
|
Unrealized losses on foreign currency derivative instruments
|
|
0.01
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.01
|
|
||||||
|
Integration expenses associated with Finagaz
|
|
0.05
|
|
|
—
|
|
|
0.05
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Impact of French Finance Bill
|
|
(0.08
|
)
|
|
—
|
|
|
(0.08
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Remeasurement impact of TCJA
|
|
(0.97
|
)
|
|
(0.64
|
)
|
|
0.05
|
|
|
(0.42
|
)
|
|
(0.05
|
)
|
|
0.09
|
|
||||||
|
Adjusted diluted earnings (loss) per share
|
|
$
|
2.70
|
|
|
$
|
0.44
|
|
|
$
|
0.80
|
|
|
$
|
0.65
|
|
|
$
|
0.84
|
|
|
$
|
(0.03
|
)
|
|
(a)
|
Income taxes associated with pre-tax adjustments determined using statutory business unit tax rates.
|
|
(b)
|
Includes the effects of rounding associated with per share amounts.
|
|
For the three months ended March 31,
|
|
2019
|
|
2018
|
|
Decrease
|
|||||||||
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|||||||
|
Revenues
|
|
$
|
971.6
|
|
|
$
|
1,040.3
|
|
|
$
|
(68.7
|
)
|
|
(6.6
|
)%
|
|
Total margin (a)
|
|
$
|
536.4
|
|
|
$
|
556.6
|
|
|
$
|
(20.2
|
)
|
|
(3.6
|
)%
|
|
Partnership operating and administrative expenses (b)
|
|
$
|
250.0
|
|
|
$
|
251.5
|
|
|
$
|
(1.5
|
)
|
|
(0.6
|
)%
|
|
Partnership Adjusted EBITDA (c)
|
|
$
|
290.3
|
|
|
$
|
309.5
|
|
|
$
|
(19.2
|
)
|
|
(6.2
|
)%
|
|
Operating income (d)
|
|
$
|
246.4
|
|
|
$
|
266.6
|
|
|
$
|
(20.2
|
)
|
|
(7.6
|
)%
|
|
Retail gallons sold (millions)
|
|
383.6
|
|
|
398.5
|
|
|
(14.9
|
)
|
|
(3.7
|
)%
|
|||
|
Heating degree days—% colder (warmer) than normal (e)
|
|
4.4
|
%
|
|
(0.5
|
)%
|
|
—
|
|
|
—
|
|
|||
|
(a)
|
Total margin represents total revenues less total cost of sales. Total margin for the three months ended
March 31, 2019
and
2018
excludes net pre-tax unrealized gains (losses) of $17.1 million and $(31.2) million, respectively, on commodity derivative instruments not associated with current-period transactions.
|
|
(b)
|
Partnership operating and administrative expenses for the three months ended
March 31, 2019
include $0.9 million of expenses associated with the Proposed Merger.
|
|
(c)
|
Partnership Adjusted EBITDA should not be considered as an alternative to net income (loss) (as an indicator of operating performance) and is not a measure of performance or financial condition under GAAP. Management uses Partnership Adjusted EBITDA as the primary measure of segment profitability for the AmeriGas Propane segment (see
Note 16
to Condensed Consolidated Financial Statements).
|
|
(d)
|
Operating income includes certain operating and administrative expenses of the General Partner.
|
|
(e)
|
Deviation from average heating degree days for the 15-year period 2002-2016 based upon national weather statistics provided by the NOAA for 344 Geo Regions in the United States, excluding Alaska and Hawaii.
