UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): November 9, 2015
AmeriGas Partners, L.P.
(Exact name of registrant as specified in its charter)
Delaware | 1-13692 | 23-2787918 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) | ||
460 No. Gulph Road, King of Prussia, Pennsylvania | 19406 | |||
(Address of principal executive offices) | (Zip Code) | |||
Registrant’s telephone number, including area code: 610 337-7000
Not Applicable
Former name or former address, if changed since last report
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02 Results of Operations and Financial Condition.
On November 9, 2015, AmeriGas Propane, Inc., the general partner of AmeriGas Partners, L.P. (the “Partnership”), issued a press release announcing financial results for the Partnership for the fiscal quarter and year ended September 30, 2015. A copy of the press release is furnished as Exhibit 99.1 to this report and is incorporated herein by reference.
Item 7.01 Regulation FD Disclosure.
In its November 9, 2015 press release, the Partnership also announced earnings guidance for the fiscal year ending September 30, 2016. A copy of the press release is furnished as Exhibit 99.1 to this report and is incorporated herein by reference.
On November 10, 2015, the Partnership will hold a live Internet Audio Webcast of its conference call to discuss its financial results for the fiscal quarter and year ended September 30, 2015.
Presentation materials containing certain historical and forward-looking information relating to the Partnership (the “Presentation Materials”) have been made available on the Partnership’s website. A copy of the Presentation Materials is furnished as Exhibit 99.2 to this report and is incorporated herein by reference in this Item 7.01. All information in Exhibit 99.2 is presented as of the particular dates referenced therein, and the Partnership does not undertake any obligation to, and disclaims any duty to, update any of the information provided.
In accordance with General Instruction B.2 of Form 8-K, the information in this report, including Exhibits 99.1 and 99.2, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, and will not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in that filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits. The following exhibits are being furnished herewith:
99.1 | Press Release of AmeriGas Partners, L.P. dated November 9, 2015. |
99.2 | Presentation of AmeriGas Partners, L.P. dated November 10, 2015. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
AmeriGas Partners, L.P. | |||
November 10, 2015 | By: | /s/ Daniel J. Platt | |
Name: Daniel J. Platt | |||
Title: Treasurer of AmeriGas Propane, Inc., the general partner of AmeriGas Partners, L.P. | |||
EXHIBIT INDEX
The Following Exhibits Are Furnished:
EXHIBIT NO. | DESCRIPTION |
99.1 | Press Release of AmeriGas Partners, L.P. dated November 9, 2015. |
99.2 | Presentation of AmeriGas Partners, L.P. dated November 10, 2015. |
Exhibit 99.1
Contact: | 610-337-7000 | For Immediate Release: | |||||
Will Ruthrauff, ext. 6571 | November 9, 2015 | ||||||
Shelly Oates, ext. 3202 | |||||||
AmeriGas Partners Reports Earnings for Fiscal 2015
VALLEY FORGE, Pa., November 9 - AmeriGas Propane, Inc., general partner of AmeriGas Partners, L.P. (NYSE: APU), reported adjusted net income attributable to AmeriGas Partners for the fiscal year ended September 30, 2015 of $258.6 million, compared to adjusted net income of $299.3 million for the fiscal year ended September 30, 2014. Adjusted net income attributable to AmeriGas Partners eliminates the impact of mark-to-market changes in commodity derivative instruments not associated with current period transactions. Most of the mark-to-market adjustments relate to our normal business practice of hedging fixed-price commitments to our customers. On a GAAP basis, including the impact of such mark-to-market changes, AmeriGas Partners reported net income of $211.2 million for the fiscal year ended September 30, 2015 compared to $289.9 million in the prior year.
The Partnership’s adjusted earnings before interest expense, income taxes, depreciation and amortization (Adjusted EBITDA) was $619.2 million for fiscal 2015 compared with $664.7 million in the prior year. Retail volumes sold for fiscal 2015 decreased 7.2% to 1.18 billion gallons from 1.28 billion gallons in the prior year. The decrease in retail gallons sold reflects temperatures that were 8.9% warmer than the prior year according to the National Oceanic and Atmospheric Administration (NOAA).
