SUNOCO LP, 10-Q filed on 8/6/2015
Quarterly Report
Document And Entity Information
6 Months Ended
Jun. 30, 2015
Aug. 3, 2015
Common Units [Member]
Aug. 3, 2015
Subordinated Units [Member]
Aug. 3, 2015
Common Class B [Member]
Aug. 3, 2015
Common Class A [Member]
Document Information [Line Items]
 
 
 
 
 
Document Type
10-Q 
 
 
 
 
Amendment Flag
false 
 
 
 
 
Document Period End Date
Jun. 30, 2015 
 
 
 
 
Document Fiscal Year Focus
2015 
 
 
 
 
Document Fiscal Period Focus
Q2 
 
 
 
 
Entity Registrant Name
SUNOCO LP 
 
 
 
 
Trading Symbol
SUN 
 
 
 
 
Entity Central Index Key
0001552275 
 
 
 
 
Current Fiscal Year End Date
--12-31 
 
 
 
 
Entity Filer Category
Accelerated Filer 
 
 
 
 
Entity Common Stock, Shares Outstanding
 
30,394,659 
10,939,436 
21,978,980 
11,018,744 
Entity Current Reporting Status
Yes 
 
 
 
 
Entity Voluntary Filers
No 
 
 
 
 
Entity Well-known Seasoned Issuer
Yes 
 
 
 
 
Consolidated Balance Sheets (USD $)
Jun. 30, 2015
Dec. 31, 2014
Jun. 30, 2015
Common Units - Public [Member]
Dec. 31, 2014
Common Units - Public [Member]
Jun. 30, 2015
Common Units - Affiliated [Member]
Dec. 31, 2014
Common Units - Affiliated [Member]
Jun. 30, 2015
Subordinated Units [Member]
Dec. 31, 2014
Subordinated Units [Member]
Dec. 31, 2014
Predecessor [Member]
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$ 62,771,000 
$ 67,190,000 
 
 
 
 
 
 
 
Advances to affiliates
198,646,000 
396,376,000 
 
 
 
 
 
 
 
Accounts receivable, net
226,984,000 
193,680,000 
 
 
 
 
 
 
 
Receivables from affiliates
33,138,000 
24,741,000 
 
 
 
 
 
 
 
Inventories, net
362,469,000 
325,054,000 
 
 
 
 
 
 
 
Other current assets
21,641,000 
49,281,000 
 
 
 
 
 
 
 
Total current assets
905,649,000 
1,056,322,000 
 
 
 
 
 
 
 
Property and equipment, net
1,376,489,000 
1,300,280,000 
 
 
 
 
 
 
 
Other assets:
 
 
 
 
 
 
 
 
 
Goodwill
814,819,000 
863,458,000 
 
 
 
 
 
 
 
Intangible assets, net
451,589,000 
357,904,000 
 
 
 
 
 
 
 
Deferred income taxes
2,509,000 
14,893,000 
 
 
 
 
 
 
 
Other noncurrent assets
27,288,000 
18,133,000 
 
 
 
 
 
 
 
Total assets
3,578,343,000 
3,610,990,000 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable
382,050,000 
293,141,000 
 
 
 
 
 
 
 
Accounts payable to affiliates
15,138,000 
77,721,000 
 
 
 
 
 
 
 
Accrued expenses and other current liabilities
193,796,000 
234,899,000 
 
 
 
 
 
 
 
Current maturities of long-term debt
13,704,000 
13,757,000 
 
 
 
 
 
 
 
Total current liabilities
604,688,000 
619,518,000 
 
 
 
 
 
 
 
Revolving line of credit
724,689,000 
683,378,000 
 
 
 
 
 
 
 
Long-term debt
969,732,000 
173,383,000 
 
 
 
 
 
 
 
Other noncurrent liabilities
52,817,000 
51,062,000 
 
 
 
 
 
 
 
Total liabilities
2,351,926,000 
1,527,341,000 
 
 
 
 
 
 
 
Commitments and contingencies (Note 12)
   
   
 
 
 
 
 
 
 
Partners' capital:
 
 
 
 
 
 
 
 
 
Total partners' capital
1,170,131,000 
1,142,376,000 
880,698,000 
874,688,000 
49,930,000 
31,378,000 
239,503,000 
236,310,000 
 
Total equity
1,226,417,000 
2,083,649,000 
 
 
 
 
 
 
946,917,000 
Noncontrolling interest
56,286,000 
(5,644,000)
 
 
 
 
 
 
 
Total liabilities and equity
$ 3,578,343,000 
$ 3,610,990,000 
 
 
 
 
 
 
 
Consolidated Balance Sheets (Parenthetical) (USD $)
In Thousands, except Share data, unless otherwise specified
Jun. 30, 2015
Dec. 31, 2014
Property and equipment, net
$ 1,376,489 
$ 1,300,280 
Other noncurrent assets
27,288 
18,133 
Accounts payable
382,050 
293,141 
Accrued expenses and other current liabilities
193,796 
234,899 
Current maturities of long-term debt
13,704 
13,757 
Other noncurrent liabilities
52,817 
51,062 
Common Units - Public [Member]
 
 
Partners' capital:
 
 
Limited Partners' Capital Account, Units Issued
20,036,329 
20,036,329 
Limited Partners' Capital Account, Units Outstanding
20,036,329 
20,036,329 
Common Units - Affiliated [Member]
 
 
Partners' capital:
 
 
Limited Partners' Capital Account, Units Issued
4,858,330 
4,062,848 
Limited Partners' Capital Account, Units Outstanding
4,858,330 
4,062,848 
Subordinated Units [Member]
 
 
Partners' capital:
 
 
Limited Partners' Capital Account, Units Issued
10,939,436 
10,939,436 
Limited Partners' Capital Account, Units Outstanding
10,939,436 
10,939,436 
Variable Interest Entity, Primary Beneficiary [Member]
 
 
Receivables from affiliates
4,862 
3,484 
Property and equipment, net
44,554 
45,340 
Other noncurrent assets
3,665 
3,665 
Accounts payable
Accrued expenses and other current liabilities
484 
484 
Current maturities of long-term debt
8,380 
8,422 
Long-term debt
46,971 
48,029 
Other noncurrent liabilities
$ 1,190 
$ 1,190 
Consolidated Statements Of Operations and Comprehensive Income (USD $)
In Thousands, except Share data, unless otherwise specified
3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2015
Jun. 30, 2015
Common Units - Public [Member]
Jun. 30, 2015
Common Units - Public [Member]
Jun. 30, 2015
Common Units - Affiliated [Member]
Jun. 30, 2015
Common Units - Affiliated [Member]
Jun. 30, 2014
Predecessor [Member]
Jun. 30, 2014
Predecessor [Member]
Jun. 30, 2014
Predecessor [Member]
Common Units [Member]
Jun. 30, 2014
Predecessor [Member]
Common Units [Member]
Jun. 30, 2014
Predecessor [Member]
Subordinated Units [Member]
Jun. 30, 2014
Predecessor [Member]
Subordinated Units [Member]
Jun. 30, 2014
Predecessor [Member]
Common Units - Public [Member]
Jun. 30, 2014
Predecessor [Member]
Common Units - Public [Member]
Jun. 30, 2014
Predecessor [Member]
Common Units - Affiliated [Member]
Jun. 30, 2014
Predecessor [Member]
Common Units - Affiliated [Member]
Jun. 30, 2015
Sunoco, LLC [Member]
Jun. 30, 2015
Sunoco, LLC [Member]
Jun. 30, 2014
Sunoco, LLC [Member]
Predecessor [Member]
Jun. 30, 2014
Sunoco, LLC [Member]
Predecessor [Member]
Revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Retail motor fuel sales
$ 189,894 
$ 350,655 
 
 
 
 
$ 0 
$ 0 
 
 
 
 
 
 
 
 
 
 
 
 
Wholesale motor fuel sales to third parties
2,770,695 
5,219,550 
 
 
 
 
507,575 
952,141 
 
 
 
 
 
 
 
 
 
 
 
 
Wholesale motor fuel sales to affiliates
1,156,763 
1,993,448 
 
 
 
 
862,549 
1,628,639 
 
 
 
 
 
 
 
 
 
 
 
 
Merchandise sales
56,973 
104,492 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rental income
23,868 
46,691 
 
 
 
 
4,343 
8,266 
 
 
 
 
 
 
 
 
 
 
 
 
Other income
7,792 
15,060 
 
 
 
 
1,558 
3,566 
 
 
 
 
 
 
 
 
 
 
 
 
Total revenues
4,205,985 
7,729,896 
 
 
 
 
1,376,025 
2,592,612 
 
 
 
 
 
 
 
 
 
 
 
 
Cost of sales
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Retail motor fuel cost of sales
169,014 
308,578 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Wholesale motor fuel cost of sales
3,757,475 
6,943,692 
 
 
 
 
1,353,057 
2,546,503 
 
 
 
 
 
 
 
 
 
 
 
 
Merchandise cost of sales
42,213 
77,038 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other
510 
1,750 
 
 
 
 
765 
1,786 
 
 
 
 
 
 
 
 
 
 
 
 
Total cost of sales
3,969,212 
7,331,058 
 
 
 
 
1,353,822 
2,548,289 
 
 
 
 
 
 
 
 
 
 
 
 
Gross profit
236,773 
398,838 
 
 
 
 
22,203 
44,323 
 
 
 
 
 
 
 
 
 
 
 
 
Operating expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
General and administrative
27,646 
52,403 
 
 
 
 
5,372 
10,242 
 
 
 
 
 
 
 
 
 
 
 
 
Other operating
48,759 
95,052 
 
 
 
 
1,761 
3,795 
 
 
 
 
 
 
 
 
 
 
 
 
Rent
11,375 
21,885 
 
 
 
 
284 
533 
 
 
 
 
 
 
 
 
 
 
 
 
Gain on disposal of assets
(30)
(156)
 
 
 
 
(36)
(36)
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation, amortization and accretion
33,230 
63,466 
 
 
 
 
3,333 
6,659 
 
 
 
 
 
 
 
 
 
 
 
 
Total operating expenses
120,980 
232,650 
 
 
 
 
10,714 
21,193 
 
 
 
 
 
 
 
 
 
 
 
 
Income from operations
115,793 
166,188 
 
 
 
 
11,489 
23,130 
 
 
 
 
 
 
 
 
 
 
 
 
Interest expense, net
(20,322)
(27,453)
 
 
 
 
(1,774)
(3,276)
 
 
 
 
 
 
 
 
 
 
 
 
Income before income taxes
95,471 
138,735 
 
 
 
 
9,715 
19,854 
 
 
 
 
 
 
 
 
 
 
 
 
Income tax (expense) benefit
480 
(350)
 
 
 
 
(120)
(127)
 
 
 
 
 
 
 
 
 
 
 
 
Net income and comprehensive income
95,951 
138,385 
 
 
 
 
9,595 
19,727 
 
 
 
 
 
 
 
 
 
 
 
 
Less: Net income and comprehensive income attributable to noncontrolling interest
61,084 
61,930 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Less: Preacquisition income from Sunoco LLC allocated to general partner
 
24,516 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
24,516 
Net income and comprehensive income attributable to partners
$ 34,867 
$ 51,939 
 
 
 
 
$ 9,595 
$ 19,727 
 
 
 
 
 
 
 
 
 
 
 
 
Common (basic and diluted)
 
 
 
 
 
 
 
 
$ 0.43 
$ 0.90 
$ 0.43 
$ 0.90 
 
 
 
 
 
 
 
 
Common - diluted
 
 
 
 
 
 
 
 
$ 0.43 
$ 0.89 
 
 
 
 
 
 
 
 
 
 
Common units - public
 
 
20,036,329 
20,036,329 
4,858,330 
4,460,589 
 
 
11,046,289 
11,044,374 
 
 
10,966,981 
10,965,066 
79,308 
79,308 
 
 
 
 
Subordinated units - affiliated
 
 
 
 
 
 
 
 
 
 
10,939,436 
10,939,436 
 
 
 
 
 
 
 
 
Cash distribution per unit
$ 0.6934 
$ 1.3384 
 
 
 
 
$ 0.5197 
$ 1.0218 
 
 
 
 
 
 
 
 
 
 
 
 
Consolidated Statement of Changes in Partners' Equity (USD $)
In Thousands
Total
Energy Transfer Partners Limited Partnership
Energy Transfer Partners Limited Partnership
Sunoco, LLC [Member]
Common Units - Public [Member]
Common Units - Affiliated [Member]
Common Units - Affiliated [Member]
Energy Transfer Partners Limited Partnership
Sunoco, LLC [Member]
Subordinated Units [Member]
Predecessor Equity [Member]
Predecessor Equity [Member]
Energy Transfer Partners Limited Partnership
Noncontrolling Interest
Beginning balance at Dec. 31, 2014
$ 2,083,649 
 
 
$ 874,688 
$ 31,378 
 
$ 236,310 
$ 946,917 
 
$ (5,644)
Contribution from ETP
 
(775,000)
 
 
 
 
 
 
(775,000)
 
Equity issued to ETP for Sunoco LLC
 
 
(40,844)
 
 
(40,844)
 
 
 
 
Cash distribution to general partner
40,844 
 
 
 
58,095 
 
 
(17,251)
 
 
Cash distribution to unitholders
(46,541)
 
 
(24,957)
(7,866)
 
(13,718)
 
 
 
Cash distribution to general partner
 
(179,182)
 
 
 
 
 
 
(179,182)
 
Unit-based compensation
3,036 
 
 
1,714 
385 
 
937 
 
 
 
Other
2,070 
 
 
(5)
2,075 
 
 
 
 
 
Partnership net income
138,385 
 
 
29,258 
6,707 
 
15,974 
24,516 
 
61,930 
Ending balance at Jun. 30, 2015
$ 1,226,417 
 
 
$ 880,698 
$ 49,930 
 
$ 239,503 
 
 
$ 56,286 
Consolidated Statements Of Cash Flows (USD $)
In Thousands, unless otherwise specified
6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Predecessor [Member]
Cash flows from operating activities:
 
 
Net income
$ 138,385 
$ 19,727 
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
 
 
Depreciation, amortization and accretion
63,466 
6,659 
Amortization of deferred financing fees
1,203 
226 
Gain on disposal of assets
(156)
(36)
Non-cash unit based compensation expense
1,026 
1,484 
Deferred income tax
476 
(15)
Changes in operating assets and liabilities, net of acquisitions:
 
 
Accounts receivable
(33,304)
(5,207)
Accounts receivable from affiliates
(6,084)
(1,848)
Inventories
(37,415)
(27,849)
Other assets
41,623 
(715)
Accounts payable
101,018 
18,034 
Accounts payable to affiliates
(62,583)
 
Accrued liabilities
(74,550)
1,326 
Other noncurrent liabilities
(7,935)
33 
Net cash provided by operating activities
125,170 
11,819 
Cash flows from investing activities:
 
 
Capital expenditures
(100,722)
(64,264)
Purchase of intangibles
(50,607)
(3,378)
Redemption of marketable securities
 
25,952 
Proceeds from disposal of property and equipment
3,715 
17 
Acquisition of Sunoco LLC, net of cash acquired
(774,961)
 
Other acquisitions
(16,502)
 
Net cash used in investing activities
(939,077)
(41,673)
Cash flows from financing activities:
 
 
Proceeds from issuance of senior notes
800,000 
 
Payments on long-term debt
(3,704)
(25,880)
Revolver, borrowings
248,619 
347,990 
Revolver, repayments
(207,308)
(271,960)
Advances to affiliates
197,730 
 
Distributions to Parent
(179,182)
(10,878)
Distributions to Unitholders
(46,541)
(10,799)
Other
(126)
 
Net cash provided by financing activities
809,488 
28,473 
Net decrease in cash
(4,419)
(1,381)
Cash and cash equivalents at beginning of year
67,190 
8,150 
Cash and cash equivalents at end of period
$ 62,771 
$ 6,769 
Organization and Principles of Consolidation
Organization and Principles of Consolidation

1.