|
|
For the three months ended March 31,
|
|
2019
|
|
2018
|
|
Increase (Decrease)
|
|||||||||
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|||||||
|
Revenues
|
|
$
|
783.2
|
|
|
$
|
909.6
|
|
|
$
|
(126.4
|
)
|
|
(13.9
|
)%
|
|
Total margin (a)
|
|
$
|
338.5
|
|
|
$
|
368.5
|
|
|
$
|
(30.0
|
)
|
|
(8.1
|
)%
|
|
Operating and administrative expenses (b)
|
|
$
|
181.3
|
|
|
$
|
199.3
|
|
|
$
|
(18.0
|
)
|
|
(9.0
|
)%
|
|
Operating income
|
|
$
|
126.9
|
|
|
$
|
132.0
|
|
|
$
|
(5.1
|
)
|
|
(3.9
|
)%
|
|
Income before income taxes (c)
|
|
$
|
124.0
|
|
|
$
|
117.5
|
|
|
$
|
6.5
|
|
|
5.5
|
%
|
|
LPG retail gallons sold (millions)
|
|
258.7
|
|
|
274.4
|
|
|
(15.7
|
)
|
|
(5.7
|
)%
|
|||
|
Heating degree days—% (warmer) colder than normal (d)
|
|
(7.5
|
)%
|
|
2.2
|
%
|
|
—
|
|
|
—
|
|
|||
|
(a)
|
Total margin represents total revenues less total cost of sales. Total margin for the three months ended
March 31, 2019
and 2018 excludes net pre-tax losses of $28.6 million and $20.6 million, respectively, on commodity derivative instruments not associated with current-period transactions.
|
|
(b)
|
The 2018 three-month period includes $11.3 million of Finagaz integration expenses.
|
|
(c)
|
Income before income taxes for the three months ended
March 31, 2019
and 2018 excludes net pre-tax unrealized gains (losses) on certain foreign currency derivative contracts of $4.6 million and $(2.0) million, respectively. Income before income taxes for the three months ended March 31, 2019 and 2018 includes realized gains (losses) on certain foreign currency derivative contracts of $3.3 million and $(9.0) million, respectively.
|
|
(d)
|
Deviation from average heating degree days for the 15-year period 2002-2016 at locations in our UGI International service territories.
|
|
For the three months ended March 31,
|
|
2019
|
|
2018
|
|
Increase (Decrease)
|
|||||||||
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|||||||
|
Revenues
|
|
$
|
542.4
|
|
|
$
|
565.2
|
|
|
$
|
(22.8
|
)
|
|
(4.0
|
)%
|
|
Total margin (a)
|
|
$
|
93.1
|
|
|
$
|
146.6
|
|
|
$
|
(53.5
|
)
|
|
(36.5
|
)%
|
|
Operating and administrative expenses
|
|
$
|
31.5
|
|
|
$
|
28.3
|
|
|
$
|
3.2
|
|
|
11.3
|
%
|
|
Operating income
|
|
$
|
51.3
|
|
|
$
|
107.6
|
|
|
$
|
(56.3
|
)
|
|
(52.3
|
)%
|
|
Income before income taxes
|
|
$
|
52.3
|
|
|
$
|
107.6
|
|
|
$
|
(55.3
|
)
|
|
(51.4
|
)%
|
|
(a)
|
Total margin represents total revenues less total cost of sales. Total margin for the three months ended
March 31, 2019
and 2018 excludes net pre-tax gains of $11.6 million and $5.7 million, respectively, on commodity derivative instruments not associated with current-period transactions.