Retail volumes sold during the fourth quarter of fiscal 2015 were 193.9 million gallons, a decrease of 8.1% from the fourth quarter of fiscal 2014, primarily due to weather in the month of September that was 38% warmer than the prior year. Adjusted EBITDA for the quarter was $39.7 million compared with $48.2 million for the fourth quarter of fiscal 2014.
Jerry E. Sheridan, president and chief executive officer of AmeriGas, said, “Fiscal 2015 was a challenging year, as we experienced warmer temperatures throughout the heating season and unusually wet weather in the warmer months that impacted our counter-seasonal cylinder exchange business. Our results for the year were primarily impacted by these weather patterns and some unusual expenses, particularly in the fourth quarter. We continued to make solid progress in all of our strategic initiatives in spite of the vagaries of weather. We completed nine acquisitions during the year and our National Accounts program volumes increased 14%. We were pleased in April to announce an increase to our distribution for the ninth consecutive year and we continue to maintain our distribution coverage and leverage ratios at levels which ensure a strong balance sheet and ongoing financial flexibility.”
-MORE-
AmeriGas Partners Reports Earnings for Fiscal 2015 | Page 2 |
Sheridan continued, “We have entered fiscal 2016 with record propane inventory levels in the U.S. at a much lower cost environment than we experienced at the same time last year. These lower, more stable prices are good for all consumers of propane, which in turn is good for our business and for the industry as a whole. Assuming normal weather patterns this winter and given our assessment of current business conditions, we expect to report Adjusted EBITDA in the range of $660 million to $690 million for the fiscal year ending September 30, 2016.”
About AmeriGas
AmeriGas is the nation’s largest retail propane marketer, serving approximately two million customers in all 50 states from over 2,000 distribution locations. UGI Corporation, through subsidiaries, is the sole General Partner and owns 26% of the Partnership and the public owns the remaining 74%.
AmeriGas Partners, L.P. will hold a live Internet Audio Webcast of its conference call to discuss fiscal 2015 earnings and other current activities at 9:00 AM ET on Tuesday, November 10, 2015. Interested parties may listen to the audio webcast both live and in replay on the Internet at
http://investors.amerigas.com/investor-relations/events-presentations or at the company website http://www.amerigas.com under Investor Relations. A telephonic replay will be available from 12:00 PM ET on November 10 through 11:59 PM on November 17. The replay may be accessed at (855) 859-2056, and internationally at 1-404-537-3406, conference ID 62231286.
Comprehensive information about AmeriGas is available on the Internet at http://www.amerigas.com
This press release contains certain forward-looking statements that management believes to be reasonable as of today’s date only. Actual results may differ significantly because of risks and uncertainties that are difficult to predict and many of which are beyond management’s control. You should read the Partnership’s Annual Report on Form 10-K for a more extensive list of factors that could affect results. Among them are adverse weather conditions, cost volatility and availability of propane, increased customer conservation measures, the capacity to transport propane to our market areas, the impact of pending and future legal proceedings, political, economic and regulatory conditions in the U.S. and abroad, and our ability to successfully integrate acquisitions and achieve anticipated synergies. The Partnership undertakes no obligation to release revisions to its forward-looking statements to reflect events or circumstances occurring after today.