Organization and Principles of Consolidation

The Partnership was formed in June 2012 by Susser Holdings Corporation ("Susser") and its wholly owned subsidiary, Sunoco GP LLC (“SGP”, formerly known as Susser Petroleum Partners GP LLC), our general partner. On September 25, 2012, we completed our initial public offering (“IPO”) of 10,925,000 common units representing limited partner interests.  

On April 27, 2014, Susser entered into an Agreement and Plan of Merger with Energy Transfer Partners, L.P. (“ETP”) and certain other related entities, under which ETP would acquire the outstanding common shares of Susser ("ETP Merger"). This transaction was completed on August 29, 2014. By acquiring Susser, ETP acquired 100% of the non-economic general partner interest and incentive distribution rights in us, and directly and indirectly acquired approximately 11.0 million of our common and subordinated units (representing approximately 50.1% of our then outstanding units). Unvested phantom units that were outstanding on April 27, 2014 vested upon completion of the ETP Merger. See Note 3 for further information.  

Effective October 27, 2014, Susser Petroleum Partners LP (ticker symbol: SUSP) changed its name to Sunoco LP ("SUN", ticker symbol: SUN). These changes align the Partnership's legal and marketing name with that of ETP's iconic brand, Sunoco. As used in this document, the terms "Partnership", "SUN", "we", "us" or "our", should be understood to refer to Sunoco LP including, prior to October 27, 2014, Susser Petroleum Partners LP.

The consolidated financial statements are composed of Sunoco LP, a publicly traded Delaware limited partnership, its majority-owned subsidiaries, and variable interest entities (VIEs) in which it is the primary beneficiary.  We distribute motor fuels across more than 30 states throughout the East Coast and Southeast regions of the United States from Maine to Florida and from Florida to New Mexico, as well as Hawaii. Starting in fiscal 2014, we are also an operator of convenience retail stores in Virginia, Maryland, Tennessee, Georgia, and Hawaii.  Our recent acquisitions are intended to complement and expand our wholesale distribution business and diversify both geographically and through retail operations.

On April 1, 2015 we acquired a 31.58% membership interest in Sunoco, LLC (“Sunoco LLC”). Because we have a controlling financial interest in Sunoco LLC as a result of our 50.1% voting interest our consolidated financial statements include 100% of Sunoco LLC. The 68.42% membership interest in Sunoco LLC that we do not own is presented as noncontrolling interest in our consolidated financial statements.

Results of operations for the Mid-Atlantic Convenience Stores, LLC ("MACS") and Sunoco LLC acquisitions, deemed transactions between entities under common control, have been included in our consolidated results of operations since September 1, 2014, the date of common control. See Note 3 for further information.

Prior to the fourth quarter of 2014, we operated our business as one segment, which was primarily engaged in wholesale fuel distribution.  With the addition of convenience store operations we have added a retail operating segment.  Our primary operations are conducted by the following consolidated wholly owned subsidiaries:

Susser Petroleum Operating Company LLC ("SPOC"), a Delaware limited liability company, distributes motor fuel to Susser's retail and consignment locations, as well as third party customers in Texas, New Mexico, Oklahoma and Louisiana.

T&C Wholesale LLC and Susser Energy Services LLC, both Texas limited liability companies, distribute motor fuels, propane and lubricating oils, primarily in Texas, Oklahoma, New Mexico and Kansas. On April 1, 2015, T&C Wholesale merged into Susser Energy Services and Susser Energy Services changed its name to Sunoco Energy Services LLC.

Susser Petroleum Property Company LLC (“PropCo”), a Delaware limited liability company, primarily owns and leases convenience store properties.

Southside Oil, LLC and MACS Retail LLC, both Virginia limited liability companies, distribute motor fuel and own and operate convenience stores, respectively, primarily in Virginia, Maryland, Tennessee, and Georgia.

Aloha Petroleum, Ltd., a Hawaii corporation, distributes motor fuel and owns and operates convenience stores on the Hawaiian islands.

Sunoco LLC, a Delaware limited liability company formed on June 1, 2014, primarily distributes motor fuels across more than 26 states throughout the East Coast and Southeast regions of the United States.

All significant intercompany accounts and transactions have been eliminated in consolidation.

Certain line items have been reclassified for presentation purposes to conform to the accounting policies of the consolidated entity. These reclassifications had no impact on gross margin, income from operations, net income and comprehensive income, or the balance sheets or statements of cash flows.

 

Summary of Significant Accounting Policies
Summary of Significant Accounting Policies

2.

Summary of Significant Accounting Policies

Interim Financial Statements

The accompanying interim consolidated financial statements have been prepared in accordance with U. S. generally accepted accounting principles ("GAAP"). Pursuant to Regulation S-X, certain information and disclosures normally included in the annual financial statements have been condensed or omitted. The consolidated financial statements and notes included herein should be read in conjunction with the consolidated financial statements and notes included in our Annual Report on Form 10-K for the year ended December 31, 2014 filed with the SEC on February 27, 2015.

Significant Accounting Policies

Cash and Cash Equivalents. Sunoco LLC has a treasury services agreement with an indirect wholly-owned subsidiary of ETP, Sunoco, Inc. Pursuant to this agreement, the Company participates in Sunoco, Inc.’s centralized cash management program. Under this program, all cash receipts and cash disbursements are processed, together with those of Sunoco, Inc., through Sunoco, Inc.’s cash accounts with a corresponding credit or charge to the advances to affiliates account. This cash management policy differs from our remaining cash policies which are unchanged from December 31, 2014. The net balance of Sunoco LLC is reflected in Advances to affiliates on the consolidated balance sheets.

Segment Reporting. Beginning with the acquisition of MACS in 2014, we operate our business in two primary segments, both of which are included as reportable segments. Our retail segment operates convenience stores selling a variety of merchandise, food items, services and motor fuel. Our wholesale segment sells motor fuel to our retail segment and external customers. During the first quarter of 2015, we allocated the revenue and costs previously reported in "All Other" to each segment based on the way our Chief Operating Decision Maker ("CODM") measures segment performance (see Note 17).

As of June 30, 2015, there were no other changes in significant accounting policies from those described in the December 31, 2014 audited consolidated financial statements.

Recently Issued Accounting Pronouncements

FASB ASU No. 2015-03.  In April 2015, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2015-03, "Interest - Imputation of Interest - (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs." Debt issuance costs related to a recognized debt liability shall be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The recognition and measurement guidance for debt issuance costs are not affected by the amendments in this ASU. The amendments in this ASU are effective for financial statements issued with fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. The ASU requires retrospective application. We do not anticipate that the adoption of this ASU will have a material impact on the presentation of our financial statements.

FASB ASU No. 2015-05. In April 2015, the FASB issued ASU No. 2015-05 "Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40): Customer's Accounting for Fees Paid in a Cloud Computing Arrangement." The amendments in this ASU provide guidance to customers about whether a cloud computing arrangement includes a software license. If a cloud computing arrangement includes a software license, then the customer should account for the software license element of the arrangement consistent with the acquisition of other software licenses. If a cloud computing arrangement does not include a software license, the customer should account for the arrangement as a service contract. The guidance will not change GAAP for a customer’s accounting for service contracts. The amendments in this ASU are effective for financial statements issued with fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. We do not anticipate that the adoption of this ASU will have a material impact on the presentation of our financial statements.

FASB ASU No. 2015-06. In April 2015, the FASB issued ASU No. 2015-06 "Earnings Per Share (Topic 260): Effects on Historical Earnings per Unit of Master Limited Partnership Dropdown Transactions (a consensus of the FASB Emerging Issues Task Force ("EITF")." The amendments in this ASU specify that for purposes of calculating historical earnings per unit under the two-class method, the earnings (losses) of a transferred business before the date of a dropdown transaction should be allocated entirely to the general partner. In that circumstance, the previously reported earnings per unit of the limited partners (which is typically the earnings per unit measure presented in the financial statements) would not change as a result of the dropdown transaction. Qualitative disclosures about how the rights to the earnings (losses) differ before and after the dropdown transaction occurs for purposes of computing earnings per unit under the two-class method also are required. The amendments in this ASU are effective for financial statements issued with fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. We currently are in compliance with the amendments in this ASU.

 

Merger and Acquisitions
Mergers and Acquisitions

3.

Mergers and Acquisitions

ETP Merger

As a result of the ETP Merger, we became a consolidated entity of ETP and applied “push down” accounting that required our assets and liabilities to be adjusted to fair value as of the date of the merger on August 29, 2014. Due to the application of "push down" accounting, our consolidated financial statements and certain footnote disclosures are presented in two distinct periods to indicate the application of two different bases of accounting between the periods presented. The periods prior to the ETP Merger are identified as “Predecessor” and the period after the ETP Merger is identified as “Successor”.  For accounting purposes, management has designated the ETP Merger date as August 31, 2014, as the operating results and change in financial position for the intervening period is not material.

Management, with the assistance of a third party valuation firm, has estimated the fair value of our and Susser's assets and liabilities as of the date of acquisition by ETP.  Our identifiable intangible assets consist primarily of dealer relationships, the fair value of which were estimated by applying a discounted cash flow approach which was adjusted for customer attrition assumptions and projected market conditions. The amount of goodwill recorded represents the excess of our estimated enterprise value over the fair value of our assets and liabilities. The value of certain assets and liabilities are preliminary in nature, and are subject to adjustment as additional information is obtained about the facts and circumstances that existed at the acquisition date. Management is reviewing the valuation and confirming the results to determine the final purchase price allocation.  As a result, material adjustments to this preliminary allocation may occur in the future.

The following table summarizes the "push down" accounting allocation to our assets and liabilities as of the date presented (in thousands):

 

 

 

August 31, 2014

 

Current assets

 

$

171,434

 

Property and equipment

 

 

272,930

 

Goodwill

 

 

590,042

 

Intangible assets

 

 

70,473

 

Other noncurrent assets

 

 

811

 

Current liabilities

 

 

(154,617

)

Other noncurrent liabilities

 

 

(255,289

)

Net assets

 

$

695,784

 

 

Acquisitions

Mid-Atlantic Convenience Stores, LLC Acquisition

On October 1, 2014, we acquired Mid-Atlantic Convenience Stores, LLC ("MACS") from ETP for a total consideration of approximately $768.0 million, subject to certain working capital adjustments.  The consideration paid consisted of 3,983,540 newly issued Partnership common units and $566.0 million in cash. We initially financed the cash portion of the MACS acquisition by utilizing availability under the 2014 Revolver (as defined below).  A portion of the revolver borrowing was repaid during the fourth quarter of 2014, using cash from proceeds of an equity offering.  MACS has been determined to be the primary beneficiary of certain variable interest entities, and therefore the Partnership consolidates these variable interest entities.  

The assets owned by MACS include approximately 100 company-operated retail convenience stores and 200 dealer-operated and consignment sites that were previously acquired by ETP.  The combined portfolio includes locations in Virginia, Maryland, Tennessee and Georgia. This was the first transaction completed in a series of previously announced drop-down plans by which ETP intends to transfer its retail and fuel distribution businesses to the Partnership. The acquisition was accounted for as a transaction between entities under common control. Specifically, the Partnership recognized the acquired assets and assumed liabilities at their respective carrying values and no additional goodwill was created.  The Partnership's results of operations include the MACS' results of operations beginning September 1, 2014, the date of common control. As a result, the Partnership retrospectively adjusted its financial statements to include the balances and operations of MACS from August 31, 2014.

The following table summarizes the preliminary recording of the assets and liabilities at their respective carrying values, including the initial tax accounting related to the transaction (in thousands):

 

 

 

August 31, 2014

 

Current assets

 

$

96,749

 

Property and equipment

 

 

463,772

 

Goodwill

 

 

118,610

 

Intangible assets

 

 

90,676

 

Other noncurrent assets

 

 

48,913

 

Current liabilities

 

 

(45,151

)

Other noncurrent liabilities

 

 

(186,661

)

Net assets

 

 

586,908

 

Net deemed contribution

 

 

(21,095

)

Cash acquired

 

 

(60,798

)

Total cash consideration, net of cash acquired

 

$

505,015

 

 

The goodwill recorded in connection with the MACS acquisition is deductible for tax purposes.

Aloha Petroleum, Ltd. Acquisition

On December 16, 2014, we completed the acquisition of 100% of the stock of Honolulu, Hawaii-based Aloha Petroleum, Ltd. ("Aloha").  Aloha is the largest independent gasoline marketer and one of the largest convenience store operators in Hawaii, with an extensive wholesale fuel distribution network and six fuel storage terminals on the islands.  Aloha currently markets through approximately 100 Aloha, Shell, and Mahalo branded fuel stations throughout the state, about half of which are company operated.  We believe the entry into the  retail convenience store market combined with our wholesale distribution network will allow us to achieve greater returns on our investments.  The adjusted purchase price for Aloha was approximately $267.0 million in cash, subject to a post-closing earn-out we have estimated at $13.0 million, and certain post closing adjustments, and before transaction costs and other expenses totaling $2.8 million.  As of December 31, 2014, we have recorded on our consolidated balance sheet under other non-current liabilities the $13.0 million contingent consideration, which we based on the internal evaluation of the earnings level that Aloha is expected to achieve during the earnout period of December 16, 2014 through December 31, 2022.  Approximately $14.1 million of the cash consideration was placed in an escrow account to satisfy indemnification obligations of the seller and certain environmental claims, pursuant to the terms of the purchase agreement.

The Partnership allocated the total purchase consideration to the assets acquired and liabilities assumed based on their preliminary estimate of the respective fair values as of the acquisition date. The carrying values of assets and liabilities (excluding intangibles and non-current liabilities) in this preliminary estimate were assumed to approximate their fair values. Our identifiable intangible assets consist primarily of dealer relationships.  The amount of goodwill preliminarily recorded represents the excess of our estimated enterprise value over the fair value of our assets and liabilities. The value of certain assets and liabilities are preliminary in nature, and are subject to adjustment as additional information is obtained about the facts and circumstances that existed at the acquisition date. As a result, material adjustments to this preliminary allocation may occur in the future.  Management is reviewing the valuation and confirming the results to determine the final purchase price allocation.

The following table summarizes the preliminary allocation of the assets and liabilities as of the date presented (in thousands):

 

 

 

December 16, 2014

 

Current assets

 

$

67,490

 

Property and equipment

 

 

118,759

 

Goodwill

 

 

102,412

 

Intangible assets

 

 

77,060

 

Other noncurrent assets

 

 

732

 

Current liabilities

 

 

(20,127

)

Other noncurrent liabilities

 

 

(66,258

)

Total consideration

 

 

280,068

 

Cash acquired

 

 

(30,597

)

Contingent consideration

 

 

(12,979

)

Total cash consideration, net of cash acquired and contingent consideration

 

$

236,492

 

 

The Aloha acquisition was a stock purchase transaction.  It is being treated as such for tax purposes and any resulting goodwill is not deductible for tax purposes.

Sunoco, LLC Acquisition

On April 1, 2015, we acquired a 31.58% membership interest in Sunoco LLC from ETP Retail Holdings, LLC (“ETP Retail”), an indirect wholly-owned subsidiary of ETP, for total consideration of  approximately $775.0 million in cash (the “Cash Consideration”) and issued to ETP Retail approximately $40.8 million of common units (“Common Units”) representing limited partner interests of the Partnership, based on the five day volume weighted average price of the Partnership’s common units as of March 20, 2015 (collectively with the Cash Consideration, the “Contribution Consideration”). The Cash Consideration was financed through the issuance by the Partnership and its wholly owned subsidiary, Sunoco Finance Corp. (“SUN Finance” and, together with the Partnership, the “Issuers”) of 6.375% Senior Notes due 2023 (the “Senior Notes”) on April 1, 2015. The Common Units issued to ETP Retail were issued and sold in a private transaction exempt from registration under Section 4(a)(2) of the Securities Act of 1933, as amended (the “Securities Act”).  Pursuant to the terms of the Contribution Agreement, ETP guaranteed all of the obligations of ETP Retail.