|
|
For the three months ended March 31,
|
|
2019
|
|
2018
|
|
Increase (Decrease)
|
|||||||||
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|||||||
|
Revenues (a)
|
|
$
|
429.6
|
|
|
$
|
483.3
|
|
|
$
|
(53.7
|
)
|
|
(11.1
|
)%
|
|
Total margin (a)(b)
|
|
$
|
210.2
|
|
|
$
|
224.6
|
|
|
$
|
(14.4
|
)
|
|
(6.4
|
)%
|
|
Operating and administrative expenses (b)
|
|
$
|
67.7
|
|
|
$
|
68.8
|
|
|
$
|
(1.1
|
)
|
|
(1.6
|
)%
|
|
Operating income
|
|
$
|
119.9
|
|
|
$
|
135.7
|
|
|
$
|
(15.8
|
)
|
|
(11.6
|
)%
|
|
Income before income taxes
|
|
$
|
108.1
|
|
|
$
|
124.0
|
|
|
$
|
(15.9
|
)
|
|
(12.8
|
)%
|
|
Gas Utility system throughput—bcf
|
|
|
|
|
|
|
|
|
|||||||
|
Core market
|
|
40.2
|
|
|
38.9
|
|
|
1.3
|
|
|
3.3
|
%
|
|||
|
Total
|
|
96.6
|
|
|
87.3
|
|
|
9.3
|
|
|
10.7
|
%
|
|||
|
Electric Utility distribution sales - gwh
|
|
279.2
|
|
|
278.7
|
|
|
0.5
|
|
|
0.2
|
%
|
|||
|
Gas Utility heating degree days—% (warmer) than normal (c)
|
|
(0.8
|
)%
|
|
(2.2
|
)%
|
|
—
|
|
|
—
|
|
|||
|
(a)
|
In accordance with the PAPUC Order issued May 17, 2018, Gas Utility’s revenues and total margin for the three months ended March 31, 2019, were reduced by $22.7 million to reflect the credit to customers of tax savings of the TCJA. Substantially all of the credits to customers associated with tax savings for the 2018 three-month period were recorded during the three months ended June 30, 2018. See Notes 6 and 8 to Condensed Consolidated Financial Statements.
|
|
(b)
|
Total margin represents total revenues less total cost of sales and revenue-related taxes, i.e., Electric Utility gross receipts taxes, of
$1.4 million
during each of the three months ended
March 31, 2019
and March 31,
2018
. For financial statement purposes, revenue-related taxes are included in “
Operating and administrative expenses
” on the Condensed Consolidated Statements of Income (but are excluded from operating expenses presented above).
|
|
(c)
|
Deviation from average heating degree days for the 15-year period 2000-2014 based upon weather statistics provided by NOAA for airports located within Gas Utility’s service territory.
|
|
For the six months ended March 31,
|
|
2019
|
|
2018
|
|
Increase (Decrease)
|
|||||||||
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|||||||
|
Revenues
|
|
$
|
1,791.8
|
|
|
$
|
1,827.6
|
|
|
$
|
(35.8
|
)
|
|
(2.0
|
)%
|
|
Total margin (a)
|
|
$
|
978.1
|
|
|
$
|
977.8
|
|
|
$
|
0.3
|
|
|
—
|
%
|
|
Partnership operating and administrative expenses (b)
|
|
$
|
485.1
|
|
|
$
|
481.8
|
|
|
$
|
3.3
|
|
|
0.7
|
%
|
|
Partnership Adjusted EBITDA (c)
|
|
$
|
500.9
|
|
|
$
|
503.6
|
|
|
$
|
(2.7
|
)
|
|
(0.5
|
)%
|
|
Operating income (d)
|
|
$
|
413.0
|
|
|
$
|
414.5
|
|
|
$
|
(1.5
|
)
|
|
(0.4
|
)%
|
|
Retail gallons sold (millions)
|
|
693.9
|
|
|
703.5
|
|
|
(9.6
|
)
|
|
(1.4
|
)%
|
|||
|
Heating degree days—% colder (warmer) than normal (e)
|
|
4.6
|
%
|
|
(0.9
|
)%
|
|
—
|
|
|
—
|
|
|||
|
(a)
|
Total margin represents total revenues less total cost of sales. Total margin for the
six
months ended
March 31, 2019
and
2018
excludes net pre-tax unrealized losses of $61.4 million and $30.4 million, respectively, on commodity derivative instruments not associated with current-period transactions.
|
|
(b)
|
Partnership operating and administrative expenses for the
six
months ended
March 31, 2019
include $0.9 million of expenses associated with the Proposed Merger.
