10 Year Financial Data of AmeriGas Partners LP (APU)

47.71 (1y: +20%)

Market Cap	4.41 B	P/E(ttm)	142.10
Enterprise Value	6.75 B	P/B	3.10

APU- NYSE (USA)
AmeriGas Partners LP

Currently 1/5

Business Predictability Rank: 1-Star
Back Testing Results:
Average gain of all 1-Star stocks: 1.1% per year.
% of Stocks that are in still loss if held for 10yrs: 45%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$47.71

3 Severe Warning Signs 7 Medium Warning Signs

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	2.4	-5.1	-19.9
EBITDA Growth (%)	1.5	-6.7	6.8
Free Cash Flow Growth (%)	4.5	-2.3	16.5
Book Value Growth (%)	8.5	31.3	-18.2

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Sep03	Sep04	Sep05	Sep06	Sep07	Sep08	Sep09	Sep10	Sep11	Sep12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	32.35	33.40	35.92	37.29	40.05	49.35	39.59	40.62	44.39	35.88	33.75	13.89	6.16	5.49	9.44	12.66
EBITDA per Share	4.74	4.84	4.59	4.51	6.00	5.53	6.73	5.66	5.91	4.17	5.50	2.88	0.01	0.15	2.04	3.30
Free Cashflow per Share	1.72	2.18	2.22	1.89	2.30	2.06	5.06	2.37	1.95	2.96	3.17	1.70	0.81	0.63	0.15	1.58
Earnings per Share ($)	1.42	1.71	1.10	1.59	3.15	2.70	3.59	2.80	2.30	-0.11	-0.91	1.26	-1.00	-0.86	0.93	0.02
Dividends Per Share	2.20	2.20	2.22	2.28	2.63	2.50	2.62	2.75	2.89	3.10	3.20	0.76	0.80	0.80	0.80	0.80
Book Value per Share	5.04	5.44	6.17	3.90	5.47	4.34	6.38	6.67	5.92	17.55	17.44	21.31	16.77	15.39	15.73	17.44
Month End Stock Price	25.10	29.53	32.18	30.86	35.70	30.43	36.04	44.81	43.99	43.66	44.93	40.52	40.75	43.66	38.74	44.93
Ratios	Annuals											Quarterly
Fiscal Period	Sep03	Sep04	Sep05	Sep06	Sep07	Sep08	Sep09	Sep10	Sep11	Sep12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	28.40	31.80	18.00	41.20	61.30	63.90	61.60	43.40	40.90	0.80	52.80	30.40	-22.80	-21.20	53.20	52.80
Return on Assets %	4.90	5.90	3.70	5.70	11.20	9.20	13.60	9.70	7.70	0.20	18.00	11.20	-8.00	-6.80	16.80	18.00
Return on Capital - Joel Greenblatt %	30.10	31.70	31.40	37.90	44.40	41.20	56.40	39.00	35.70	12.40	64.80	47.20	-13.20	-10.40	37.60	64.80
Debt to Equity	3.66	3.12	2.71	4.22	3.00	3.77	2.38	2.32	3.04	1.66	1.50	1.36	1.55	1.66	1.71	1.50

Gross Margin %	44.10	42.00	37.90	36.60	36.90	32.20	41.80	39.90	36.70	41.10	47.90	42.00	41.60	46.70	48.40	47.90
Operating Margin %	10.10	10.00	9.00	8.70	11.70	8.30	13.30	10.20	9.60	5.80	21.90	16.90	-8.40	-7.10	16.00	21.90
Net Margin %	4.40	5.20	3.10	4.30	8.40	5.60	9.90	7.10	5.50	0.40	18.10	11.60	-15.60	-14.90	22.20	18.10

Days Sales Outstanding	23.10	30.20	30.50	30.00	30.10	29.00	22.90	28.30	33.70	33.40	33.80	32.40	36.90	47.70	39.40	33.80
Days Inventory	28.10	30.10	27.10	27.10	31.70	27.60	24.40	29.90	30.90	34.80	23.80	26.80	44.20	54.80	35.10	23.80
Inventory Turnover	13.00	12.10	13.40	13.50	11.50	13.20	15.00	12.20	11.80	10.50	3.80	3.40	2.10	1.70	2.60	3.80