We have a controlling financial interest in Sunoco LLC as a result of our 50.1% voting interest, therefore our consolidated financial statements include 100% of Sunoco LLC. The 68.42% membership interest in Sunoco LLC that we do not own is presented as noncontrolling interest in our consolidated financial statements.

The acquisition was accounted for as a transaction between entities under common control. Specifically, the Partnership recognized the acquired assets and assumed liabilities at their respective carrying values and no goodwill was created. Additionally, the Partnership retrospectively adjusted its financial statements to include the balances and operations of Sunoco LLC from August 31, 2014, the date of common control. As a result, the Partnership retrospectively adjusted its consolidated statement of operations and comprehensive income to include $2,394.0 million of Sunoco LLC revenues and $24.5 million of net income for the three months ended March 31, 2015. The preacquisition equity of Sunoco LLC is presented as predecessor equity in our consolidated financial statements.

The following table summarizes the preliminary recording of the assets and liabilities at their respective carrying values, (in thousands):

 

 

 

August 31, 2014

 

Current assets

 

$

1,101,706

 

Property and equipment

 

 

384,100

 

Intangible assets

 

 

182,477

 

Other noncurrent assets

 

 

2,238

 

Current liabilities

 

 

(641,400

)

Other noncurrent liabilities

 

 

(7,293

)

Net assets

 

 

1,021,828

 

Net deemed contribution

 

 

(246,828

)

Cash acquired

 

 

(44

)

Total cash consideration, net of cash acquired

 

$

774,956

 

 

Variable Interest Entities
Variable Interest Entities

4.

Variable Interest Entities

MACS entered into agreements with entities controlled by the Uphoff Unitholders (members of MACS Holdings, LLC, owner of MACS prior to the acquisition by ETP) to lease the property, buildings and improvements of 37 sites that are now operated by the Partnership.  Under the terms of the agreement, the Partnership has the right to purchase the underlying assets of 33 of these leases, by paying the associated mortgage debt of up to $54.3 million, and by paying $21.2 million less certain amounts denoted as accrued excess rent.  Because of the variable interest purchase option described above, as well as the terms of the leases, the Partnership is determined to be the primary beneficiary of these variable interest entities, and therefore the Partnership has consolidated these entities.  In determining whether we are the primary beneficiary, we took into consideration the following:

Identified the significant activities and the parties that have the power to direct them;

Reviewed the governing board composition and participation ratio;

Determining the equity, profit and loss ratio;

Determining the management-sharing ratio;

Reviewed employment terms; and

Reviewed the funding and operating agreements.

The assets and liabilities of the VIEs consist of the following (in thousands):

 

 

 

December 31,

2014

 

 

June 30,

2015

 

Receivables from affiliates

 

$

3,484

 

 

$

4,862

 

Property and equipment, net

 

$

45,340

 

 

$

44,554

 

Other noncurrent assets

 

$

3,665

 

 

$

3,665

 

Accounts payable and accrued liabilities

 

$

490

 

 

$

490

 

Long-term debt, including current maturities of $8,422 at December 31, 2014 and $8,380 at June 30, 2015 (see Note 10)

 

$

56,451

 

 

$

55,351

 

Other noncurrent liabilities

 

$

1,190

 

 

$

1,190

 

 

The creditors under the VIE’s borrowing arrangements do not have recourse to the Partnership's assets in the event of default on the VIE long-term debt (see Note 10).

Accounts Receivable
Accounts Receivable

5.

Accounts Receivable

Accounts receivable, excluding receivables from affiliates, consisted of the following (in thousands):

 

 

 

December 31,

2014

 

 

June 30,

2015

 

Accounts receivable, trade

 

$

188,287

 

 

$

202,747

 

Credit card receivables

 

 

3,681

 

 

 

5,692

 

Vendor receivables for rebates, branding, and other

 

 

2,820

 

 

 

208

 

Other receivables

 

 

2,794

 

 

 

21,974

 

Allowance for doubtful accounts

 

 

(3,902

)

 

(3,637

)

Accounts receivable, net

 

$

193,680

 

 

$

226,984

 

 

Accounts receivable from affiliates are $24.7 million and $33.1 million as of December 31, 2014 and June 30, 2015, respectively. For additional information regarding our affiliated receivables, see Note 19.

 

Inventories
Inventories

6.

Inventories

Due to the change in fuel prices, we recorded a $189.6 million write-down and a $55.9 million write-up of the LIFO value of fuel inventory in December 2014 and June 2015, respectively.

Inventories consisted of the following (in thousands):

 

 

 

December 31,

2014

 

 

June 30,

2015

 

Fuel-retail

 

$

5,062

 

 

$

5,855

 

Fuel-other wholesale

 

 

302,674

 

 

 

344,770

 

Fuel-consignment

 

 

4,975

 

 

 

1,438

 

Merchandise

 

 

11,503

 

 

 

9,981

 

Other

 

 

840

 

 

 

425

 

Inventories, net

 

$

325,054

 

 

$

362,469

 

 

Property And Equipment
Property and Equipment

7.

Property and Equipment

Property and equipment consisted of the following (in thousands):

 

 

 

December 31,

2014

 

 

June 30,

2015

 

Land

 

$

509,012

 

 

$

590,489

 

Buildings and leasehold improvements

 

 

479,840

 

 

 

516,390

 

Equipment

 

 

349,283

 

 

 

338,973

 

Construction in progress

 

 

40,209

 

 

 

48,163

 

Total property and equipment

 

 

1,378,344

 

 

 

1,494,015

 

Less: accumulated depreciation

 

 

(78,064

)

 

(117,526

)

Property and equipment, net

 

$

1,300,280

 

 

$

1,376,489

 

 

Goodwill and Other Intangible Assets
Goodwill and Other Intangible Assets

8.

Goodwill and Other Intangible Assets

Goodwill is not amortized, but is tested annually for impairment, or more frequently if events and circumstances indicate that the asset might be impaired. The annual impairment test is performed as of the first day of the fourth quarter of the fiscal year.  At December 31, 2014 and June 30, 2015, we had $863.5 million and $814.8 million of goodwill recorded in conjunction with past business combinations.  The 2014 impairment analysis indicated no impairment in goodwill. During the second quarter of 2015, we continued our evaluation of the Aloha purchase accounting with the assistance of a third party valuation firm. An adjustment of $52.4 million was made to reduce the amount of goodwill related to the Aloha Acquisition and increase the intangible assets. See Note 4 for the preliminary estimated fair values of Aloha's assets and liabilities at the date of acquisition.

As of June 30, 2015, we evaluated potential impairment indicators and we believe no indicators of impairment occurred during the second quarter of 2015, and we believe the assumptions used in the analysis performed in 2014 are still relevant and indicative of our current operating environment. As a result, no impairment was recorded to goodwill during the first six months of 2015.

The Partnership has indefinite-lived intangible assets recorded that are not amortized. The indefinite-lived assets consist of tradenames, franchise rights and contractual rights. Tradenames and franchise rights relate to our retail segment while contractual rights relate to our wholesale segment and these assets were determined to be indefinite lived intangibles and as such, are not amortized.

In accordance with ASC 350 “Intangibles-Goodwill and Other,” the Partnership has definite-lived intangible assets recorded that are amortized. The definite-lived assets consist of supply agreements, customer relations, favorable leasehold arrangements, non-competes, and loan origination costs, all of which are amortized over the respective lives of the agreements or over the period of time the assets are expected to contribute directly or indirectly to the Partnership's future cash flows. Customer relations and supply agreements are being amortized over a period of approximately five to 20 years.  Favorable leasehold arrangements are being amortized over an average period of approximately 15 years.  Non-competition agreements are being amortized over the terms of the respective agreements. Loan origination costs are amortized over the life of the underlying debt as an increase to interest expense.

We evaluate the estimated benefit periods and recoverability of other intangible assets when facts and circumstances indicate that the lives may not be appropriate and/or the carrying values of the assets may not be recoverable.  If the carrying value is not recoverable, impairment is measured as the amount by which the carrying value exceeds its estimated fair value.

The following table presents the gross carrying amount and accumulated amortization for each major class of intangible assets, excluding goodwill (in thousands):

 

 

 

December 31, 2014

 

 

June 30, 2015

 

 

 

Gross

 

 

 

 

 

 

 

 

 

Gross

 

 

 

 

 

 

 

 

 

 

Carrying

 

 

Accumulated

 

 

Net Book

 

 

Carrying

 

 

Accumulated

 

 

Net Book

 

 

 

Amount

 

 

Amortization

 

 

Value

 

 

Amount

 

 

Amortization

 

 

Value

 

Indefinite-lived

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tradenames

 

$

8,937

 

 

$

 

 

$

8,937

 

 

$

13,779

 

 

$

 

 

$

13,779

 

Franchise rights

 

 

329

 

 

 

 

 

 

329

 

 

 

329

 

 

 

 

 

 

329

 

Contractual rights

 

 

 

 

 

 

 

 

 

24,000

 

 

 

 

 

 

24,000

 

Finite-lived

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer relations including supply agreements

 

 

434,599

 

 

 

96,887

 

 

 

337,712

 

 

 

507,038

 

 

 

118,489

 

 

 

388,549

 

Favorable leasehold arrangements, net

 

 

2,810

 

 

 

140

 

 

 

2,670

 

 

 

3,570

 

 

 

178

 

 

 

3,392

 

Loan origination costs

 

 

7,611

 

 

 

381

 

 

 

7,230

 

 

 

21,691

 

 

 

1,209

 

 

 

20,482

 

Other intangibles

 

 

1,309

 

 

 

283

 

 

 

1,026

 

 

 

1,394

 

 

 

336

 

 

 

1,058

 

Intangible assets, net

 

$

455,595

 

 

$

97,691

 

 

$

357,904

 

 

$

571,801

 

 

$

120,212

 

 

$

451,589

 

 

Accrued Expenses and Other Current Liabilities
Accrued Expenses and Other Current Liabilities

9.

Accrued Expenses and Other Current Liabilities

Current accrued expenses and other current liabilities consisted of the following (in thousands):

 

 

 

December 31,

2014

 

 

June 30,

2015

 

Wage and other employee-related accrued expenses

 

$

14,044

 

 

$

6,943

 

Franchise agreement termination accrual

 

 

4,579

 

 

 

4,579

 

Accrued tax expense

 

 

122,641

 

 

 

120,479

 

Deferred tax liability (current)

 

 

 

 

 

16,269

 

Deposits and other

 

 

93,635

 

 

 

45,526

 

Total

 

$

234,899

 

 

$

193,796

 

 

Long-Term Debt
Long-Term Debt

10.

Long-Term Debt

Long-term debt consisted of the following (in thousands):

 

 

 

December 31,

2014

 

 

June 30,

2015

 

Sale leaseback financing obligation

 

$

126,643

 

 

$

124,181

 

Senior term loan on Uphoff properties (“VIE Debt”, see Note 4)

 

 

56,452

 

 

 

55,352

 

2014 Revolver, bearing interest at Prime or LIBOR plus an applicable margin

 

 

683,378

 

 

 

724,689

 

6.375% Senior Notes Due 2023

 

 

 

 

 

800,000

 

Notes payable, bearing interest at 6% and 4%

 

 

3,552

 

 

 

3,536

 

Capital lease obligations

 

 

493

 

 

 

367

 

Total debt

 

 

870,518

 

 

 

1,708,125

 

Less: current maturities

 

 

13,757

 

 

 

13,704

 

Long-term debt, net of current maturities

 

$

856,761

 

 

$

1,694,421

 

 

6.375% Senior Notes Due 2023

On April 1, 2015, we and our wholly owned subsidiary, Sunoco Finance Corp. (together with the Partnership, the “Issuers”), completed a private offering of $800.0 million 6.375% senior notes due 2023. The terms of the Senior Notes are governed by an indenture dated April 1, 2015 (the “Indenture”), among the Issuers, our General Partner, SUN Finance and certain other subsidiaries of the Partnership (the “Guarantors”) and U.S. Bank National Association, as trustee (the “Trustee”). The Notes will mature on April 1, 2023 and interest is payable semi-annually on April 1 and October 1 of each year, commencing October 1, 2015. The Senior Notes are senior obligations of the Issuers and are guaranteed on a senior basis by all of the Partnership’s existing subsidiaries. The Senior Notes and guarantees are unsecured and rank equally with all of the Issuers’ and each Guarantor’s existing and future senior obligations. The Senior Notes are senior in right of payment to any of the Issuers’ and each Guarantor’s future obligations that are, by their terms, expressly subordinated in right of payment to the Senior Notes and guarantees. The Senior Notes and guarantees are effectively subordinated to the Issuers’ and each Guarantor’s secured obligations, including obligations under the Partnership’s revolving credit facility, to the extent of the value of the collateral securing such obligations, and structurally subordinated to all indebtedness and obligations, including trade payables, of the Partnership’s subsidiaries that do not guarantee the Notes. ETP Retail will provide the Guarantee of Collection to the Issuers with respect to the payment of the principal amount of the Notes. ETP Retail is not subject to any of the covenants under the Indenture.

The net proceeds of $786.5 million were used to fund the cash consideration for our Sunoco LLC acquisition and repay borrowings under our 2014 Revolver.

Revolving Credit Agreements

On September 25, 2014, we entered into a new $1.25 billion revolving credit facility (the “2014 Revolver”) with a syndicate of banks expiring September 25, 2019 (which date may be extended in accordance with the terms of the credit agreement). The 2014 Revolver includes an accordion feature thus providing flexibility to increase the facility by an additional $250 million, subject to certain conditions. Borrowings under the 2014 Revolver were used to repay and cancel the $400 million revolving credit agreement (the “2012 Revolver”) entered into in connection with the IPO. Effective April 8, 2015 in connection with the Sunoco LLC Acquisition, we entered into a Specified Acquisition period, as further defined in the 2014 Revolver, in which our leverage ratio compliance requirements were adjusted upward.

On April 10, 2015, the Partnership entered into a First Amendment to Credit Agreement and Increase Agreement (the “First Amendment”) with the lenders party thereto and Bank of America, N.A., in its capacity as administrative agent and collateral agent (the “Administrative Agent”) pursuant to which the lenders thereto severally agreed to (i) provide $250 million in aggregate incremental commitments under the Partnership’s 2014 Revolver and (ii) make certain amendments to the 2014 Revolver as described in the First Amendment. After giving effect to the First Amendment, the 2014 Revolver permits the Partnership to borrow up to $1.5 billion on a revolving credit basis.

As of June 30, 2015, the balance on the 2014 Revolver was $724.7 million, and $11.1 million in standby letters of credit were outstanding. The unused availability on the 2014 Revolver at June 30, 2015 was $764.2 million. The Partnership was in compliance with all financial covenants at June 30, 2015.

Guaranty by Susser of 2014 Revolver

Susser entered into a Guaranty of Collection (the “Guaranty”) in connection with a Term Loan and the 2012 Revolver, which was transferred to the 2014 Revolver.  Pursuant to the Guaranty, Susser guarantees the collection of the principal amount outstanding under the 2014 Revolver.  Susser’s obligation under the Guaranty is limited to $180.7 million. Susser is not required to make payments under the Guaranty unless and until (a) the Partnership has failed to make a payment on the 2014 Revolver, (b) the obligations under such facilities have been accelerated, (c) all remedies of the applicable lenders to collect the unpaid amounts due under such facilities, whether at law or equity, have been exhausted and (d) the applicable lenders have failed to collect the full amount owing on such facilities.  In addition, Susser entered into a Reimbursement Agreement with PropCo, whereby Susser is obligated to reimburse PropCo for any amounts paid by PropCo under the guaranty of the 2014 Revolver executed by our subsidiaries. Susser’s exposure under this reimbursement agreement is limited, when aggregated with its obligation under the Guaranty, to $180.7 million.