AP-10 | ### | 11/9/15 | ||
AMERIGAS PARTNERS, L.P. AND SUBSIDIARIES
REPORT OF EARNINGS
(Thousands, except per unit and where otherwise indicated)
(Unaudited)
Three Months Ended September 30, | Twelve Months Ended September 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Revenues: | ||||||||||||||||
Propane | $ | 357,440 | $ | 499,167 | $ | 2,612,401 | $ | 3,440,868 | ||||||||
Other | 60,796 | 61,082 | 272,921 | 272,067 | ||||||||||||
418,236 | 560,249 | 2,885,322 | 3,712,935 | |||||||||||||
Costs and expenses: | ||||||||||||||||
Cost of sales - propane | 138,078 | 284,092 | 1,301,167 | 2,034,592 | ||||||||||||
Cost of sales - other | 22,031 | 20,646 | 86,638 | 81,982 | ||||||||||||
Operating and administrative expenses | 225,980 | 219,956 | 953,283 | 963,963 | ||||||||||||
Depreciation | 38,750 | 37,095 | 152,204 | 154,020 | ||||||||||||
Amortization | 10,611 | 10,784 | 42,676 | 43,195 | ||||||||||||
Other operating income, net | (8,267 | ) | (5,916 | ) | (31,355 | ) | (27,450 | ) | ||||||||
427,183 | 566,657 | 2,504,613 | 3,250,302 | |||||||||||||
Operating (loss) income | (8,947 | ) | (6,408 | ) | 380,709 | 462,633 | ||||||||||
Interest expense | (40,438 | ) | (40,617 | ) | (162,842 | ) | (165,581 | ) | ||||||||
(Loss) income before income taxes | (49,385 | ) | (47,025 | ) | 217,867 | 297,052 | ||||||||||
Income tax expense | (420 | ) | (407 | ) | (2,898 | ) | (2,611 | ) | ||||||||
Net (loss) income including noncontrolling interest | (49,805 | ) | (47,432 | ) | 214,969 | 294,441 | ||||||||||
Add net loss (deduct net income) attributable to noncontrolling interest | 110 | 85 | (3,758 | ) | (4,548 | ) | ||||||||||
Net (loss) income attributable to AmeriGas Partners, L.P. | $ | (49,695 | ) | $ | (47,347 | ) | $ | 211,211 | $ | 289,893 | ||||||
General partner’s interest in net (loss) income attributable to AmeriGas Partners, L.P. | $ | 8,148 | $ | 6,060 | $ | 32,469 | $ | 26,749 | ||||||||
Limited partners’ interest in net (loss) income attributable to AmeriGas Partners, L.P. | $ | (57,843 | ) | $ | (53,407 | ) | $ | 178,742 | $ | 263,144 | ||||||
Income (Loss) per limited partner unit (a) | ||||||||||||||||
Basic | $ | (0.62 | ) | $ | (0.58 | ) | $ | 1.91 | $ | 2.82 | ||||||
Diluted | $ | (0.62 | ) | $ | (0.58 | ) | $ | 1.91 | $ | 2.82 | ||||||
Average limited partner units outstanding: | ||||||||||||||||
Basic | 92,918 | 92,888 | 92,910 | 92,876 | ||||||||||||
Diluted | 92,918 | 92,888 | 92,977 | 92,946 | ||||||||||||
SUPPLEMENTAL INFORMATION: | ||||||||||||||||
Retail gallons sold (millions) | 193.9 | 211.0 | 1,184.3 | 1,275.6 | ||||||||||||
Wholesale gallons sold (millions) | 12.3 | 10.5 | 54.4 | 93.4 | ||||||||||||
Total margin (b) | $ | 258,127 | $ | 255,511 | $ | 1,497,517 | $ | 1,596,361 | ||||||||
Adjusted total margin (c) | $ | 257,290 | $ | 262,225 | $ | 1,545,358 | $ | 1,605,856 | ||||||||
EBITDA (c) | $ | 40,524 | $ | 41,556 | $ | 571,831 | $ | 655,300 | ||||||||
Adjusted EBITDA (c) | $ | 39,696 | $ | 48,202 | $ | 619,189 | $ | 664,699 | ||||||||
Adjusted net (loss) income attributable to AmeriGas Partners, L.P. (c) | $ | (50,523 | ) | $ | (40,701 | ) | $ | 258,569 | $ | 299,292 | ||||||
Expenditures for property, plant and equipment: | ||||||||||||||||
Maintenance capital expenditures | $ | 14,238 | $ | 23,315 | $ | 57,815 | $ | 70,287 | ||||||||
Growth capital expenditures | $ | 9,913 | $ | 10,327 | $ | 44,194 | $ | 43,647 | ||||||||
(a) | Income (loss) per limited partner unit is computed in accordance with accounting guidance regarding the application of the two-class method for determining earnings per share as it relates to master limited partnerships. Refer to Note 2 to the consolidated financial statements included in the AmeriGas Partners, L.P. Annual Report on Form 10-K for the fiscal year ended September 30, 2014. |
(b) | Total margin represents total revenues less cost of sales — propane and cost of sales — other. |
(c) | The Partnership’s management uses certain non-GAAP financial measures, including adjusted total margin, EBITDA, adjusted EBITDA |
(continued)
AMERIGAS PARTNERS, L.P. AND SUBSIDIARIES
REPORT OF EARNINGS
(Thousands, except per unit and where otherwise indicated)
(Unaudited)
(continued)
and adjusted net income attributable to AmeriGas Partners, L.P., when evaluating the Partnership’s overall performance. These financial measures are not in accordance with, or an alternative to, GAAP and should be considered in addition to, and not as a substitute for, the comparable GAAP measures.