Debt to Revenue	0.57	0.51	0.47	0.44	0.41	0.33	0.38	0.38	0.41	0.81	2.07	2.09	4.22	4.66	2.85	2.07
COGS to Revenue	0.56	0.58	0.62	0.63	0.63	0.68	0.58	0.60	0.63	0.59	0.52	0.58	0.58	0.53	0.52	0.52
Inventory to Revenue	0.04	0.05	0.05	0.05	0.06	0.05	0.04	0.05	0.05	0.06	0.14	0.17	0.28	0.32	0.20	0.14
Interest Exp. to Revenue %	-5.36	-4.68	-4.07	-3.50	-2.69	-2.17	-3.11	-2.81	-2.50	-4.88	-3.55	-3.90	-7.32	-7.68	-4.70	-3.55

Asset Turnover	1.10	1.15	1.18	1.32	1.34	1.63	1.36	1.37	1.41	0.65	0.25	0.24	0.13	0.11	0.19	0.25
Buyback Ratio	-104	-55.70	-119	--	-0.40	-0.50	--	-0.30	--	-2,205	--	-206	--	--	--	--
Dividend Payout Ratio	1.54	1.27	1.99	1.42	0.78	0.90	0.67	0.95	1.19	22.92	0.35	0.47	--	--	0.38	0.35
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Sep03	Sep04	Sep05	Sep06	Sep07	Sep08	Sep09	Sep10	Sep11	Sep12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	1,628	1,776	1,963	2,119	2,277	2,815	2,260	2,320	2,538	2,922	3,135	1,156	572	510	877	1,176
Cost of Goods Sold	910	1,029	1,220	1,344	1,437	1,908	1,317	1,395	1,605	1,720	1,670	670	334	272	452	612
Gross Profit	718	747	743	775	840	907	944	925	933	1,202	1,465	486	238	238	425	564

Selling, General, &Admin. Expense	488	501	518	535	563	610	615	610	621	889	985	252	243	234	244	265
Earnings Before DDA	239	257	251	257	341	315	384	323	338	340	511	240	1.23	14.37	189	306

Depreciation, Depletion and Amortization	74.63	80.61	73.63	72.45	75.61	80.40	83.79	87.40	94.71	169	198	44.79	49.52	50.63	49.35	48.63

Operating Income	164	177	177	184	266	235	301	236	243	171	313	195	-48.29	-36.26	140	258
Interest Income/Expense	-87.20	-83.18	-79.90	-74.09	-61.28	-61.06	-70.34	-65.11	-63.52	-143	-164	-45.05	-41.85	-39.21	-41.20	-41.78
Net Income	71.96	91.85	60.85	91.16	191	158	225	165	139	11.03	243	134	-89.38	-76.00	195	213

Earnings per Share ($)	1.42	1.71	1.10	1.59	3.15	2.70	3.59	2.80	2.30	-0.11	-0.91	1.26	-1.00	-0.86	0.93	0.02
Total Shares Outstanding	50.34	53.17	54.66	56.84	56.86	57.04	57.08	57.12	57.17	81.43	92.90	83.20	92.78	92.89	92.90	92.90
Balance Sheet	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Sep03	Sep04	Sep05	Sep06	Sep07	Sep08	Sep09	Sep10	Sep11	Sep12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Cash and cash equivalents	45.87	40.58	99.16	84.78	34.03	10.91	74.18	15.20	8.63	60.10	123	140	123	60.10	118	123
Accounts Receivable	103	147	164	174	188	224	142	180	235	268	437	411	232	268	379	437
Inventory	70.17	84.75	90.75	99.84	125	144	87.94	114	136	164	160	197	162	164	174	160
Other Current Assets	17.20	25.93	64.02	9.40	28.42	46.44	12.39	16.79	14.74	31.87	19.36	20.17	33.03	31.87	24.09	19.36
Total Current Assets	236	298	418	368	375	425	317	326	394	523	739	769	550	523	695	739

Property, Plant and Equipment	595	592	585	581	634	617	629	643	646	1,499	1,474	1,523	1,508	1,499	1,486	1,474
Intangible Assets	630	638	648	646	670	668	698	716	733	2,451	2,431	2,479	2,457	2,451	2,441	2,431
Other Long Term Assets	21.73	22.09	12.34	17.42	17.31	14.72	13.88	11.27	22.71	43.93	42.48	45.84	44.89	43.93	43.78	42.48
Total Assets	1,482	1,550	1,663	1,612	1,697	1,725	1,658	1,696	1,796	4,517	4,687	4,817	4,560	4,517	4,666	4,687

Accounts Payable	147	174	200	199	190	198	176	191	204	271	239	198	134	271	233	239
Current Portion of Long-Term Debt	58.71	60.07	118	1.83	1.93	71.47	82.23	111	100	80.61	142	76.92	112	80.61	206	142
Other Current Liabilities	92.77	118	139	180	187	263	163	158	147	319	264	307	334	319	345	264
Total Current Liabilities	298	352	457	380	379	533	421	460	451	671	646	583	580	671	784	646