|
|
(c)
|
Partnership Adjusted EBITDA should not be considered as an alternative to net income (loss) (as an indicator of operating performance) and is not a measure of performance or financial condition under GAAP. Management uses Partnership Adjusted EBITDA as the primary measure of segment profitability for the AmeriGas Propane segment (see
Note 16
to Condensed Consolidated Financial Statements).
|
|
(d)
|
Operating income includes certain operating and administrative expenses of the General Partner.
|
|
(e)
|
Deviation from average heating degree days for the 15-year period 2002-2016 based upon national weather statistics provided by the NOAA for 344 Geo Regions in the United States, excluding Alaska and Hawaii.
|
|
For the six months ended March 31,
|
|
2019
|
|
2018
|
|
Decrease
|
|||||||||
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|||||||
|
Revenues
|
|
$
|
1,493.9
|
|
|
$
|
1,693.8
|
|
|
$
|
(199.9
|
)
|
|
(11.8
|
)%
|
|
Total margin (a)
|
|
$
|
600.6
|
|
|
$
|
667.9
|
|
|
$
|
(67.3
|
)
|
|
(10.1
|
)%
|
|
Operating and administrative expenses (b)
|
|
$
|
355.7
|
|
|
$
|
373.1
|
|
|
$
|
(17.4
|
)
|
|
(4.7
|
)%
|
|
Operating income
|
|
$
|
185.2
|
|
|
$
|
225.2
|
|
|
$
|
(40.0
|
)
|
|
(17.8
|
)%
|
|
Income before income taxes (c)(d)
|
|
$
|
171.5
|
|
|
$
|
200.1
|
|
|
$
|
(28.6
|
)
|
|
(14.3
|
)%
|
|
LPG retail gallons sold (millions)
|
|
496.3
|
|
|
535.0
|
|
|
(38.7
|
)
|
|
(7.2
|
)%
|
|||
|
Heating degree days—% (warmer) colder than normal (e)
|
|
(7.6
|
)%
|
|
1.0
|
%
|
|
—
|
|
|
—
|
|
|||
|
(a)
|
Total margin represents total revenues less total cost of sales. Total margin for the
six
months ended
March 31, 2019
and
2018
excludes net pre-tax losses of $125.9 million and $3.6 million, respectively, on commodity derivative instruments not associated with current-period transactions.
|
|
(b)
|
The
2018 six-month period
includes $13.2 million of Finagaz integration expenses.
|
|
(c)
|
Income before income taxes for the
six
months ended
March 31, 2019
and
2018
excludes net pre-tax unrealized gains (losses) on certain foreign currency derivative contracts of $12.7 million and $(2.1) million, respectively. Income before income taxes for the six months ended March 31, 2019 and 2018 includes realized gains (losses) on certain foreign currency derivative contracts of $4.0 million and $(13.7) million, respectively.
|
|
(d)
|
Income before income taxes for the
six
months ended
March 31, 2019
, is also net of a $6.1 million loss on extinguishments of debt.
|
|
(e)
|
Deviation from average heating degree days for the 15-year period 2002-2016 at locations in our UGI International service territories.
|
|
For the six months ended March 31,
|
|
2019
|
|
2018
|
|
Increase (Decrease)
|
|||||||||
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|||||||
|
Revenues
|
|
$
|
1,001.8
|
|
|
$
|
893.2
|
|
|
$
|
108.6
|
|
|
12.2
|
%
|
|
Total margin (a)
|
|
$
|
175.0
|
|
|
$
|
235.6
|
|
|
$
|
(60.6
|
)
|
|
(25.7
|
)%
|
|
Operating and administrative expenses
|
|
$
|
60.7
|
|
|
$
|
53.9
|
|
|
$
|
6.8
|
|
|
12.6
|
%
|
|
Operating income
|
|
$
|
92.4
|
|
|
$
|
161.0
|
|
|
$
|
(68.6
|
)
|
|
(42.6
|
)%
|
|
Income before income taxes
|
|
$
|
94.4
|
|
|
$
|
160.2
|
|
|
$
|
(65.8
|
)
|
|
(41.1
|
)%
|
|
(a)
|
Total margin represents total revenues less total cost of sales. Total margin for the six months ended
March 31, 2019
and
2018
excludes net pre-tax gains (losses) of $13.4 million and $(5.4) million, respectively, on commodity derivative instruments not associated with current-period transactions.