Variable Interest Entity Debt

Our consolidated VIE (resulting from the MACS acquisition) has a senior term loan (“VIE Debt”), collateralized by certain real and personal properties of the consolidated variable interest entity. The VIE Debt bears interest at LIBOR plus 3.75%, with a floor of 4.5%. As of June 30, 2015, the interest rate was 4.5% and the balance outstanding was $33.3 million. The VIE Debt principal and interest is repayable in equal monthly installments over a 20 year period and includes the right to prepay all outstanding principal at any time, with a penalty of up to 3.0% depending on the date of repayment.

The remaining VIE debt of approximately $22.0 million consists of loans collateralized by equipment and property. The average stated interest rate for these loans was approximately 5.36% as of June 30, 2015. The majority of the debt requires monthly principal and interest payments with maturities through 2034.

Sale Leaseback Financing Obligation

On April 4, 2013, MACS completed a sale leaseback transaction with two separate companies for 50 of its dealer operated sites. As MACS did not meet the criteria for sale leaseback accounting, this transaction was accounted for as a financing arrangement over the course of the lease agreement. The obligations mature in varying dates through 2033, require monthly interest and principal payments, and bear interest at 5.125%. The obligation related to this transaction is included in long-term debt and the balance outstanding as of June 30, 2015 was $124.2 million.

Other Debt

In July 2010 we entered into a mortgage note for an aggregate initial borrowing amount of $1.2 million. The balance outstanding at December 31, 2014 and June 30, 2015 was $1.1 million and $1.0 million, respectively. The mortgage note bears interest at a fixed rate of 6.0%.

In September 2013, we assumed a $3.0 million term loan as part of the acquisition of Gainesville Fuel, Inc.. The $3.0 million term loan had an outstanding balance of $2.5 million as of December 31, 2014 and June 30, 2015 and bears a 4.0% fixed rate.  

The estimated fair value of long-term debt is calculated using Level 3 inputs (See Note 11).  The fair value of debt as of June 30, 2015, is estimated to be approximately $1.7 billion, based on outstanding balances as of the end of the period using current interest rates for similar securities.

Capital Lease Obligations

Our capital lease obligations relate to vehicles and office equipment. The total cost of assets under capital leases was $1.4 million with accumulated depreciation of $1.3 million at each December 31, 2014 and June 30, 2015.

Fair Value Measurements
Fair Value, Measurement Inputs

11.

Fair Value Measurements

We use fair value measurements to measure, among other items, purchased assets and investments, leases and derivative contracts.  We also use them to assess impairment of properties, equipment, intangible assets and goodwill.  Fair value is defined as the price at which an asset could be exchanged in a current transaction between knowledgeable, willing parties.  A liability’s fair value is defined as the amount that would be paid to transfer the liability to a new obligor, not the amount that would be paid to settle the liability with the creditor.  Where available, fair value is based on observable market prices or parameters, or is derived from such prices or parameters.  Where observable prices or inputs are not available, use of unobservable prices or inputs is used to estimate the current fair value, often using an internal valuation model.  These valuation techniques involve some level of management estimation and judgment, the degree of which is dependent on the item being valued.

ASC 820 “Fair Value Measurements and Disclosures” prioritizes the inputs used in measuring fair value into the following hierarchy:

Level 1

Quoted prices (unadjusted) in active markets for identical assets or liabilities;

Level 2

Inputs other than quoted prices included within Level 1 that are either directly or indirectly observable;

Level 3

Unobservable inputs in which little or no market activity exists, therefore requiring an entity to develop its own assumptions about the assumptions that market participants would use in pricing.

Debt or equity securities are classified into the following reporting categories:  held-to-maturity, trading or available-for-sale securities.  The investments in debt securities, which typically mature in one year or less, are classified as held-to-maturity and valued at amortized cost, which approximates fair value.  The fair value of marketable securities is measured using Level 1 inputs. There were none outstanding as of December 31, 2014 nor June 30, 2015.

Commitments And Contingencies
Commitments and Contingencies

12.

Commitments and Contingencies

Leases

The Partnership leases certain convenience store and other properties under non-cancellable operating leases whose initial terms are typically 5 to 15 years, along with options that permit renewals for additional periods. Minimum rent is expensed on a straight-line basis over the term of the lease. We typically are responsible for payment of real estate taxes, maintenance expenses and insurance. These properties are primarily sublet to third parties.

The components of net rent expense are as follows (in thousands):

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

2014

 

 

June 30,

2015

 

 

June 30,

2014

 

 

June 30,

2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Cash rent:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Store base rent

 

$

220

 

 

$

8,756

 

 

$

416

 

 

$

16,763

 

Equipment rent

 

 

60

 

 

 

2,803

 

 

 

108

 

 

 

5,577

 

Total cash rent

 

 

280

 

 

 

11,559

 

 

 

524

 

 

 

22,340

 

Non-cash rent:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rent

 

 

4

 

 

(184

)

 

 

9

 

 

(455

)

Net rent expense

 

$

284

 

 

$

11,375

 

 

$

533

 

 

$

21,885

 

 

Equipment rent consists primarily of store equipment and vehicles.

Interest Expense And Interest Income
Interest Expense and Interest Income

13.

Interest Expense and Interest Income

The components of net interest expense are as follows (in thousands):

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

2014

 

 

June 30,

2015

 

 

June 30,

2014

 

 

June 30,

2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Interest expense (1)

 

$

1,667

 

 

$

19,620

 

 

$

3,096

 

 

$

27,506

 

Amortization of loan costs

 

 

130

 

 

 

821

 

 

 

226

 

 

 

1,203

 

Interest income

 

 

(23

 

 

(119

)

 

 

(46

 

 

(1,256

)

Interest expense, net

 

$

1,774

 

 

$

20,322

 

 

$

3,276

 

 

$

27,453

 

 

(1)

Interest expense related to the VIE is approximately $2.4 million and $4.7 million for the three and six months ended June 30, 2015.

Income Tax
Income Tax

14.

Income Tax

As a partnership, we are generally not subject to state and federal income tax. Our taxable income or loss, which may vary substantially from the net income or net loss reported in the Consolidated Statements of Operations and Comprehensive Income, is generally includable in the federal and state income tax returns of each unitholder.

As a publicly traded partnership, we are subject to a statutory requirement that our “qualifying income” (as defined by the Internal Revenue Code, related Treasury Regulations and IRS pronouncements) exceed 90% of our total gross income, determined on a calendar year basis. If our qualifying income does not meet this statutory requirement, all of our activity would be taxed as a corporation for federal and state income tax purposes. For the year ended December 31, 2014 and the three and six months ended June 30, 2015, our qualifying income met the statutory requirements.

To meet the statutory requirements for qualifying income, we conduct certain activities that do not produce qualifying income through corporate subsidiaries. Historically, our effective tax rate differed from the statutory rate primarily due to partnership earnings that are not subject to U.S. federal and most state income taxes at the partnership level. The completion of the MACS and Aloha acquisitions (see Note 3) significantly increased the activities conducted through corporate subsidiaries. A reconciliation of income tax expense (benefit) at the U.S. statutory rate to the income tax expense (benefit) attributable to continuing operations for the three and six months ended June 30, 2014 and 2015 is as follows (in thousands, except for tax rate percentages):

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30, 2014

 

 

June 30, 2015

 

 

June 30, 2014

 

 

June 30, 2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Tax at statutory federal rate

 

$

3,400

 

 

 

35.0

%

 

$

33,415

 

 

 

35.0

%

 

$

6,949

 

 

 

35.0

%

 

$

48,557

 

 

 

35.0

%

Partnership earnings not subject to tax

 

 

(3,385

)

 

 

(34.8

)% 

 

 

(33,660

)

 

 

(35.3

)%

 

 

(6,995

)

 

 

(35.2

)% 

 

 

(47,066

)

 

 

(33.9

)%

State and local tax, net of federal benefit

 

 

105

 

 

 

1.0

%

 

 

(235

)

 

 

(0.2

)%

 

173

 

 

 

0.8

%

 

 

(1,141

)

 

 

(0.8

)%

Net income tax expense (benefit)

 

$

120

 

 

 

1.2

%

 

$

(480

)

 

 

(0.5

)%

 

$

127

 

 

 

0.6

%

 

$

350

 

 

 

0.3

%

 

The decrease in the effective tax rate for the three and six months ended June 30, 2015 was primarily due to an increase in partnership earnings not subject to tax as a result of the Sunoco LLC acquisition. The remaining decrease in the effective tax rate for the three and six months ended June 30, 2015 is primarily due to the statutory rate changes resulting from the MACS and Aloha acquisitions.

Partners' Capital
Partners' Capital

15.

Partners’ Capital

As of June 30, 2015, ETP owned 4,858,330 common units and 10,939,436 subordinated units, which together constitute a 44.1% ownership interest in us.  As of June 30, 2015, the public owned 20,036,329 common units.

Allocations of Net Income

Our partnership agreement contains provisions for the allocation of net income and loss to the unitholders. For purposes of maintaining partner capital accounts, the partnership agreement specifies that items of income and loss shall be allocated among the partners in accordance with their respective percentage interest. Normal allocations according to percentage interests are made after giving effect, if any, to priority income allocations in an amount equal to incentive cash distributions allocated 100% to ETP (prior to the ETP Merger, Susser).

The calculation of net income allocated to the partners is as follows (in thousands, except per unit amounts):

Attributable to Common Units

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30, 2014

 

 

June 30, 2015

 

 

June 30, 2014

 

 

June 30, 2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Distributions (a)

 

$

5,761

 

 

$

21,076

 

 

$

11,297

 

 

$

37,133

 

Distributions in excess of income

 

 

(978

 

 

595

 

 

 

(1,430

 

 

(4,983)

 

Limited partners' interest in net income

 

$

4,783

 

 

$

21,671

 

 

$

9,867

 

 

$

32,150

 

 

Attributable to Subordinated Units

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30, 2014

 

 

June 30, 2015

 

 

June 30, 2014

 

 

June 30, 2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Distributions (a)

 

$

5,716

 

 

$

7,585

 

 

$

11,207

 

 

$

14,641

 

Distributions in excess of income

 

 

(968

 

 

1,938

 

 

 

(1,411

 

 

(284)

 

Limited partners' interest in net income

 

$

4,748

 

 

$

9,523

 

 

$

9,796

 

 

$

14,357

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Distributions declared per unit to unitholders as of record date

 

$

0.5197

 

 

$

0.6934

 

 

$

1.0218

 

 

$

1.3384

 

 

Class A Units

Pursuant to the terms of the Contribution Agreement, (i) 79,308 common units held by a wholly owned subsidiary of Susser were exchanged for Class A units representing limited partnership interests in the Partnership (“Class A Units”) and (ii) 10,939,436 subordinated units held by wholly owned subsidiaries of Susser were converted into 10,939,436 Class A units.  

The Class A Units are entitled to receive distributions on a pro rata basis with the common units, except that the Class A Units (a) do not share in distributions of cash to the extent such cash is derived from or attributable to any distribution received by the Partnership from PropCo, the proceeds of any sale of the membership interests of PropCo, or any interest or principal payments received by the Partnership with respect to indebtedness of PropCo or its subsidiaries and (b) are subordinated to the common units during the subordination period for the subordinated units and are not entitled to receive any distributions until holders of the common units have received the minimum quarterly distribution plus any arrearages in the payment of the minimum quarterly distribution from prior quarters.

Furthermore, the Class A Units (a) do not have the right to vote on any matter except as otherwise required by any non-waivable provision of law, (b) will not be convertible into common units or any other unit of the Partnership and (c) will not be allocated any items of income, gain, loss, deduction or credit attributable to the Partnership’s ownership of, or sale or other disposition of, the membership interests of PropCo, or the Partnership’s ownership of any indebtedness of PropCo or any of its subsidiaries. Distributions made to holders of Class A Units will be disregarded for purposes of determining distributions on the Partnership’s incentive distribution rights.

Pursuant to the terms described above, these distributions do not have an impact on the Partnership’s consolidated cash flows and as such, are excluded from total cash distributions and allocation of limited partners’ interest in net income. For the three months ended June 30, 2015, Class A distributions declared totaled $6.5 million, or $0.5859 per unit.

 

Incentive Distribution Rights

The following table illustrates the percentage allocations of available cash from operating surplus between the unitholders and the holder of our IDRs based on the specified target distribution levels. The amounts set forth under “marginal percentage interest in distributions” are the percentage interests of our IDR holder and the common unitholders in any available cash from operating surplus we distribute up to and including the corresponding amount in the column “total quarterly distribution per unit target amount”. The percentage interests shown for our unitholders and our IDR holder for the minimum quarterly distribution are also applicable to quarterly distribution amounts that are less than the minimum quarterly distribution. The percentage interests set forth below assume that there are no arrearages on common units. ETP has owned our IDRs since September 2014, prior to that date the IDRs were owned by Susser.

 

 

 

 

 

Marginal percentage interest in

distributions

 

 

 

Total quarterly distribution per unit

target amount

 

Unitholders

 

 

Holder of IDRs

 

Minimum Quarterly Distribution

 

$0.4375

 

 

100

%

 

 

 

First Target Distribution

 

Above $0.4375 up to $0.503125

 

 

100

%

 

 

 

Second Target Distribution

 

Above $0.503125 up to $0.546875

 

 

85

%

 

 

15

%

Third Target Distribution

 

Above $0.546875 up to $0.656250

 

 

75

%

 

 

25

%

Thereafter

 

Above $0.656250

 

 

50

%

 

 

50

%

 

Cash Distributions

Our partnership agreement, as amended, sets forth the calculation to be used to determine the amount and priority of cash distributions that the common and subordinated unitholders will receive. The following table summarizes the cash distributions paid or payable for 2015.

 

Payment Date

 

Per Unit Distribution

 

 

Total Cash Distribution

 

 

Distribution to IDR

Holders

 

 

 

 

 

 

 

( in thousands)

 

August 28, 2015

 

$

0.6934

 

 

$

28,611

 

 

$

3,362

 

May 29, 2015

 

$

0.6450

 

 

$

23,113

 

 

$

1,448

 

February 27, 2015

 

$

0.6000

 

 

$

21,023

 

 

$

891

 

 

Unit-Based Compensation
Share-Based Compensation

16.

Unit-Based Compensation

Unit-based compensation expense related to the Partnership that was included in our Consolidated Statements of Operations and Comprehensive Income was as follows (in thousands):

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30, 2014

 

 

June 30, 2015

 

 

June 30, 2014

 

 

June 30, 2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Phantom common units (1)

 

$

123

 

 

$

479

 

 

$

232

 

 

$

1,026

 

Allocated expense from Parent (2)

 

 

654

 

 

 

 

 

1,252

 

 

 

Total equity-based compensation expense

 

$

777

 

 

$

479

 

 

$

1,484

 

 

$

1,026

 

 

(1)

Excludes unit-based compensation expense related to units issued to non-employees.

(2)

Reflects expense previously allocated to us by Susser prior to the ETP Merger.

Phantom Common Unit Awards

Prior to the ETP Merger, there were phantom unit awards issued to certain directors and employees under the Sunoco LP 2012 Long-Term Incentive Plan (the “LTIP”). The fair value of each phantom unit on the grant date was equal to the market price of our common unit on that date reduced by the present value of estimated dividends over the vesting period, since the phantom units did not receive dividends until vested. The estimated fair value of our phantom units was amortized over the vesting period using the straight-line method. Non-employee director awards vested over a one-to-three-year period and employee awards vest ratably over a two-to-five-year service period. Concurrent with the ETP Merger, all unvested phantom units vested and compensation cost of $0.4 million was recognized.