Management believes earnings before interest, income taxes, depreciation and amortization (“EBITDA”), as adjusted for the effects of gains and losses on commodity derivative instruments not associated with current-period transactions and other gains and losses that competitors do not necessarily have ("Adjusted EBITDA"), is a meaningful non-GAAP financial measure used by investors to (1) compare the Partnership’s operating performance with that of other companies within the propane industry and (2) assess the Partnership’s ability to meet loan covenants. The Partnership’s definition of Adjusted EBITDA may be different from those used by other companies. Management uses Adjusted EBITDA to compare year-over-year profitability of the business without regard to capital structure as well as to compare the relative performance of the Partnership to that of other master limited partnerships without regard to their financing methods, capital structure, income taxes, the effects of gains and losses on commodity derivative instruments not associated with current-period transactions or historical cost basis. In view of the omission of interest, income taxes, depreciation and amortization, gains and losses on commodity derivative instruments not associated with current-period transactions and other gains and losses that competitors do not necessarily have from Adjusted EBITDA, management also assesses the profitability of the business by comparing net income attributable to AmeriGas Partners, L.P. for the relevant years. Management also uses Adjusted EBITDA to assess the Partnership’s profitability because its parent, UGI Corporation, uses the Partnership’s EBITDA, as adjusted to exclude gains and losses on commodity derivative instruments not associated with current-period transactions, to assess the profitability of the Partnership which is one of UGI Corporation’s industry segments. UGI Corporation discloses the Partnership’s EBITDA, as so adjusted, in its disclosure about industry segments as the profitability measure for its domestic propane segment.
Management believes the presentation of other non-GAAP financial measures, comprised of adjusted total margin and adjusted net income (loss) attributable to AmeriGas Partners, L.P., provide useful information to investors to more effectively evaluate the period-over-period results of operations of the Partnership. Management uses these non-GAAP financial measures because they eliminate the impact of (1) gains and losses on commodity derivative instruments that are not associated with current-period transactions and (2) other gains and losses that competitors do not necessarily have to provide insight into the comparison of period-over-period profitability to that of other master limited partnerships.
The following tables include reconciliations of adjusted total margin, EBITDA, adjusted EBITDA and adjusted net income attributable to AmeriGas Partners, L.P. to the most directly comparable financial measure calculated and presented in accordance with GAAP for all the periods presented:
(continued)
AMERIGAS PARTNERS, L.P. AND SUBSIDIARIES
REPORT OF EARNINGS
(Thousands, except per unit and where otherwise indicated)
(Unaudited)
Three Months Ended September 30, | Twelve Months Ended September 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
Adjusted total margin: | ||||||||||||||||
Total revenues | $ | 418,236 | $ | 560,249 | $ | 2,885,322 | $ | 3,712,935 | ||||||||
Cost of sales - propane | (138,078 | ) | (284,092 | ) | (1,301,167 | ) | (2,034,592 | ) | ||||||||
Cost of sales - other | (22,031 | ) | (20,646 | ) | (86,638 | ) | (81,982 | ) | ||||||||
Total margin | 258,127 | 255,511 | 1,497,517 | 1,596,361 | ||||||||||||
(Subtract net gains) add net losses on commodity derivative instruments not associated with current-period transactions | (837 | ) | 6,714 | 47,841 | 9,495 | |||||||||||
Adjusted total margin | $ | 257,290 | $ | 262,225 | $ | 1,545,358 | $ | 1,605,856 | ||||||||
Adjusted net (loss) income attributable to AmeriGas Partners, L.P.: | ||||||||||||||||