|
|
For the six months ended March 31,
|
|
2019
|
|
2018
|
|
Increase (Decrease)
|
|||||||||
|
(Dollars in millions)
|
|
|
|
|
|
|
|
|
|||||||
|
Revenues (a)
|
|
$
|
752.3
|
|
|
$
|
806.4
|
|
|
$
|
(54.1
|
)
|
|
(6.7
|
)%
|
|
Total margin (a)(b)
|
|
$
|
372.1
|
|
|
$
|
394.7
|
|
|
$
|
(22.6
|
)
|
|
(5.7
|
)%
|
|
Operating and administrative expenses (b)
|
|
$
|
128.9
|
|
|
$
|
121.6
|
|
|
$
|
7.3
|
|
|
6.0
|
%
|
|
Operating income
|
|
$
|
196.9
|
|
|
$
|
232.6
|
|
|
$
|
(35.7
|
)
|
|
(15.3
|
)%
|
|
Income before income taxes
|
|
$
|
173.8
|
|
|
$
|
209.4
|
|
|
$
|
(35.6
|
)
|
|
(17.0
|
)%
|
|
Gas Utility system throughput—bcf
|
|
|
|
|
|
|
|
|
|||||||
|
Core market
|
|
66.7
|
|
|
64.4
|
|
|
2.3
|
|
|
3.6
|
%
|
|||
|
Total
|
|
172.3
|
|
|
156.6
|
|
|
15.7
|
|
|
10.0
|
%
|
|||
|
Electric Utility distribution sales - gwh
|
|
528.9
|
|
|
525.3
|
|
|
3.6
|
|
|
0.7
|
%
|
|||
|
Gas Utility heating degree days—% (warmer) than normal (c)
|
|
(0.7
|
)%
|
|
(2.1
|
)%
|
|
—
|
|
|
—
|
|
|||
|
(a)
|
In accordance with the PAPUC Order issued May 17, 2018, Gas Utility’s revenues and total margin for the six months ended March 31, 2019, were reduced by $36.2 million to reflect the credit to customers of tax savings of the TCJA. Substantially all of the credits to customers associated with tax savings for the 2018 six-month period were recorded during the three months ended June 30, 2018. See Notes 6 and 8 to Condensed Consolidated Financial Statements.
|
|
(b)
|
Total margin represents total revenues less total cost of sales and revenue-related taxes, i.e., Electric Utility gross receipts taxes, of
$2.7 million
and
2.6 million
during the six months ended
March 31, 2019
and March 31,
2018
, respectively. For financial statement purposes, revenue-related taxes are included in “
Operating and administrative expenses
” on the Condensed Consolidated Statements of Income (but are excluded from operating expenses presented above).
|
|
(c)
|
Deviation from average heating degree days for the 15-year period 2000-2014 based upon weather statistics provided by NOAA for airports located within Gas Utility’s service territory.