Subsequent to the ETP Merger, phantom units were issued which also have the right to receive distributions prior to vesting. During the six months ended June 30, 2015, 261,249 phantom units were issued. The units vest 60% after three years and 40% after five years. The fair value of these units is the market prices of our common units on the grant date, and is being amortized over the five-year vesting period using the straight-line method. Total unrecognized compensation cost related to our nonvested phantom units totaled $19.2 million as of June 30, 2015, which is expected to be recognized over a weighted average period of 3.25 years. The fair value of nonvested service phantom units outstanding as of June 30, 2015 totaled $22.0 million.

A summary of our phantom unit award activity is set forth below:

 

 

 

Number of Phantom

Common Units

 

 

Weighted-Average

Grant Date Fair Value

 

Nonvested at January 1, 2014 (Predecessor)

 

 

36,963

 

 

$

21.66

 

Granted

 

 

6,354

 

 

 

33.24

 

Vested

 

 

(40,317

)

 

 

23.72

 

Forfeited

 

 

(3,000

)

 

 

18.42

 

Nonvested at August 31, 2014 (Predecessor)

 

 

 

 

 

 

Granted

 

 

241,235

 

 

 

45.50

 

Nonvested at December 31, 2014 (Successor)

 

 

241,235

 

 

 

45.50

 

Granted

 

 

261,249

 

 

 

51.58

 

Forfeited

 

 

(53,346

)

 

 

49.49

 

Nonvested at June 30, 2015 (Successor)

 

 

449,138

 

 

 

48.98

 

 

Cash Awards

In January 2015, the Partnership granted 30,710 awards that are settled in cash under the terms of the Sunoco LP Long-Term Cash Restricted Unit Plan. These awards do not have the right to receive distributions prior to vesting. The awards vest 100% after three years. Total unrecognized compensation cost related to our nonvested cash awards totaled $1.1 million as of June 30, 2015, which is expected to be recognized over a weighted average period of 2.4 years. The fair value of nonvested cash awards outstanding as of June 30, 2015 totaled $1.6 million.

 

Segment Reporting
Segment Reporting

17.

Segment Reporting

Segment information is prepared on the same basis that our CODM reviews financial information for operational decision-making purposes. Beginning in 2014, with the acquisition of MACS, we began operating our business in two primary operating segments, wholesale and retail, both of which are included as reportable segments. As a result, the Predecessor periods operated as one segment, wholesale, and the Successor period operated with our wholesale and retail segments. No operating segments have been aggregated in identifying the two reportable segments.

During the first quarter of 2015, we elected to allocate the revenue and costs previously reported in “All Other” to each segment based on the way our CODM measures segment performance. Partnership overhead costs, interest and other expenses not directly attributable to a reportable segment have been allocated based on segment EBITDA.

Wholesale Segment

Our wholesale segment purchases fuel from a number of refiners and supplies it to our retail segment, to our affiliate Susser, to our affiliate Sunoco, Inc., to independently-operated dealer stations under long-term supply agreements and to other end users of motor fuel.  Also included in the wholesale segment are motor fuel sales to consignment locations. We distribute motor fuels across more than 30 states throughout the East Coast and Southeast regions of the United States from Maine to Florida and from Florida to New Mexico, as well as Hawaii. Sales of fuel from the wholesale segment to our retail segment are delivered at cost plus a profit margin. These amounts are reflected in intercompany eliminations of motor fuel revenue and motor fuel cost of sales. Also included in our wholesale segment is rental income from properties that we lease or sub-lease.

Retail Segment

Our retail segment operates branded retail convenience stores in Virginia, Maryland, Tennessee, Georgia, and Hawaii, offering motor fuel, merchandise, foodservice, and a variety of other services including car washes, lottery, ATM, money orders, prepaid phone cards and wireless services and movie rentals. It also includes rental income from our sale and leaseback transactions with Susser.

We report EBITDA and Adjusted EBITDA by segment as a measure of segment performance. We define EBITDA as net income before net interest expense, income tax expense and depreciation, amortization and accretion expense. Adjusted EBITDA further adjusts EBITDA to reflect certain other non-recurring and non-cash items. Effective September 1, 2014, as a result of the ETP Merger and in an effort to conform the method by which we measure our business to that of ETP’s operations, we now define Adjusted EBITDA to also include adjustments for unrealized gains and losses on commodity derivatives and inventory fair value adjustments.

The following table presents financial information by segment for the three and six months ended June 30, 2015:

 

Segment Financial Data for the Three Months Ended June 30, 2015

(in thousands)

 

 

 

Wholesale

Segment

 

 

Retail

Segment

 

 

Intercompany

Eliminations

 

 

Totals

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail motor fuel sales

 

$

 

 

$

189,894

 

 

 

 

 

 

$

189,894

 

Wholesale motor fuel sales to third parties

 

 

2,770,695

 

 

 

 

 

 

 

 

 

 

2,770,695

 

Wholesale motor fuel sales to affiliates

 

 

1,156,763

 

 

 

 

 

 

 

 

 

 

1,156,763

 

Merchandise sales

 

 

 

 

 

56,973

 

 

 

 

 

 

 

56,973

 

Rental income

 

 

17,403

 

 

 

6,465

 

 

 

 

 

 

 

23,868

 

Other income

 

 

5,349

 

 

 

2,443

 

 

 

 

 

 

 

7,792

 

Intersegment sales

 

 

117,099

 

 

 

 

 

 

(117,099

)

 

 

 

Total revenue

 

 

4,067,309

 

 

 

255,775

 

 

 

(117,099

)

 

 

4,205,985

 

Gross profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail motor fuel sales

 

 

 

 

 

20,880

 

 

 

 

 

 

 

20,880

 

Wholesale motor fuel sales

 

 

169,983

 

 

 

 

 

 

 

 

 

 

169,983

 

Merchandise

 

 

 

 

 

14,760

 

 

 

 

 

 

 

14,760

 

Rental and other income

 

 

22,241

 

 

 

8,909

 

 

 

 

 

 

 

31,150

 

Total gross profit

 

 

192,224

 

 

 

44,549

 

 

 

 

 

 

 

236,773

 

Total operating expenses

 

 

85,998

 

 

 

34,982

 

 

 

 

 

 

 

120,980

 

Income from operations

 

 

106,226

 

 

 

9,567

 

 

 

 

 

 

 

115,793

 

Interest expense, net

 

 

(10,405

)

 

 

(9,917

)

 

 

 

 

 

 

(20,322

)

Income before income taxes

 

 

95,821

 

 

 

(350)

 

 

 

 

 

 

 

95,471

 

Income tax benefit

 

 

246

 

 

 

234

 

 

 

 

 

 

 

480

 

Net income and comprehensive income

 

$

96,067

 

 

$

(116)

 

 

 

 

 

 

$

95,951

 

Depreciation, amortization and accretion

 

 

22,074

 

 

 

11,156

 

 

 

 

 

 

 

33,230

 

Interest expense, net

 

 

10,405

 

 

 

9,917

 

 

 

 

 

 

 

20,322

 

Income tax benefit

 

 

(246

)

 

 

(234

)

 

 

 

 

 

 

(480

)

EBITDA

 

 

128,300

 

 

 

20,723

 

 

 

 

 

 

 

149,023

 

Non-cash compensation expense

 

 

430

 

 

 

49

 

 

 

 

 

 

 

479

 

(Gain) loss on disposal of assets

 

 

(33

)

 

 

3

 

 

 

 

 

 

 

(30

)

Unrealized loss on commodity derivatives

 

 

785

 

 

 

 

 

 

 

 

 

 

785

 

Inventory fair value adjustments

 

 

(49,319

)

 

 

(1,410

)

 

 

 

 

 

 

(50,729

)

Adjusted EBITDA

 

$

80,163

 

 

$

19,365

 

 

 

 

 

 

$

99,528

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

$

45,854

 

 

$

2,578

 

 

 

 

 

 

$

48,432

 

Total assets

 

$

2,622,967

 

 

$

955,376

 

 

 

 

 

 

$

3,578,343

 

 

Segment Financial Data for the Six Months Ended June 30, 2015

(in thousands)

 

 

 

Wholesale Segment

 

 

Retail

Segment

 

 

Intercompany

Eliminations

 

 

Totals

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail motor fuel sales

 

$

 

 

$

350,655

 

 

 

 

 

 

$

350,655

 

Wholesale motor fuel sales to third parties

 

 

5,219,550

 

 

 

 

 

 

 

 

 

 

5,219,550

 

Wholesale motor fuel sales to affiliates

 

 

1,993,448

 

 

 

 

 

 

 

 

 

 

1,993,448

 

Merchandise sales

 

 

 

 

 

104,492

 

 

 

 

 

 

 

104,492

 

Rental income

 

 

34,266

 

 

 

12,425

 

 

 

 

 

 

 

46,691

 

Other income

 

 

10,201

 

 

 

4,859

 

 

 

 

 

 

 

15,060

 

Intersegment sales

 

 

208,268

 

 

 

 

 

 

(208,268

)

 

 

 

Total revenue

 

 

7,465,733

 

 

 

472,431

 

 

 

(208,268

)

 

 

7,729,896

 

Gross profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail motor fuel sales

 

 

 

 

 

42,077

 

 

 

 

 

 

 

42,077

 

Wholesale motor fuel sales

 

 

269,306

 

 

 

 

 

 

 

 

 

 

269,306

 

Merchandise

 

 

 

 

 

27,454

 

 

 

 

 

 

 

27,454

 

Rental and other income

 

 

42,715

 

 

 

17,286

 

 

 

 

 

 

 

60,001

 

Total gross profit

 

 

312,021

 

 

 

86,817

 

 

 

 

 

 

 

398,838

 

Total operating expenses

 

 

168,123

 

 

 

64,527

 

 

 

 

 

 

 

232,650

 

Income from operations

 

 

143,898

 

 

 

22,290

 

 

 

 

 

 

 

166,188

 

Interest expense, net

 

 

(11,741

)

 

 

(15,712

)

 

 

 

 

 

 

(27,453

)

Income before income taxes

 

 

132,157

 

 

 

6,578

 

 

 

 

 

 

 

138,735

 

Income tax (expense) benefit

 

 

(823

)

 

 

473

 

 

 

 

 

 

 

(350

)

Net income and comprehensive income

 

$

131,334

 

 

$

7,051

 

 

 

 

 

 

$

138,385

 

Depreciation, amortization and accretion

 

 

46,694

 

 

 

16,772

 

 

 

 

 

 

 

63,466

 

Interest expense, net

 

 

11,741

 

 

 

15,712

 

 

 

 

 

 

 

27,453

 

Income tax expense (benefit)

 

 

823

 

 

 

(473

)

 

 

 

 

 

 

350

 

EBITDA

 

 

190,592

 

 

 

39,062

 

 

 

 

 

 

 

229,654

 

Non-cash compensation expense

 

 

902

 

 

 

124

 

 

 

 

 

 

 

1,026

 

(Gain) loss on disposal of assets

 

 

126

 

 

 

(282

)

 

 

 

 

 

 

(156

)

Unrealized loss on commodity derivatives

 

 

2,191

 

 

 

 

 

 

 

 

 

 

2,191

 

Inventory fair value adjustments

 

 

(54,937

)

 

 

(984

)

 

 

 

 

 

 

(55,921

)

Adjusted EBITDA

 

$

138,874

 

 

$

37,920

 

 

 

 

 

 

$

176,794

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

$

94,213

 

 

$

6,509

 

 

 

 

 

 

$

100,722

 

Total assets

 

$

2,622,967

 

 

$

955,376

 

 

 

 

 

 

$

3,578,343

 

 

Net Income per Unit
Net Income per Unit

18.

Net Income per Unit

Net income per unit applicable to limited partners (including subordinated unitholders) is computed by dividing limited partners’ interest in net income by the weighted-average number of outstanding common and subordinated units. Our net income is allocated to the limited partners in accordance with their respective partnership percentages, after giving effect to any priority income allocations for incentive distributions and distributions on employee unit awards.  Earnings in excess of distributions are allocated to the limited partners based on their respective ownership interests. Payments made to our unitholders are determined in relation to actual distributions declared and are not based on the net income allocations used in the calculation of net income per unit.

In addition to the common and subordinated units, we have also identified the IDRs as participating securities and use the two-class method when calculating the net income per unit applicable to limited partners, which is based on the weighted-average number of common units outstanding during the period. Diluted net income per unit includes the effects of potentially dilutive units on our common units, consisting of unvested phantom units. Basic and diluted net income per unit applicable to subordinated limited partners are the same because there are no potentially dilutive subordinated units outstanding.

We also disclose limited partner units issued and outstanding. A reconciliation of the numerators and denominators of the basic and diluted per unit computations as follows (in thousands, except units and per unit amounts):

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30, 2014

 

 

June 30, 2015

 

 

June 30, 2014

 

 

June 30, 2015

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Net income and comprehensive income

$

9,595

 

 

$

95,951

 

 

$

19,727

 

 

$

138,385

 

Less: Net income and comprehensive income attributable to noncontrolling interest

 

 

 

 

61,084

 

 

 

 

 

 

61,930

 

Less: Sunoco LLC earnings prior to April 1, 2015

 

 

 

 

 

 

 

 

 

 

24,516

 

Net income and comprehensive income attributable to partners

 

9,595

 

 

 

34,867

 

 

 

19,727

 

 

 

51,939

 

Less: Incentive distribution rights

 

64

 

 

 

3,362

 

 

 

64

 

 

 

4,810

 

Less: Distributions on nonvested phantom unit awards

 

 

 

 

311

 

 

 

 

 

 

622

 

Limited partners’ interest in net income

$

9,531

 

 

$

31,194

 

 

$

19,663

 

 

$

46,507

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average limited partner units outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common - basic

 

11,020,764

 

 

 

24,894,659

 

 

 

11,019,063

 

 

 

24,496,918

 

Common - equivalents

 

25,525

 

 

 

41,536

 

 

 

25,311

 

 

 

41,536

 

Common - diluted

 

11,046,289

 

 

 

24,936,195

 

 

 

11,044,374

 

 

 

24,538,454

 

Subordinated - basic and diluted

 

10,939,436

 

 

 

10,939,436

 

 

 

10,939,436

 

 

 

10,939,436

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per limited partner unit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common - basic and diluted

$

0.43

 

 

$

0.87

 

 

$

0.90

 

 

$

1.31

 

Common - diluted

$

0.43

 

 

$

0.87

 

 

$

0.89

 

 

$

1.31

 

Subordinated - basic and diluted

$

0.43

 

 

$

0.87

 

 

$

0.90

 

 

$

1.31

 

 

Related-Party Transactions
Related-Party Transactions

19.

Related-Party Transactions

We are party to the following long-term, fee-based commercial agreements with Susser and through our ownership interest in Sunoco LLC, with various subsidiaries of ETP:

Susser Distribution Contract - a 10-year agreement under which we are the exclusive distributor of motor fuel to Susser’s existing Stripes® convenience stores and independently operated consignment locations, and to all future sites purchased by the Partnership pursuant to the sale and leaseback option under the Omnibus Agreement (see below), at cost, including tax and transportation costs, plus a fixed profit margin of three cents per gallon. In addition, all future motor fuel volumes purchased by Susser for its own account will be added to the distribution contract pursuant to the terms of the Omnibus Agreement.

Susser Transportation Contract - a 10-year transportation logistics agreement, pursuant to which Susser will arrange for motor fuel to be delivered from our suppliers to our customers at rates consistent with those charged by Susser to third parties for the delivery of motor fuel.

