|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
Nature of Operations |
|
|||
Three Months Ended December 31, | ||||||||
2012 | 2011 | |||||||
Common Unitholders’ interest in net income attributable to AmeriGas Partners under the two-class method of MLPs | $ | 86,241 | $ | 31,660 | ||||
Weighted average Common Units outstanding—basic (thousands) | 92,820 | 57,133 | ||||||
Potentially dilutive Common Units (thousands) | 82 | 60 | ||||||
Weighted average Common Units outstanding—diluted (thousands) | 92,902 | 57,193 | ||||||
|
|||
3. | Accounting Changes |
|
|||
Acquisition of Heritage Propane |
Three Months Ended December 31, | |||||||
2012 (As Reported) | 2011 (Pro Forma) | ||||||
Revenues | $ | 876,647 | $ | 1,106,198 | |||
Net income attributable to AmeriGas Partners, L.P. | $ | 96,665 | $ | 58,312 | |||
Income per limited partner unit: | |||||||
Basic | $ | 0.93 | $ | 0.64 | |||
Diluted | $ | 0.93 | $ | 0.64 | |||
|
|||
December 31, 2012 | September 30, 2012 | December 31, 2011 | ||||||||||
Goodwill (not subject to amortization) | $ | 1,914,827 | $ | 1,914,808 | $ | 692,166 | ||||||
Intangible assets: | ||||||||||||
Customer relationships and noncompete agreements | $ | 505,367 | $ | 505,367 | $ | 77,904 | ||||||
Trademarks and tradenames (not subject to amortization) | 91,100 | 91,100 | — | |||||||||
Gross carrying amount | 596,467 | 596,467 | 77,904 | |||||||||
Accumulated amortization | (70,314 | ) | (60,471 | ) | (37,897 | ) | ||||||
Intangible assets, net | $ | 526,153 | $ | 535,996 | $ | 40,007 | ||||||
|
|||
Related Party Transactions |
|
|||
|
|||
Asset (Liability) | ||||||||||||||||
Quoted Prices in Active Markets for Identical Assets and Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Unobservable Inputs (Level 3) | Total | |||||||||||||
December 31, 2012: | ||||||||||||||||
Assets: | ||||||||||||||||
Derivative financial instruments: | ||||||||||||||||
Commodity contracts | $ | — | $ | 3,108 | $ | — | $ | 3,108 | ||||||||
Liabilities: | ||||||||||||||||
Derivative financial instruments: | ||||||||||||||||
Commodity contracts | $ | — | $ | (28,290 | ) | $ | — | $ | (28,290 | ) | ||||||
September 30, 2012: | ||||||||||||||||
Assets: | ||||||||||||||||
Derivative financial instruments: | ||||||||||||||||
Commodity contracts | $ | — | $ | 2,089 | $ | — | $ | 2,089 | ||||||||
Liabilities: | ||||||||||||||||
Derivative financial instruments: | ||||||||||||||||
Commodity contracts | $ | — | $ | (42,598 | ) | $ | — | $ | (42,598 | ) | ||||||
December 31, 2011: | ||||||||||||||||
Assets: | ||||||||||||||||
Derivative financial instruments: | ||||||||||||||||
Commodity contracts | $ | — | $ | 27 | $ | — | $ | 27 | ||||||||
Liabilities: | ||||||||||||||||
Derivative financial instruments: | ||||||||||||||||
Commodity contracts | $ | — | $ | (16,538 | ) | $ | — | $ | (16,538 | ) | ||||||
|
|||
Derivative Assets | Derivative (Liabilities) | |||||||||||||||||||
Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | |||||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||||||
Derivatives Designated as Hedging Instruments: | ||||||||||||||||||||
Propane contracts | Derivative financial instruments and other assets | $ | 3,108 | $ | 27 | Derivative financial instruments and other noncurrent liabilities | $ | (28,290 | ) | $ | (16,538 | ) | ||||||||
Derivatives Not Designated as Hedging Instruments: | ||||||||||||||||||||
Propane contracts | Derivative financial instruments and other assets | — | — | Derivative financial instruments and other noncurrent liabilities | — | — | ||||||||||||||
Total Derivatives | $ | 3,108 | $ | 27 | $ | (28,290 | ) | $ | (16,538 | ) | ||||||||||
Gain (Loss) Recognized in AOCI and Noncontrolling Interest | Gain (Loss) Reclassified from AOCI and Noncontrolling Interest into Income | Location of Gain (Loss) Reclassified from AOCI and Noncontrolling Interest into Income | ||||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||||
Cash Flow Hedges: | ||||||||||||||||||
Propane contracts | $ | (2,693 | ) | $ | (14,153 | ) | $ | (17,224 | ) | $ | (1,722 | ) | Cost of sales | |||||
|
|||
Three Months Ended December 31, | ||||||||
2012 | 2011 | |||||||
Common Unitholders’ interest in net income attributable to AmeriGas Partners under the two-class method of MLPs | $ | 86,241 | $ | 31,660 | ||||