Long-Term Debt	869	841	795	932	931	862	783	771	929	2,297	2,294	2,338	2,302	2,297	2,295	2,294
Other Long-Term Liabilities	61.86	67.44	73.23	78.19	75.85	83.21	89.08	83.83	77.23	120	127	124	123	120	125	127
Total Liabilities	1,228	1,261	1,326	1,390	1,386	1,478	1,293	1,315	1,457	3,088	3,067	3,045	3,004	3,088	3,204	3,067

Common Stock	255	277	289	250	293	308	--	--	--	--	--	--	--	--	--	--
Retained Earnings	-4.32	9.37	2.92	2.53	2.95	3.09	--	--	--	--	--	--	--	--	--	--
Total Equity	254	289	337	222	311	247	364	381	339	1,429	1,620	1,772	1,556	1,429	1,462	1,620
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Sep03	Sep04	Sep05	Sep06	Sep07	Sep08	Sep09	Sep10	Sep11	Sep12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	71.96	91.85	60.85	91.16	191	158	225	167	141	12.67	148	136	-89.90	-76.40	98.04	216
Depreciation, Depletion and Amortization	74.63	80.61	73.63	72.45	75.61	80.40	83.79	87.40	94.71	169	198	44.79	49.52	50.63	49.35	48.63
Cash Flow from Others	-7.28	5.19	49.67	14.36	-61.90	-58.21	59.07	-36.08	-46.78	163	60.85	-15.72	141	117	-107	-89.75
Cash Flow from Operations	139	178	184	178	204	180	367	219	189	344	406	165	100	90.93	40.49	175

Investment for Property, Plant & Equipement	-52.93	-61.66	-62.62	-70.71	-73.76	-62.76	-78.74	-83.17	-77.23	-103	-112	-23.50	-25.16	-32.88	-26.49	-27.95
Cash Flow from Acquisitions	-27.00	-42.59	-22.66	-2.85	-29.73	-1.32	-50.09	-34.35	-34.03	-1,425	-18.73	-1,405	-11.93	-6.80	--	--
Cash Flow from Investing	-72.53	-90.52	-55.43	-63.11	-97.54	-55.64	-79.53	-115	-106	-1,520	-122	-1,427	-34.50	-36.62	-24.70	-26.55

Net Issuance of Stock	75.01	51.20	72.68	--	0.81	0.77	-0.33	0.58	0.02	279	0.03	279	--	0.02	0.01	0.00
Net Issuance of Debt	-31.92	-25.54	-20.38	0.42	-1.76	-1.68	-71.66	7.89	90.86	1,222	17.55	1,134	-2.78	-38.33	122	-63.78
Cash Flow for Dividends	-111	-118	-122	-131	-155	-145	-165	-162	-172	-272	-317	-69.03	-79.25	-79.28	-79.29	-79.30
Other Financing	0.07	-0.54	-0.23	1.13	-2.08	-2.13	-2.40	-2.22	-0.87	-2.03	-1.73	-0.82	-1.29	0.54	-1.42	0.45
Cash Flow from Financing	-68.31	-92.43	-70.13	-129	-158	-148	-240	-155	-81.82	1,227	-301	1,344	-83.33	-117	41.74	-143

Net Change in Cash	-1.53	-5.29	58.58	-14.39	-50.74	-23.13	48.30	-51.49	0.91	51.47	-17.15	81.50	-17.42	-62.74	57.53	5.48

Free Cash Flow	86.37	116	122	107	131	117	289	136	112	241	294	141	75.25	58.06	14.00	147
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Sep03	Sep04	Sep05	Sep06	Sep07	Sep08	Sep09	Sep10	Sep11	Sep12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Sep03	Sep04	Sep05	Sep06	Sep07	Sep08	Sep09	Sep10	Sep11	Sep12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

APU Quarterly/Annuals Reports

APU: 10-Q - AMERIGAS PARTNERS LP (0000932628) (Filer): (10-Q) - 2013-02-08
APU: 10-K - AMERIGAS PARTNERS LP (0000932628) (Filer): (10-K) - 2012-11-20
APU: 10-Q - AMERIGAS PARTNERS LP (0000932628) (Filer): (10-Q) - 2012-08-08
APU: 10-Q - AMERIGAS PARTNERS LP (0000932628) (Filer): (10-Q) - 2012-05-04
APU: 10-Q - AMERIGAS PARTNERS LP (0000932628) (Filer): (10-Q) - 2012-02-03

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles

APU Quarterly/Annuals Reports