Sunoco, Inc. Distribution Contract – a 10-year agreement under which we are the exclusive wholesale distributor of motor fuel to Sunoco, Inc.’s existing convenience stores. Pursuant to the agreement, pricing is cost plus a fixed margin of four cents per gallon.

Philadelphia Energy Solutions Offtake Contract – A 1-year supply agreement with Philadelphia Energy Solutions (“PES”). Sunoco, Inc. owns a 33% non-operating noncontrolling interest in PES. The terms of the supply agreement are generally the same terms that would be available to unrelated third parties.

Sunoco Logistics Partners L.P. Transportation and Terminalling Contracts – We are party to various agreements with Sunoco Logistics Partners L.P. for pipeline, terminalling and storage services. We also have agreements for the purchase and sale of fuel. The terms of these agreements are generally the same terms that would be available to unrelated third parties.

Omnibus Agreement

In addition to the commercial agreements described above, we also entered into an Omnibus Agreement with Susser pursuant to which, among other things, we received a three-year option to purchase from Susser up to 75 of Susser’s new or recently constructed Stripes® convenience stores at their cost and lease the stores back to them at a specified rate for a 15-year initial term, and we will be the exclusive distributor of motor fuel to such stores for a period of 10 years from the date of purchase.  We have completed all 75 sale-leaseback transactions under the Omnibus Agreement.  We also received a 10-year right to participate in acquisition opportunities with Susser, to the extent we and Susser are able to reach an agreement on terms, and the exclusive right to distribute motor fuel to certain of Susser’s newly constructed convenience stores and independently operated consignment locations. The Omnibus Agreement also provides for certain indemnification obligations between Susser and the Partnership.

Summary of Transactions

Related party transactions with affiliates for the three and six month periods ended June 30, 2014 and 2015 are as follows (in thousands except store count data):

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30, 2014

 

 

June 30, 2015

 

 

June 30, 2014

 

 

June 30, 2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Motor fuel sales to affiliates (1)

 

$

862,549

 

 

$

1,156,763

 

 

$

1,628,639

 

 

$

1,993,448

 

Bulk fuel purchases from ETP

 

 

 

 

 

760,800

 

 

 

 

 

 

1,416,233

 

Allocated cost of employees

 

 

3,592

 

 

 

2,848

 

 

 

7,006

 

 

 

5,859

 

Transportation charges from Susser for delivery of motor fuel

 

 

14,297

 

 

 

14,936

 

 

 

27,554

 

 

 

29,456

 

Purchase of stores from Susser

 

 

31,016

 

 

 

32,699

 

 

 

58,552

 

 

 

57,856

 

Rental income from Susser

 

 

3,413

 

 

 

6,413

 

 

 

6,434

 

 

 

12,251

 

# of stores purchased from Susser

 

 

6

 

 

 

6

 

 

 

13

 

 

 

12

 

 

(1)

The majority of these sales are pursuant to the Susser and Sunoco, Inc. Distribution Contracts discussed above.

 

Additional significant affiliate activity related to the Consolidated Balance Sheets and Statements of Operations and Comprehensive Income are as follows:

Net accounts receivable from affiliates were $24.7 million and $33.1 million at December 31, 2014 and June 30, 2015, respectively, which are primarily related to motor fuel purchases from us.

Net accounts payable to ETP was $3.1 million and $15.1 million as of December 31, 2014 and June 30, 2015, attributable to operational expenses and fuel pipeline purchases.

Subsequent Events
Subsequent Events

20.

Subsequent Events

On July 31, 2015, we completed the previously announced acquisition contemplated by the Contribution Agreement dated as of July 14, 2015 (the “Contribution Agreement”) with Susser, Heritage Holdings, Inc. (“HHI”), ETP Holdco Corporation (“ETP Holdco” and together with HHI, the “Contributors”), Sunoco GP LLC, our general partner, and ETP. Pursuant to the terms of the Contribution Agreement, we agreed to acquire from the Contributors 100% of the issued and outstanding shares of capital stock of Susser for approximately $966.9 million in cash, subject to certain working capital adjustments, (“Cash Consideration”) and issue to Contributors 21,978,980 Class B units representing limited partnership interests in us. The Class B Units are identical to the common units in all respects, except such Class B Units are not entitled to distributions payable with respect to the second quarter of 2015. The Class B Units will convert, on a one-for-one basis, into common units on the day immediately following the record date for our second quarter 2015 distribution. Pursuant to the terms of the Contribution Agreement, (i) Susser caused its wholly owned subsidiary to exchang 79,308 common units for 79,308 Class A Units representing limited partner interests in the Partnership (“Class A Units”) and (ii) the 10,939,436 subordinated units held by wholly owned subsidiaries of Susser were converted into 10,939,436 Class A Units.    In addition, we issued 79,308 common units and 10,939,436 subordinated units to the Contributors (together with the Class B Units, the “Unit Consideration”) to restore the economic benefit of the common units and subordinated units held by Susser that were exchanged or converted, as applicable, into Class A Units. The Unit Consideration was issued and sold to the Contributors in private transactions exempt from registration under Section 4(a)(2) of the Securities Act of 1933, as amended (the “Securities Act”). The Cash Consideration was financed through the proceeds from the Notes Offering (as described below) and borrowings under our 2014 Revolver. Pursuant to the terms of the Contribution Agreement, ETP has agreed to guarantee all the obligations of the Contributors under the Contribution Agreement.

On July 14, 2015, ETP and its general partner, Energy Transfer Partners GP, L.P., entered into an exchange and repurchase agreement with Energy Transfer Equity, L.P., (“ETE”), pursuant to which, among other things, ETP will distribute to ETE (i) 100% of the membership interests of our general partner and  (ii) all of our incentive distribution rights, which are currently owned by ETP, and in exchange ETE will transfer to ETP 21.0 million common units representing limited partner interests in ETP (the “Exchange Transaction”).    The pending Exchange Transaction is expected to close in August 2015 following the record dates for the ETP and SUN quarterly cash distributions related to the second quarter of 2015.   After giving effect to the Exchange Transaction, ETE will own 100% of our general partner interests and all of our incentive distribution rights.

On July 15, 2015, we entered into an underwriting agreement (the “Underwriting Agreement”) with Morgan Stanley & Co. LLC, as manager of the several underwriters named therein (collectively, the “Underwriters”), providing for the offer and sale by the Partnership, and purchase by the Underwriters, of 5,500,000 common units representing limited partner interests in the Partnership (the “Units”) at a price to the public of $40.10 per Unit (the “Firm Units”), being $38.897 per Unit to the Partnership, net of underwriting discounts and commissions (the “Equity Offering”). The Equity Offering was completed on July 21, 2015 and we received net proceeds of approximately $212.9 million. Pursuant to the Underwriting Agreement, the Partnership also granted to the Underwriters a 30-day option to purchase up to an additional 825,000 Units at the same price and otherwise on the same terms as the Firm Units.

On July 15, 2015, our General Partner, we, SUN Finance, (together, the “Issuers”) and certain other subsidiaries of of ours (the “Guarantors”) entered into a purchase agreement (the “Purchase Agreement”) with Credit Suisse Securities (USA) LLC, as representative of the several initial purchasers named therein (the “Initial Purchasers”), with respect to an offering (the “Notes Offering”) by the Issuers of $600 million aggregate principal amount of their 5.500% Senior Notes due 2020 (the “Notes”), along with the related guarantees of the Notes. The terms of the Notes are governed by an Indenture dated July 20, 2015 among the Issuers, the Guarantors and US Bank, National Association, as Trustee. The Notes will mature on August 1, 2020 and interest on the Notes is payable semi-annually on February 1 and August 1 of each year commencing on February 1, 2016. The Notes were issued in a transaction exempt from the registration requirements of the Securities Act and will be resold by the Initial Purchasers in reliance on Rule 144A and Regulation S of the Securities Act. The Notes Offering was completed on July 20, 2015 and we received net proceeds of approximately $592.5 million.

On July 28, 2015, the United States Bankruptcy Court for the Southern District of Texas – McAllen Division approved the Purchase and Sale Agreement (“Agreement”) that PropCo entered into with Aziz Convenience Stores, L.L.C. (“Aziz”) on April 30, 2015. Pursuant to the Agreement, PropCo will purchase 28 Aziz convenience stores located in the Upper Rio Grande Valley in southern Texas for a purchase price of $41.6 million, subject to merchandise and inventory adjustments. The transaction is expected to close by August 10, 2015, subject to customary closing conditions.

Summary of Significant Accounting Policies (Policies)

Cash and Cash Equivalents. Sunoco LLC has a treasury services agreement with an indirect wholly-owned subsidiary of ETP, Sunoco, Inc. Pursuant to this agreement, the Company participates in Sunoco, Inc.’s centralized cash management program. Under this program, all cash receipts and cash disbursements are processed, together with those of Sunoco, Inc., through Sunoco, Inc.’s cash accounts with a corresponding credit or charge to the advances to affiliates account. This cash management policy differs from our remaining cash policies which are unchanged from December 31, 2014. The net balance of Sunoco LLC is reflected in Advances to affiliates on the consolidated balance sheets.

Segment Reporting. Beginning with the acquisition of MACS in 2014, we operate our business in two primary segments, both of which are included as reportable segments. Our retail segment operates convenience stores selling a variety of merchandise, food items, services and motor fuel. Our wholesale segment sells motor fuel to our retail segment and external customers. During the first quarter of 2015, we allocated the revenue and costs previously reported in "All Other" to each segment based on the way our Chief Operating Decision Maker ("CODM") measures segment performance (see Note 17).

As of June 30, 2015, there were no other changes in significant accounting policies from those described in the December 31, 2014 audited consolidated financial statements.

Recently Issued Accounting Pronouncements

FASB ASU No. 2015-03.  In April 2015, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2015-03, "Interest - Imputation of Interest - (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs." Debt issuance costs related to a recognized debt liability shall be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The recognition and measurement guidance for debt issuance costs are not affected by the amendments in this ASU. The amendments in this ASU are effective for financial statements issued with fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. The ASU requires retrospective application. We do not anticipate that the adoption of this ASU will have a material impact on the presentation of our financial statements.

FASB ASU No. 2015-05. In April 2015, the FASB issued ASU No. 2015-05 "Intangibles - Goodwill and Other - Internal-Use Software (Subtopic 350-40): Customer's Accounting for Fees Paid in a Cloud Computing Arrangement." The amendments in this ASU provide guidance to customers about whether a cloud computing arrangement includes a software license. If a cloud computing arrangement includes a software license, then the customer should account for the software license element of the arrangement consistent with the acquisition of other software licenses. If a cloud computing arrangement does not include a software license, the customer should account for the arrangement as a service contract. The guidance will not change GAAP for a customer’s accounting for service contracts. The amendments in this ASU are effective for financial statements issued with fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. We do not anticipate that the adoption of this ASU will have a material impact on the presentation of our financial statements.

FASB ASU No. 2015-06. In April 2015, the FASB issued ASU No. 2015-06 "Earnings Per Share (Topic 260): Effects on Historical Earnings per Unit of Master Limited Partnership Dropdown Transactions (a consensus of the FASB Emerging Issues Task Force ("EITF")." The amendments in this ASU specify that for purposes of calculating historical earnings per unit under the two-class method, the earnings (losses) of a transferred business before the date of a dropdown transaction should be allocated entirely to the general partner. In that circumstance, the previously reported earnings per unit of the limited partners (which is typically the earnings per unit measure presented in the financial statements) would not change as a result of the dropdown transaction. Qualitative disclosures about how the rights to the earnings (losses) differ before and after the dropdown transaction occurs for purposes of computing earnings per unit under the two-class method also are required. The amendments in this ASU are effective for financial statements issued with fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. We currently are in compliance with the amendments in this ASU.

Merger and Acquisitions (Tables)

The following table summarizes the "push down" accounting allocation to our assets and liabilities as of the date presented (in thousands):

 

 

 

August 31, 2014

 

Current assets

 

$

171,434

 

Property and equipment

 

 

272,930

 

Goodwill

 

 

590,042

 

Intangible assets

 

 

70,473

 

Other noncurrent assets

 

 

811

 

Current liabilities

 

 

(154,617

)

Other noncurrent liabilities

 

 

(255,289

)

Net assets

 

$

695,784

 

 

The following table summarizes the preliminary recording of the assets and liabilities at their respective carrying values, including the initial tax accounting related to the transaction (in thousands):

 

 

 

August 31, 2014

 

Current assets

 

$

96,749

 

Property and equipment

 

 

463,772

 

Goodwill

 

 

118,610

 

Intangible assets

 

 

90,676

 

Other noncurrent assets

 

 

48,913

 

Current liabilities

 

 

(45,151

)

Other noncurrent liabilities

 

 

(186,661

)

Net assets

 

 

586,908

 

Net deemed contribution

 

 

(21,095

)

Cash acquired

 

 

(60,798

)

Total cash consideration, net of cash acquired

 

$

505,015

 

 

The following table summarizes the preliminary allocation of the assets and liabilities as of the date presented (in thousands):

 

 

 

December 16, 2014

 

Current assets

 

$

67,490

 

Property and equipment

 

 

118,759

 

Goodwill

 

 

102,412

 

Intangible assets

 

 

77,060

 

Other noncurrent assets

 

 

732

 

Current liabilities

 

 

(20,127

)

Other noncurrent liabilities

 

 

(66,258

)

Total consideration

 

 

280,068

 

Cash acquired

 

 

(30,597

)

Contingent consideration

 

 

(12,979

)

Total cash consideration, net of cash acquired and contingent consideration

 

$

236,492

 

 

The following table summarizes the preliminary recording of the assets and liabilities at their respective carrying values, (in thousands):

 

 

 

August 31, 2014

 

Current assets

 

$

1,101,706

 

Property and equipment

 

 

384,100

 

Intangible assets

 

 

182,477

 

Other noncurrent assets

 

 

2,238

 

Current liabilities

 

 

(641,400

)

Other noncurrent liabilities

 

 

(7,293

)

Net assets

 

 

1,021,828

 

Net deemed contribution

 

 

(246,828

)

Cash acquired

 

 

(44

)

Total cash consideration, net of cash acquired

 

$

774,956

 

 

Variable Interest Entities (Tables)
Schedule of Variable Interest Entities

The assets and liabilities of the VIEs consist of the following (in thousands):

 

 

 

December 31,

2014

 

 

June 30,

2015

 

Receivables from affiliates

 

$

3,484

 

 

$

4,862

 

Property and equipment, net

 

$

45,340

 

 

$

44,554

 

Other noncurrent assets

 

$

3,665

 

 

$

3,665

 

Accounts payable and accrued liabilities

 

$

490

 

 

$

490

 

Long-term debt, including current maturities of $8,422 at December 31, 2014 and $8,380 at June 30, 2015 (see Note 10)

 

$

56,451

 

 

$

55,351

 

Other noncurrent liabilities

 

$

1,190

 

 

$

1,190

 

 

Accounts Receivable (Tables)
Schedule of Accounts Receivable

Accounts receivable, excluding receivables from affiliates, consisted of the following (in thousands):

 

 

 

December 31,

2014

 

 

June 30,

2015

 

Accounts receivable, trade

 

$

188,287

 

 

$

202,747

 

Credit card receivables

 

 

3,681

 

 

 

5,692

 

Vendor receivables for rebates, branding, and other

 

 

2,820

 

 

 

208

 

Other receivables

 

 

2,794

 

 

 

21,974

 

Allowance for doubtful accounts

 

 

(3,902

)

 

(3,637

)

Accounts receivable, net

 

$

193,680

 

 

$

226,984

 

 

Inventories (Tables)
Schedule of Inventories

Inventories consisted of the following (in thousands):

 

 

 

December 31,

2014

 

 

June 30,

2015

 

Fuel-retail

 

$

5,062

 

 