Net (loss) income attributable to AmeriGas Partners, L.P. | $ | (49,695 | ) | $ | (47,347 | ) | $ | 211,211 | $ | 289,893 | ||||||
(Subtract net gains) add net losses on commodity derivative instruments not associated with current-period transactions | (837 | ) | 6,714 | 47,841 | 9,495 | |||||||||||
Noncontrolling interest in net gains (losses) on commodity derivative instruments not associated with current-period transactions | 9 | (68 | ) | (483 | ) | (96 | ) | |||||||||
Adjusted net (loss) income attributable to AmeriGas Partners, L.P. | $ | (50,523 | ) | $ | (40,701 | ) | $ | 258,569 | $ | 299,292 | ||||||
Three Months Ended September 30, | Twelve Months Ended September 30, | |||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||
EBITDA and Adjusted EBITDA: | ||||||||||||||||
Net income (loss) attributable to AmeriGas Partners, L.P. | $ | (49,695 | ) | $ | (47,347 | ) | $ | 211,211 | $ | 289,893 | ||||||
Income tax expense | 420 | 407 | 2,898 | 2,611 | ||||||||||||
Interest expense | 40,438 | 40,617 | 162,842 | 165,581 | ||||||||||||
Depreciation | 38,750 | 37,095 | 152,204 | 154,020 | ||||||||||||
Amortization | 10,611 | 10,784 | 42,676 | 43,195 | ||||||||||||
EBITDA | 40,524 | 41,556 | 571,831 | 655,300 | ||||||||||||
(Subtract net gains) add net losses on commodity derivative instruments not associated with current-period transactions | (837 | ) | 6,714 | 47,841 | 9,495 | |||||||||||
Noncontrolling interest in net gains (losses) on commodity derivative instruments not associated with current-period transactions | 9 | (68 | ) | (483 | ) | (96 | ) | |||||||||
Adjusted EBITDA | $ | 39,696 | $ | 48,202 | $ | 619,189 | $ | 664,699 | ||||||||
(continued)
AMERIGAS PARTNERS, L.P. AND SUBSIDIARIES
REPORT OF EARNINGS
(Thousands, except per unit and where otherwise indicated)
(Unaudited)
(continued)
The following table includes a reconciliation of forecasted net income attributable to AmeriGas Partners, L.P. to forecasted Adjusted EBITDA for the fiscal year ending September 30, 2016:
Forecast Fiscal Year Ending September 30, 2016 | |||
Net income attributable to AmeriGas Partners, L.P. (estimate) (d) | $ | 317,000 | |
Interest expense (estimate) | 166,000 | ||
Income tax expense (estimate) | 3,000 | ||
Depreciation (estimate) | 147,000 | ||
Amortization (estimate) | 42,000 | ||
Adjusted EBITDA (e) | $ | 675,000 | |
(d) | Represents estimated net income attributable to AmeriGas Partners, L.P. after adjusting for gains and losses on commodity derivative instruments not associated with current-period transactions. It is impracticable to determine actual gains and losses on commodity derivative instruments not associated with current-period transactions that will be reported in GAAP net income as such gains and losses will depend upon future changes in commodity prices for propane which cannot be forecasted. |
(e) | Represents the midpoint of Adjusted EBITDA guidance range for fiscal 2016. |
1 FQ4 and FY15 Results FY16 Outlook
2 About This Presentation This presentation contains certain forward-looking statements that management believes to be reasonable as of today’s date only. Actual results may differ significantly because of risks and uncertainties that are difficult to predict and many of which are beyond management’s control. You should read AmeriGas’s Annual Report on Form 10-K and Quarterly Reports on Form 10-Q for a more extensive list of factors that could affect results. Among them are adverse weather conditions, cost volatility and availability of propane, increased customer conservation measures, the impact of pending and future legal proceedings, political, regulatory and economic conditions in the United States and in foreign countries, the timing and success of our acquisitions, commercial initiatives and investments to grow our business, and our ability to successfully integrate acquired businesses and achieve anticipated synergies. AmeriGas undertakes no obligation to release revisions to its forward- looking statements to reflect events or circumstances occurring after today.