Weighted average Common Units outstanding—basic (thousands) | 92,820 | 57,133 | ||||||
Potentially dilutive Common Units (thousands) | 82 | 60 | ||||||
Weighted average Common Units outstanding—diluted (thousands) | 92,902 | 57,193 | ||||||
|
|||
Three Months Ended December 31, | ||||||||
2012 | 2011 | |||||||
Common Unitholders’ interest in net income attributable to AmeriGas Partners under the two-class method of MLPs | $ | 86,241 | $ | 31,660 | ||||
Weighted average Common Units outstanding—basic (thousands) | 92,820 | 57,133 | ||||||
Potentially dilutive Common Units (thousands) | 82 | 60 | ||||||
Weighted average Common Units outstanding—diluted (thousands) | 92,902 | 57,193 | ||||||
|
|||
Three Months Ended December 31, | |||||||
2012 (As Reported) | 2011 (Pro Forma) | ||||||
Revenues | $ | 876,647 | $ | 1,106,198 | |||
Net income attributable to AmeriGas Partners, L.P. | $ | 96,665 | $ | 58,312 | |||
Income per limited partner unit: | |||||||
Basic | $ | 0.93 | $ | 0.64 | |||
Diluted | $ | 0.93 | $ | 0.64 | |||
|
|||
December 31, 2012 | September 30, 2012 | December 31, 2011 | ||||||||||
Goodwill (not subject to amortization) | $ | 1,914,827 | $ | 1,914,808 | $ | 692,166 | ||||||
Intangible assets: | ||||||||||||
Customer relationships and noncompete agreements | $ | 505,367 | $ | 505,367 | $ | 77,904 | ||||||
Trademarks and tradenames (not subject to amortization) | 91,100 | 91,100 | — | |||||||||
Gross carrying amount | 596,467 | 596,467 | 77,904 | |||||||||
Accumulated amortization | (70,314 | ) | (60,471 | ) | (37,897 | ) | ||||||
Intangible assets, net | $ | 526,153 | $ | 535,996 | $ | 40,007 | ||||||
|
|||
Asset (Liability) | ||||||||||||||||
Quoted Prices in Active Markets for Identical Assets and Liabilities (Level 1) | Significant Other Observable Inputs (Level 2) | Unobservable Inputs (Level 3) | Total | |||||||||||||
December 31, 2012: | ||||||||||||||||
Assets: | ||||||||||||||||
Derivative financial instruments: | ||||||||||||||||
Commodity contracts | $ | — | $ | 3,108 | $ | — | $ | 3,108 | ||||||||
Liabilities: | ||||||||||||||||
Derivative financial instruments: | ||||||||||||||||
Commodity contracts | $ | — | $ | (28,290 | ) | $ | — | $ | (28,290 | ) | ||||||
September 30, 2012: | ||||||||||||||||
Assets: | ||||||||||||||||
Derivative financial instruments: | ||||||||||||||||
Commodity contracts | $ | — | $ | 2,089 | $ | — | $ | 2,089 | ||||||||
Liabilities: | ||||||||||||||||
Derivative financial instruments: | ||||||||||||||||
Commodity contracts | $ | — | $ | (42,598 | ) | $ | — | $ | (42,598 | ) | ||||||
December 31, 2011: | ||||||||||||||||
Assets: | ||||||||||||||||
Derivative financial instruments: | ||||||||||||||||
Commodity contracts | $ | — | $ | 27 | $ | — | $ | 27 | ||||||||
Liabilities: | ||||||||||||||||
Derivative financial instruments: | ||||||||||||||||
Commodity contracts | $ | — | $ | (16,538 | ) | $ | — | $ | (16,538 | ) | ||||||
|
|||
Derivative Assets | Derivative (Liabilities) | |||||||||||||||||||
Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | |||||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||||||
Derivatives Designated as Hedging Instruments: | ||||||||||||||||||||
Propane contracts | Derivative financial instruments and other assets | $ | 3,108 | $ | 27 | Derivative financial instruments and other noncurrent liabilities | $ | (28,290 | ) | $ | (16,538 | ) | ||||||||
Derivatives Not Designated as Hedging Instruments: | ||||||||||||||||||||
Propane contracts | Derivative financial instruments and other assets | — | — | Derivative financial instruments and other noncurrent liabilities | — | — | ||||||||||||||
Total Derivatives | $ | 3,108 | $ | 27 | $ | (28,290 | ) | $ | (16,538 | ) | ||||||||||
Gain (Loss) Recognized in AOCI and Noncontrolling Interest | Gain (Loss) Reclassified from AOCI and Noncontrolling Interest into Income | Location of Gain (Loss) Reclassified from AOCI and Noncontrolling Interest into Income | ||||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||||
Cash Flow Hedges: | ||||||||||||||||||
Propane contracts | $ | (2,693 | ) | $ | (14,153 | ) | $ | (17,224 | ) | $ | (1,722 | ) | Cost of sales | |||||
|
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|