$

5,855

 

Fuel-other wholesale

 

 

302,674

 

 

 

344,770

 

Fuel-consignment

 

 

4,975

 

 

 

1,438

 

Merchandise

 

 

11,503

 

 

 

9,981

 

Other

 

 

840

 

 

 

425

 

Inventories, net

 

$

325,054

 

 

$

362,469

 

 

Property And Equipment (Tables)
Schedule of Property and Equipment

Property and equipment consisted of the following (in thousands):

 

 

 

December 31,

2014

 

 

June 30,

2015

 

Land

 

$

509,012

 

 

$

590,489

 

Buildings and leasehold improvements

 

 

479,840

 

 

 

516,390

 

Equipment

 

 

349,283

 

 

 

338,973

 

Construction in progress

 

 

40,209

 

 

 

48,163

 

Total property and equipment

 

 

1,378,344

 

 

 

1,494,015

 

Less: accumulated depreciation

 

 

(78,064

)

 

(117,526

)

Property and equipment, net

 

$

1,300,280

 

 

$

1,376,489

 

 

Goodwill and Other Intangible Assets (Tables)
Schedule of Finite-Lived and Indefinite-Lived Intangible Assets

The following table presents the gross carrying amount and accumulated amortization for each major class of intangible assets, excluding goodwill (in thousands):

 

 

 

December 31, 2014

 

 

June 30, 2015

 

 

 

Gross

 

 

 

 

 

 

 

 

 

Gross

 

 

 

 

 

 

 

 

 

 

Carrying

 

 

Accumulated

 

 

Net Book

 

 

Carrying

 

 

Accumulated

 

 

Net Book

 

 

 

Amount

 

 

Amortization

 

 

Value

 

 

Amount

 

 

Amortization

 

 

Value

 

Indefinite-lived

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tradenames

 

$

8,937

 

 

$

 

 

$

8,937

 

 

$

13,779

 

 

$

 

 

$

13,779

 

Franchise rights

 

 

329

 

 

 

 

 

 

329

 

 

 

329

 

 

 

 

 

 

329

 

Contractual rights

 

 

 

 

 

 

 

 

 

24,000

 

 

 

 

 

 

24,000

 

Finite-lived

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer relations including supply agreements

 

 

434,599

 

 

 

96,887

 

 

 

337,712

 

 

 

507,038

 

 

 

118,489

 

 

 

388,549

 

Favorable leasehold arrangements, net

 

 

2,810

 

 

 

140

 

 

 

2,670

 

 

 

3,570

 

 

 

178

 

 

 

3,392

 

Loan origination costs

 

 

7,611

 

 

 

381

 

 

 

7,230

 

 

 

21,691

 

 

 

1,209

 

 

 

20,482

 

Other intangibles

 

 

1,309

 

 

 

283

 

 

 

1,026

 

 

 

1,394

 

 

 

336

 

 

 

1,058

 

Intangible assets, net

 

$

455,595

 

 

$

97,691

 

 

$

357,904

 

 

$

571,801

 

 

$

120,212

 

 

$

451,589

 

 

Accrued Expenses and Other Current Liabilities (Tables)
Schedule of Accrued Liabilities

Current accrued expenses and other current liabilities consisted of the following (in thousands):

 

 

 

December 31,

2014

 

 

June 30,

2015

 

Wage and other employee-related accrued expenses

 

$

14,044

 

 

$

6,943

 

Franchise agreement termination accrual

 

 

4,579

 

 

 

4,579

 

Accrued tax expense

 

 

122,641

 

 

 

120,479

 

Deferred tax liability (current)

 

 

 

 

 

16,269

 

Deposits and other

 

 

93,635

 

 

 

45,526

 

Total

 

$

234,899

 

 

$

193,796

 

 

Long-Term Debt (Tables)
Schedule of Long-term Debt

Long-term debt consisted of the following (in thousands):

 

 

 

December 31,

2014

 

 

June 30,

2015

 

Sale leaseback financing obligation

 

$

126,643

 

 

$

124,181

 

Senior term loan on Uphoff properties (“VIE Debt”, see Note 4)

 

 

56,452

 

 

 

55,352

 

2014 Revolver, bearing interest at Prime or LIBOR plus an applicable margin

 

 

683,378

 

 

 

724,689

 

6.375% Senior Notes Due 2023

 

 

 

 

 

800,000

 

Notes payable, bearing interest at 6% and 4%

 

 

3,552

 

 

 

3,536

 

Capital lease obligations

 

 

493

 

 

 

367

 

Total debt

 

 

870,518

 

 

 

1,708,125

 

Less: current maturities

 

 

13,757

 

 

 

13,704

 

Long-term debt, net of current maturities

 

$

856,761

 

 

$

1,694,421

 

 

Commitments And Contingencies (Tables)
Schedule of Rent Expense

The components of net rent expense are as follows (in thousands):

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

2014

 

 

June 30,

2015

 

 

June 30,

2014

 

 

June 30,

2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Cash rent:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Store base rent

 

$

220

 

 

$

8,756

 

 

$

416

 

 

$

16,763

 

Equipment rent

 

 

60

 

 

 

2,803

 

 

 

108

 

 

 

5,577

 

Total cash rent

 

 

280

 

 

 

11,559

 

 

 

524

 

 

 

22,340

 

Non-cash rent:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rent

 

 

4

 

 

(184

)

 

 

9

 

 

(455

)

Net rent expense

 

$

284

 

 

$

11,375

 

 

$

533

 

 

$

21,885

 

 

Interest Expense And Interest Income (Tables)
Schedule of Interest Expense and Interest Income

The components of net interest expense are as follows (in thousands):

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

2014

 

 

June 30,

2015

 

 

June 30,

2014

 

 

June 30,

2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Interest expense (1)

 

$

1,667

 

 

$

19,620

 

 

$

3,096

 

 

$

27,506

 

Amortization of loan costs

 

 

130

 

 

 

821

 

 

 

226

 

 

 

1,203

 

Interest income

 

 

(23

 

 

(119

)

 

 

(46

 

 

(1,256

)

Interest expense, net

 

$

1,774

 

 

$

20,322

 

 

$

3,276

 

 

$

27,453

 

 

(1)

Interest expense related to the VIE is approximately $2.4 million and $4.7 million for the three and six months ended June 30, 2015.

Income Tax (Tables)
Schedule of Effective Income Tax Rate Reconciliation

A reconciliation of income tax expense (benefit) at the U.S. statutory rate to the income tax expense (benefit) attributable to continuing operations for the three and six months ended June 30, 2014 and 2015 is as follows (in thousands, except for tax rate percentages):

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30, 2014

 

 

June 30, 2015

 

 

June 30, 2014

 

 

June 30, 2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Tax at statutory federal rate

 

$

3,400

 

 

 

35.0

%

 

$

33,415

 

 

 

35.0

%

 

$

6,949

 

 

 

35.0

%

 

$

48,557

 

 

 

35.0

%

Partnership earnings not subject to tax

 

 

(3,385

)

 

 

(34.8

)% 

 

 

(33,660

)

 

 

(35.3

)%

 

 

(6,995

)

 

 

(35.2

)% 

 

 

(47,066

)

 

 

(33.9

)%

State and local tax, net of federal benefit

 

 

105

 

 

 

1.0

%

 

 

(235

)

 

 

(0.2

)%

 

173

 

 

 

0.8

%

 

 

(1,141

)

 

 

(0.8

)%

Net income tax expense (benefit)

 

$

120

 

 

 

1.2

%

 

$

(480

)

 

 

(0.5

)%

 

$

127

 

 

 

0.6

%

 

$

350

 

 

 

0.3

%

 

Partners' Capital (Tables)

The calculation of net income allocated to the partners is as follows (in thousands, except per unit amounts):

Attributable to Common Units

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30, 2014

 

 

June 30, 2015

 

 

June 30, 2014

 

 

June 30, 2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Distributions (a)

 

$

5,761

 

 

$

21,076

 

 

$

11,297

 

 

$

37,133

 

Distributions in excess of income

 

 

(978

 

 

595

 

 

 

(1,430

 

 

(4,983)

 

Limited partners' interest in net income

 

$

4,783

 

 

$

21,671

 

 

$

9,867

 

 

$

32,150

 

 

Attributable to Subordinated Units

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30, 2014

 

 

June 30, 2015

 

 

June 30, 2014

 

 

June 30, 2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Distributions (a)

 

$

5,716

 

 

$

7,585

 

 

$

11,207

 

 

$

14,641

 

Distributions in excess of income

 

 

(968

 

 

1,938

 

 

 

(1,411

 

 

(284)

 

Limited partners' interest in net income

 

$

4,748

 

 

$

9,523

 

 

$

9,796

 

 

$

14,357

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Distributions declared per unit to unitholders as of record date

 

$

0.5197

 

 

$

0.6934

 

 

$

1.0218

 

 

$

1.3384

 

 

 

 

 

 

 

Marginal percentage interest in

distributions

 

 

 

Total quarterly distribution per unit

target amount

 

Unitholders

 

 

Holder of IDRs

 

Minimum Quarterly Distribution

 

$0.4375

 

 

100

%

 

 

 

First Target Distribution

 

Above $0.4375 up to $0.503125

 

 

100

%

 

 

 

Second Target Distribution

 

Above $0.503125 up to $0.546875

 

 

85

%

 

 

15

%

Third Target Distribution

 

Above $0.546875 up to $0.656250

 

 

75

%

 

 

25

%

Thereafter

 

Above $0.656250

 

 

50

%

 

 

50

%

 

The following table summarizes the cash distributions paid or payable for 2015.

 

Payment Date

 

Per Unit Distribution

 

 

Total Cash Distribution

 

 

Distribution to IDR

Holders

 

 

 

 

 

 

 

( in thousands)

 

August 28, 2015

 

$

0.6934

 

 

$

28,611

 

 

$

3,362

 

May 29, 2015

 

$

0.6450

 

 

$

23,113

 

 

$

1,448

 

February 27, 2015

 

$

0.6000

 

 

$

21,023

 

 

$

891

 

 

Unit-Based Compensation (Tables)

Unit-based compensation expense related to the Partnership that was included in our Consolidated Statements of Operations and Comprehensive Income was as follows (in thousands):

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30, 2014

 

 

June 30, 2015

 

 

June 30, 2014

 

 

June 30, 2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Phantom common units (1)

 

$

123

 

 

$

479

 

 

$

232

 

 

$

1,026

 

Allocated expense from Parent (2)

 

 

654

 

 

 

 

 

1,252

 

 

 

Total equity-based compensation expense

 

$

777

 

 

$

479

 

 

$

1,484

 

 

$

1,026

 

 

A summary of our phantom unit award activity is set forth below:

 

 

 

Number of Phantom

Common Units

 

 

Weighted-Average

Grant Date Fair Value

 

Nonvested at January 1, 2014 (Predecessor)

 

 

36,963

 

 

$

21.66

 

Granted

 

 

6,354

 

 

 

33.24

 

Vested

 

 

(40,317

)

 

 

23.72

 

Forfeited

 

 

(3,000

)

 

 

18.42

 

Nonvested at August 31, 2014 (Predecessor)

 

 

 

 

 

 

Granted

 

 

241,235

 

 

 

45.50

 

Nonvested at December 31, 2014 (Successor)

 

 

241,235

 

 

 

45.50

 

Granted

 

 

261,249

 

 

 

51.58

 

Forfeited

 

 

(53,346

)

 

 

49.49

 

Nonvested at June 30, 2015 (Successor)

 

 

449,138

 

 

 

48.98

 

 

Segment Reporting (Tables)
Schedule of Segment Reporting Information, by Segment

The following table presents financial information by segment for the three and six months ended June 30, 2015:

 

Segment Financial Data for the Three Months Ended June 30, 2015

(in thousands)

 

 

 

Wholesale

Segment

 

 

Retail

Segment

 

 

Intercompany

Eliminations

 

 

Totals

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail motor fuel sales

 

$

 

 

$

189,894

 

 

 

 

 

 

$

189,894

 

Wholesale motor fuel sales to third parties

 

 

2,770,695

 

 

 

 

 

 

 

 

 

 

2,770,695

 

Wholesale motor fuel sales to affiliates

 

 

1,156,763

 

 

 

 

 

 

 

 

 

 

1,156,763

 

Merchandise sales

 

 

 

 

 

56,973

 

 

 

 

 

 

 

56,973

 

Rental income

 

 

17,403

 

 

 

6,465

 

 

 

 

 

 

 

23,868

 

Other income

 

 

5,349

 

 

 

2,443

 

 

 

 

 

 

 

7,792

 

Intersegment sales

 

 

117,099

 

 

 

 

 

 

(117,099

)

 

 

 

Total revenue

 

 

4,067,309

 

 

 

255,775

 

 

 

(117,099

)

 

 

4,205,985

 

Gross profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail motor fuel sales

 

 

 

 

 

20,880

 

 

 

 

 

 

 

20,880

 

Wholesale motor fuel sales

 

 

169,983

 

 

 

 

 

 

 

 

 

 

169,983

 

Merchandise

 

 

 

 

 

14,760

 

 

 

 

 

 

 

14,760

 

Rental and other income

 

 

22,241

 

 

 

8,909

 

 

 

 

 

 

 

31,150

 

Total gross profit

 

 

192,224

 

 

 

44,549

 

 

 

 

 

 

 

236,773

 

Total operating expenses

 

 

85,998

 

 

 

34,982

 

 

 

 

 

 

 

120,980

 

Income from operations

 

 

106,226

 

 

 

9,567

 

 

 

 

 

 

 

115,793

 

Interest expense, net

 

 

(10,405

)

 

 

(9,917

)

 

 

 

 

 

 

(20,322

)

Income before income taxes

 

 

95,821

 

 

 

(350)

 

 

 

 

 

 

 

95,471

 

Income tax benefit

 

 

246

 

 

 

234

 

 

 

 

 

 

 

480

 

Net income and comprehensive income

 

$

96,067

 

 

$

(116)

 

 

 

 

 

 

$

95,951

 

Depreciation, amortization and accretion

 

 

22,074

 

 

 

11,156

 

 

 

 

 

 

 

33,230

 

Interest expense, net

 

 

10,405

 

 

 

9,917

 

 

 

 

 

 

 

20,322

 

Income tax benefit

 

 

(246

)

 

 

(234

)

 

 

 

 

 

 

(480

)

EBITDA

 

 

128,300

 

 

 

20,723

 

 

 

 

 

 

 

149,023

 

Non-cash compensation expense

 

 

430

 

 

 

49

 

 

 

 

 

 

 

479

 

(Gain) loss on disposal of assets

 

 

(33

)

 

 

3

 

 

 

 

 

 

 

(30

)

Unrealized loss on commodity derivatives

 

 

785

 

 

 

 

 

 

 

 

 

 

785

 

Inventory fair value adjustments

 

 

(49,319

)

 

 

(1,410

)

 

 

 

 

 

 

(50,729

)

Adjusted EBITDA

 

$

80,163

 

 

$

19,365

 

 

 

 

 

 

$

99,528

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

$

45,854

 

 

$

2,578

 

 

 

 

 

 

$

48,432

 

Total assets

 

$

2,622,967

 

 

$

955,376

 

 

 

 

 

 

$

3,578,343

 

 

Segment Financial Data for the Six Months Ended June 30, 2015

(in thousands)

 

 

 

Wholesale Segment

 

 

Retail

Segment

 

 

Intercompany

Eliminations

 

 

Totals

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail motor fuel sales

 

$

 

 

$

350,655

 

 

 

 

 

 

$

350,655

 

Wholesale motor fuel sales to third parties

 

 

5,219,550

 

 

 

 

 

 

 

 

 

 

5,219,550

 

Wholesale motor fuel sales to affiliates

 

 

1,993,448

 

 

 

 

 

 

 