|
|
|
March 31, 2019
|
|
September 30, 2018
|
||||||||||||||||||||||||
|
(Millions of dollars)
|
AmeriGas Propane
|
|
UGI International
|
|
Midstream & Marketing
|
|
UGI Utilities
|
|
Other
|
|
Total
|
|
Total
|
||||||||||||||
|
Short-term borrowings
|
$
|
236.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
105.0
|
|
|
$
|
—
|
|
|
$
|
341.0
|
|
|
$
|
424.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Long-term debt (including current maturities):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Senior notes
|
$
|
2,575.0
|
|
|
$
|
392.6
|
|
|
$
|
—
|
|
|
$
|
825.0
|
|
|
$
|
—
|
|
|
$
|
3,792.6
|
|
|
$
|
3,250.0
|
|
|
Term loans and notes
|
20.0
|
|
|
336.5
|
|
|
—
|
|
|
157.2
|
|
|
—
|
|
|
513.7
|
|
|
890.4
|
|
|||||||
|
Other long-term debt
|
—
|
|
|
20.0
|
|
|
0.4
|
|
|
5.9
|
|
|
8.6
|
|
|
34.9
|
|
|
59.0
|
|
|||||||
|
Unamortized debt issuance costs
|
(25.5
|
)
|
|
(9.1
|
)
|
|
—
|
|
|
(4.8
|
)
|
|
—
|
|
|
(39.4
|
)
|
|
(34.1
|
)
|
|||||||
|
Total long-term debt
|
$
|
2,569.5
|
|
|
$
|
740.0
|
|
|
$
|
0.4
|
|
|
$
|
983.3
|
|
|
$
|
8.6
|
|
|
$
|
4,301.8
|
|
|
$
|
4,165.3
|
|
|
Total debt
|
$
|
2,805.5
|
|
|
$
|
740.0
|
|
|
$
|
0.4
|
|
|
$
|
1,088.3
|
|
|
$
|
8.6
|
|
|
$
|
4,642.8
|
|
|
$
|
4,590.2
|
|
|
(Currency in millions)
|
|
Total Capacity
|
|
Borrowings Outstanding
|
|
Letters of Credit and Guarantees Outstanding
|
|
Available Borrowing Capacity
|
||||||||
|
As of March 31, 2019
|
|
|
|
|
|
|
|
|
||||||||
|
AmeriGas OLP
|
|
$
|
600.0
|
|
|
$
|
236.0
|
|
|
$
|
63.4
|
|
|
$
|
300.6
|
|
|
UGI International, LLC
|
|
€
|
300.0
|
|
|
€
|
—
|
|
|
€
|
—
|
|
|
€
|
300.0
|
|
|
Energy Services
|
|
$
|
240.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
240.0
|
|
|
UGI Utilities
|
|
$
|
450.0
|
|
|
$
|
105.0
|
|
|
$
|
2.0
|
|
|
$
|
343.0
|
|
|
As of March 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
|
AmeriGas OLP
|
|
$
|
600.0
|
|
|
$
|
154.5
|
|
|
$
|
67.2
|
|
|
$
|
378.3
|
|
|
UGI International, LLC (a)
|
|
€
|
300.0
|
|
|
€
|
—
|
|
|
€
|
—
|
|
|
€
|
300.0
|
|
|
UGI France SAS (a)
|
|
€
|
60.0
|
|
|
€
|
—
|
|
|
€
|
—
|
|
|
€
|
60.0
|
|
|
Flaga (a)
|
|
€
|
55.0
|
|
|
€
|
—
|
|
|
€
|
1.0
|
|
|
€
|
54.0
|
|
|
Energy Services
|
|
$
|
240.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
240.0
|
|
|
UGI Utilities
|
|
$
|
300.0
|
|
|
$
|
135.0
|
|
|
$
|
2.0
|
|
|
$
|
163.0
|
|
|
(a)
|
Facility terminated on October 25, 2018, concurrent with entering into the 2018 UGI International Credit Facilities Agreement.