3 Fiscal Year Recap Jerry Sheridan President & CEO, AmeriGas
4 Q4 and FY15 Adjusted EBITDA $48.2 $39.7 Q4 2014 Q4 2015 Weather in FY15 was 8.9% warmer than FY14 Weather in Q4 was 32% warmer than the prior year period driven by September weather that was 38% warmer than the prior year FY15 Unit margins $0.08 higher y/y $664.7 $619.2 FY 2014 FY 2015
5 Growth Initiatives • National Accounts volume increased 14% in fiscal 2015 • Closed nine acquisitions • 3rd consecutive year acquisitions were funded by the proceeds of the sale of excess assets • Acquisition pipeline remains strong • AmeriGas Cylinder Exchange continued to grow • Continued focus on enhanced customer service FY 2016 Guidance: $660-690mm Adjusted EBITDA
6 Appendix
7 The enclosed supplemental information contains a reconciliation of earnings before interest expense, income taxes, depreciation and amortization ("EBITDA") and Adjusted EBITDA to Net Income. EBITDA and Adjusted EBITDA are not measures of performance or financial condition under accounting principles generally accepted in the United States ("GAAP"). Management believes EBITDA and Adjusted EBITDA are meaningful non-GAAP financial measures used by investors to compare the Partnership's operating performance with that of other companies within the propane industry. The Partnership's definitions of EBITDA and Adjusted EBITDA may be different from those used by other companies. EBITDA and Adjusted EBITDA should not be considered as alternatives to net income (loss) attributable to AmeriGas Partners, L.P. Management uses EBITDA to compare year-over-year profitability of the business without regard to capital structure as well as to compare the relative performance of the Partnership to that of other master limited partnerships without regard to their financing methods, capital structure, income taxes or historical cost basis. Management uses Adjusted EBITDA to exclude from AmeriGas Partners’ EBITDA gains and losses that competitors do not necessarily have to provide additional insight into the comparison of year-over-year profitability to that of other master limited partnerships. In view of the omission of interest, income taxes, depreciation and amortization from EBITDA and Adjusted EBITDA, management also assesses the profitability of the business by comparing net income attributable to AmeriGas Partners, L.P. for the relevant years. Management also uses EBITDA to assess the Partnership's profitability because its parent, UGI Corporation, uses the Partnership's EBITDA to assess the profitability of the Partnership, which is one of UGI Corporation’s business segments. UGI Corporation discloses the Partnership's EBITDA in its disclosures about its business segments as the profitability measure for its domestic propane segment. AmeriGas Supplemental Footnotes
8 2015 2014 2015 2014 EBITDA and Adjusted EBITDA: Net income (loss) attributable to AmeriGas Partners, L.P. (49,695)$ (47,347)$ 211,211$ 289,893$ Income tax expense 420 407 2,898 2,611 Interest expense 40,438 40,617 162,842 165,581 Depreciation 38,750 37,095 152,204 154,020 Amortization 10,611 10,784 42,676 43,195 EBITDA 40,524 41,556 571,831 655,300 (Subtract net gains) add net losses on commodity derivative instruments not associated with current-period transactions (837) 6,714 47,841 9,495 Noncontrolling interest in net gains (losses) on commodity derivative instruments not associated with current-period 9 (68) (483) (96) Adjusted EBITDA 39,696$ 48,202$ 619,189$ 664,699$ Three Months Ended Twelve Months Ended September 30, September 30, AmeriGas Adjusted EBITDA
9 Forecast Fiscal Year Ending September 30, 2016 Net income attributable to AmeriGas Partners, L.P. (estimate) (d) 317,000$ Interest expense (estimate) 166,000 Income tax expense (estimate) 3,000 Depreciation (estimate) 147,000 Amortization (estimate) 42,000 Adjusted EBITDA (e) 675,000$ (d) (e) Represents the midpoint of Adjusted EBITDA guidance range for fiscal 2016. Represents estimated net income attributable to AmeriGas Partners, L.P. after adjusting for gains and losses on commodity derivative instruments not associated with current-period transactions. It is impracticable to determine actual gains and losses on commodity derivative instruments not associated with current-period transactions that will be reported in GAAP net income as such gains and losses will depend upon future changes in commodity prices for propane which cannot be forecasted. AmeriGas Adjusted EBITDA Guidance
10 Investor Relations: Will Ruthrauff 610-456-6571 ruthrauffw@ugicorp.com