|
|
|
|
For the six months ended
March 31, 2019 |
|
For the six months ended
March 31, 2018 |
||||||||||||
|
(Currency in millions)
|
|
Average
|
|
Peak
|
|
Average
|
|
Peak
|
||||||||
|
AmeriGas OLP
|
|
$
|
303.2
|
|
|
$
|
422.0
|
|
|
$
|
206.3
|
|
|
$
|
349.0
|
|
|
UGI International, LLC
|
|
€
|
—
|
|
|
€
|
—
|
|
|
€
|
—
|
|
|
€
|
—
|
|
|
Energy Services
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
31.0
|
|
|
$
|
79.0
|
|
|
UGI Utilities
|
|
$
|
223.8
|
|
|
$
|
311.0
|
|
|
$
|
171.4
|
|
|
$
|
215.0
|
|
|
(a)
|
Evaluation of Disclosure Controls and Procedures
|
|
(b)
|
Change in Internal Control over Financial Reporting
|
|
•
|
any resolution or course of action by the General Partner or its affiliates in respect of a conflict of interest is permitted and deemed approved by all limited partners of the Partnership (i.e., the Partnership unitholders), and will not constitute a breach of the Partnership Agreement or of any duty stated or implied by law or equity, if the resolution or course of action is approved by Special Approval; and
|
|
•
|
the General Partner may consult with legal counsel, accountants, appraisers, management consultants, investment bankers and other consultants and advisors selected by it, and any act taken or omitted to be taken in reliance upon the opinion of such persons as to matters that the General Partner reasonably believes to be within such person’s professional or expert competence shall be conclusively presumed to have been done or omitted in good faith and in accordance with such opinion.
|
|
•
|
the parties may be liable for damages to one another under the terms and conditions of the Merger Agreement;
|
|
•
|
negative reactions from the financial markets, including declines in the price of shares of UGI common stock or the Common Units due to the fact that current prices may reflect a market assumption that the Proposed Merger will be completed;
|
|
•
|
having to pay certain significant costs relating to the Proposed Merger, including, in certain circumstances, the reimbursement by the Partnership of up to $5.0 million of UGI’s expenses and a termination fee of $20.0 million (see the Form S-4 filed by UGI with the SEC on May 6, 2019 for more information); and
|
|
•
|
the attention of our management will have been diverted to the Proposed Merger rather than other strategic opportunities that could have been beneficial to the Company.
|
|
Exhibit
No.
|
|
Exhibit
|
|
Registrant
|
|
Filing
|
|
Exhibit
|
|
2.1
|
|
|
AmeriGas Partners, L.P.
|
|
Form 8-K (4/1/19)
|
|
2.1
|
|
|
|
|
|
|
|
|
|
|
|
|
10.1
|
|
|
AmeriGas Partners, L.P.
|
|
Form 8-K (4/1/19)
|
|
10.1
|
|
|
|
|
|
|
|
|
|
|
|
|
10.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101.INS
|
|
XBRL Instance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Labels Linkbase
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* The schedules have been omitted pursuant to Item 601(b)(2) of Regulation S-K and will be provided to the Securities and Exchange Commission upon request.
|
||||||||
|
|
|
|
|
10.2
|
|
|
|
|
|
|
|
10.3
|
|
|
|
|
|
|
|
10.4
|
|
|
|
|
|
|
|
10.5
|
|
|
|
|
|
|
|
10.6
|
|
|
|
|
|
|
|
10.7
|
|
|
|
|
|
|
|
10.8
|
|
|
|
|
|
|
|
10.9
|
|
|
|
|
|
|
|
10.10
|
|
|
|
|
|
|
|
10.11
|
|
|
|
|
|
|
|
10.12
|
|
|
|
|
|
|
|
10.13
|
|
|
|
|
|
|
|
10.14
|
|
|
|
|
|
|
|
31.1
|
|
|
|
|
|
|
|
31.2
|
|
|
|
|
|
|
|
32
|
|
|
|
|
|
|
|
101.INS
|
|
XBRL Instance
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Labels Linkbase
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase
|
|
|
|
UGI Corporation
|
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
|
Date:
|
May 8, 2019
|
By:
|
/s/ Ted J. Jastrzebski
|
|
|
|
|
Ted J. Jastrzebski
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
|
|
|
|
|
|
|
Date:
|
May 8, 2019
|
By:
|
/s/ Laurie A. Bergman
|
|
|
|
|
Laurie A. Bergman
|
|
|
|
|
Vice President, Chief Accounting Officer
|
|
|
|
|
and Corporate Controller
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|