 

 

 

1,993,448

 

Merchandise sales

 

 

 

 

 

104,492

 

 

 

 

 

 

 

104,492

 

Rental income

 

 

34,266

 

 

 

12,425

 

 

 

 

 

 

 

46,691

 

Other income

 

 

10,201

 

 

 

4,859

 

 

 

 

 

 

 

15,060

 

Intersegment sales

 

 

208,268

 

 

 

 

 

 

(208,268

)

 

 

 

Total revenue

 

 

7,465,733

 

 

 

472,431

 

 

 

(208,268

)

 

 

7,729,896

 

Gross profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail motor fuel sales

 

 

 

 

 

42,077

 

 

 

 

 

 

 

42,077

 

Wholesale motor fuel sales

 

 

269,306

 

 

 

 

 

 

 

 

 

 

269,306

 

Merchandise

 

 

 

 

 

27,454

 

 

 

 

 

 

 

27,454

 

Rental and other income

 

 

42,715

 

 

 

17,286

 

 

 

 

 

 

 

60,001

 

Total gross profit

 

 

312,021

 

 

 

86,817

 

 

 

 

 

 

 

398,838

 

Total operating expenses

 

 

168,123

 

 

 

64,527

 

 

 

 

 

 

 

232,650

 

Income from operations

 

 

143,898

 

 

 

22,290

 

 

 

 

 

 

 

166,188

 

Interest expense, net

 

 

(11,741

)

 

 

(15,712

)

 

 

 

 

 

 

(27,453

)

Income before income taxes

 

 

132,157

 

 

 

6,578

 

 

 

 

 

 

 

138,735

 

Income tax (expense) benefit

 

 

(823

)

 

 

473

 

 

 

 

 

 

 

(350

)

Net income and comprehensive income

 

$

131,334

 

 

$

7,051

 

 

 

 

 

 

$

138,385

 

Depreciation, amortization and accretion

 

 

46,694

 

 

 

16,772

 

 

 

 

 

 

 

63,466

 

Interest expense, net

 

 

11,741

 

 

 

15,712

 

 

 

 

 

 

 

27,453

 

Income tax expense (benefit)

 

 

823

 

 

 

(473

)

 

 

 

 

 

 

350

 

EBITDA

 

 

190,592

 

 

 

39,062

 

 

 

 

 

 

 

229,654

 

Non-cash compensation expense

 

 

902

 

 

 

124

 

 

 

 

 

 

 

1,026

 

(Gain) loss on disposal of assets

 

 

126

 

 

 

(282

)

 

 

 

 

 

 

(156

)

Unrealized loss on commodity derivatives

 

 

2,191

 

 

 

 

 

 

 

 

 

 

2,191

 

Inventory fair value adjustments

 

 

(54,937

)

 

 

(984

)

 

 

 

 

 

 

(55,921

)

Adjusted EBITDA

 

$

138,874

 

 

$

37,920

 

 

 

 

 

 

$

176,794

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

$

94,213

 

 

$

6,509

 

 

 

 

 

 

$

100,722

 

Total assets

 

$

2,622,967

 

 

$

955,376

 

 

 

 

 

 

$

3,578,343

 

 

Net Income per Unit (Tables)
Schedule of Net Income per Unit, Basic and Diluted

We also disclose limited partner units issued and outstanding. A reconciliation of the numerators and denominators of the basic and diluted per unit computations as follows (in thousands, except units and per unit amounts):

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30, 2014

 

 

June 30, 2015

 

 

June 30, 2014

 

 

June 30, 2015

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Net income and comprehensive income

$

9,595

 

 

$

95,951

 

 

$

19,727

 

 

$

138,385

 

Less: Net income and comprehensive income attributable to noncontrolling interest

 

 

 

 

61,084

 

 

 

 

 

 

61,930

 

Less: Sunoco LLC earnings prior to April 1, 2015

 

 

 

 

 

 

 

 

 

 

24,516

 

Net income and comprehensive income attributable to partners

 

9,595

 

 

 

34,867

 

 

 

19,727

 

 

 

51,939

 

Less: Incentive distribution rights

 

64

 

 

 

3,362

 

 

 

64

 

 

 

4,810

 

Less: Distributions on nonvested phantom unit awards

 

 

 

 

311

 

 

 

 

 

 

622

 

Limited partners’ interest in net income

$

9,531

 

 

$

31,194

 

 

$

19,663

 

 

$

46,507

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average limited partner units outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common - basic

 

11,020,764

 

 

 

24,894,659

 

 

 

11,019,063

 

 

 

24,496,918

 

Common - equivalents

 

25,525

 

 

 

41,536

 

 

 

25,311

 

 

 

41,536

 

Common - diluted

 

11,046,289

 

 

 

24,936,195

 

 

 

11,044,374

 

 

 

24,538,454

 

Subordinated - basic and diluted

 

10,939,436

 

 

 

10,939,436

 

 

 

10,939,436

 

 

 

10,939,436

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per limited partner unit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common - basic and diluted

$

0.43

 

 

$

0.87

 

 

$

0.90

 

 

$

1.31

 

Common - diluted

$

0.43

 

 

$

0.87

 

 

$

0.89

 

 

$

1.31

 

Subordinated - basic and diluted

$

0.43

 

 

$

0.87

 

 

$

0.90

 

 

$

1.31

 

 

Related-Party Transactions (Tables)
Schedule of Related Party Transactions

Summary of Transactions

Related party transactions with affiliates for the three and six month periods ended June 30, 2014 and 2015 are as follows (in thousands except store count data):

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30, 2014

 

 

June 30, 2015

 

 

June 30, 2014

 

 

June 30, 2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Motor fuel sales to affiliates (1)

 

$

862,549

 

 

$

1,156,763

 

 

$

1,628,639

 

 

$

1,993,448

 

Bulk fuel purchases from ETP

 

 

 

 

 

760,800

 

 

 

 

 

 

1,416,233

 

Allocated cost of employees

 

 

3,592

 

 

 

2,848

 

 

 

7,006

 

 

 

5,859

 

Transportation charges from Susser for delivery of motor fuel

 

 

14,297

 

 

 

14,936

 

 

 

27,554

 

 

 

29,456

 

Purchase of stores from Susser

 

 

31,016

 

 

 

32,699

 

 

 

58,552

 

 

 

57,856

 

Rental income from Susser

 

 

3,413

 

 

 

6,413

 

 

 

6,434

 

 

 

12,251

 

# of stores purchased from Susser

 

 

6

 

 

 

6

 

 

 

13

 

 

 

12

 

 

Organization and Principles of Consolidation (Details)
0 Months Ended 0 Months Ended
Sep. 25, 2012
Apr. 2, 2015
Sunoco, LLC [Member]
Apr. 1, 2015
Sunoco, LLC [Member]
Aug. 29, 2014
Parent Company [Member]
Jun. 30, 2015
Parent Company [Member]
Jun. 30, 2015
Sunoco, LLC [Member]
State
Organization Consolidation And Presentation Of Financial Statements [Line Items]
 
 
 
 
 
 
Units sold in IPO
10,925,000 
 
 
 
 
 
Percentage of membership interest acquired
 
31.58% 
 
100.00% 
 
 
Stock Issued During Period, Shares, New Issues
 
 
 
11,000,000 
 
 
Ownership Percentage
 
 
50.10% 
50.10% 
44.10% 
 
Percentage of membership interest acquired
 
 
100.00% 
 
 
 
Noncontrolling Interest, Ownership Percentage.
 
 
68.42% 
 
 
 
Number of states in which entity operates
 
 
 
 
 
26 
Merger and Acquisitions (Details) (USD $)
3 Months Ended 6 Months Ended 0 Months Ended 6 Months Ended 0 Months Ended 6 Months Ended 0 Months Ended 3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2015
Dec. 31, 2014
Apr. 2, 2015
Senior Notes [Member]
6.375% Senior Notes Due 2023 [Member]
Aug. 31, 2014
ETP Merger [Member]
Oct. 1, 2014
MACS [Member]
site
Jun. 30, 2015
MACS [Member]
Aug. 31, 2014
MACS [Member]
Oct. 1, 2014
MACS [Member]
Partnership Interest [Member]
Dec. 16, 2014
Aloha Petroleum, Ltd [Member]
site
Jun. 30, 2015
Aloha Petroleum, Ltd [Member]
Dec. 31, 2014
Aloha Petroleum, Ltd [Member]
Dec. 31, 2014
Aloha Petroleum, Ltd [Member]
Other Noncurrent Liabilities [Member]
Apr. 2, 2015
Sunoco, LLC [Member]
Mar. 31, 2015
Sunoco, LLC [Member]
Jun. 30, 2015
Sunoco, LLC [Member]
Apr. 1, 2015
Sunoco, LLC [Member]
Aug. 31, 2014
Sunoco, LLC [Member]
Apr. 2, 2015
Sunoco, LLC [Member]
Senior Notes [Member]
6.375% Senior Notes Due 2023 [Member]
Business Acquisition [Line Items]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
$ 171,434,000 
 
 
$ 96,749,000 
 
$ 67,490,000 
 
 
 
 
 
 
 
$ 1,101,706,000 
 
Property and equipment
 
 
 
 
272,930,000 
 
 
463,772,000 
 
118,759,000 
 
 
 
 
 
 
 
384,100,000 
 
Goodwill
814,819,000 
814,819,000 
863,458,000 
 
590,042,000 
 
 
118,610,000 
 
102,412,000 
 
 
 
 
 
 
 
 
Intangible assets
 
 
 
 
70,473,000 
 
 
90,676,000 
 
77,060,000 
 
 
 
 
 
 
 
182,477,000 
 
Other noncurrent assets
 
 
 
 
811,000 
 
 
48,913,000 
 
732,000 
 
 
 
 
 
 
 
2,238,000 
 
Current liabilities
 
 
 
 
(154,617,000)
 
 
(45,151,000)
 
(20,127,000)
 
 
 
 
 
 
 
(641,400,000)
 
Other noncurrent liabilities
 
 
 
 
(255,289,000)
 
 
(186,661,000)
 
(66,258,000)
 
 
 
 
 
 
 
(7,293,000)
 
Net assets
 
 
 
 
695,784,000 
 
 
586,908,000 
 
280,068,000 
 
 
 
 
 
 
 
1,021,828,000 
 
Net deemed contribution
 
 
 
 
 
 
 
(21,095,000)
 
 
 
 
 
 
 
 
 
(246,828,000)
 
Cash acquired
 
 
 
 
 
 
 
(60,798,000)
 
(30,597,000)
 
 
 
 
 
 
 
(44,000)
 
Contingent consideration
 
 
 
 
 
 
 
 
 
(12,979,000)
 
 
(13,000,000)
 
 
 
 
 
 
Total cash consideration, net of cash acquired
 
 
 
 
 
 
 
505,015,000 
 
236,492,000 
 
 
 
 
 
 
 
774,956,000 
 
Date of acquisition
 
 
 
 
 
 
Oct. 01, 2014 
 
 
 
Dec. 16, 2014 
 
 
 
 
Apr. 01, 2015 
 
 
 
Business acquisition total purchase price
 
 
 
 
 
768,000,000 
 
 
 
267,000,000 
 
 
 
775,000,000 
 
 
 
 
 
Limited Partners' Capital Account, Units Issued
 
 
 
 
 
 
 
 
3,983,540 
 
 
 
 
 
 
 
 
 
 
Payments to Acquire Businesses, Gross
 
 
 
 
 
566,000,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of Stores
 
 
 
 
 
100 
 
 
 
 
 
 
 
 
 
 
 
 
 
Dealer-Operated And Consignment Sites
 
 
 
 
 
200 
 
 
 
 
 
 
 
 
 
 
 
 
 
Percentage of membership interest acquired
 
 
 
 
 
 
 
 
 
100.00% 
 
 
 
 
 
 
100.00% 
 
 
Number of Fuel Storage Terminals
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of Fuel Branded Stations
 
 
 
 
 
 
 
 
 
100 
 
 
 
 
 
 
 
 
 
Business Combination, Separately Recognized Transactions, Additional Disclosures, Acquisition Costs
 
 
 
 
 
 
 
 
 
2,800,000 
 
 
 
 
 
 
 
 
 
Escrow Deposit
 
 
 
 
 
 
 
 
 
 
 
14,100,000 
 
 
 
 
 
 
 
Percentage of membership interest acquired
 
 
 
 
 
 
 
 
 
 
 
 
 
31.58% 
 
 
 
 
 
Partners' Capital Account, Acquisitions
 
 
 
 
 
 
 
 
 
 
 
 
 
40,800,000 
 
 
 
 
 
Debt Instrument, Interest Rate, Stated Percentage
 
 
 
6.375% 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
6.375% 
Ownership Percentage
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
50.10% 
 
 
Revenues
4,205,985,000 
7,729,896,000 
 
 
 
 
 
 
 
 
 
 
 
 
2,394,000,000 
 
 
 
 
Net income
$ 34,867,000 
$ 51,939,000 
 
 
 
 
 
 
 
 
 
 
 
 
$ 24,500,000 
 
 
 
 
Noncontrolling Interest, Ownership Percentage.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
68.42% 
 
 
Variable Interest Entities (Details) (USD $)
Jun. 30, 2015
site
Dec. 31, 2014
Variable Interest Entity [Line Items]
 
 
Number of Sites from Variable Interest Entities
37 
 
Total Debt Assumption Rights of Variable Interest Entities
$ 54,300,000 
 
Gross Purchase Option
21,200,000 
 
Number of leases from variable interest entities
33 
 
Variable interest entities, liabilities
55,352,000 
56,452,000 
Receivables from Affiliates [Member]
 
 
Variable Interest Entity [Line Items]
 
 
Variable interest entities, assets
4,862,000 
3,484,000 
Property and Equipment, Net [Member]
 
 
Variable Interest Entity [Line Items]
 
 
Variable interest entities, assets
44,554,000 
45,340,000 
Other Noncurrent Assets [Member]
 
 
Variable Interest Entity [Line Items]
 
 
Variable interest entities, assets
3,665,000 
3,665,000 
Accounts Payable and Accrued Liabilities [Member]
 
 
Variable Interest Entity [Line Items]
 
 
Variable interest entities, liabilities
490,000 
490,000 
Long-term Debt, Noncurrent [Member]
 
 
Variable Interest Entity [Line Items]
 
 
Variable interest entities, liabilities
55,351,000 
56,451,000 
Other Noncurrent Liabilities [Member]
 
 
Variable Interest Entity [Line Items]
 
 
Variable interest entities, liabilities
1,190,000 
1,190,000 
Long-term Debt, Current [Member]
 
 
Variable Interest Entity [Line Items]
 
 
Variable interest entities, liabilities
$ 8,380,000 
$ 8,422,000 
Accounts Receivable (Details) (USD $)
In Thousands, unless otherwise specified
Jun. 30, 2015
Dec. 31, 2014
Accounts, Notes, Loans and Financing Receivable [Line Items]
 
 
Allowance for doubtful accounts
$ (3,637)
$ (3,902)
Accounts receivable, net
226,984 
193,680 
Receivables from affiliates
33,138 
24,741 
Trade Accounts Receivable [Member]
 
 
Accounts, Notes, Loans and Financing Receivable [Line Items]
 
 
Accounts receivable, gross, current
202,747 
188,287 
Credit Card Receivable [Member]
 
 
Accounts, Notes, Loans and Financing Receivable [Line Items]
 
 
Accounts receivable, gross, current
5,692 
3,681 
Vendor receivables for rebates, branding and other [Member]
 
 
Accounts, Notes, Loans and Financing Receivable [Line Items]
 
 
Accounts receivable, gross, current
208 
2,820 
Other Receivables [Member]
 
 
Accounts, Notes, Loans and Financing Receivable [Line Items]
 
 
Accounts receivable, gross, current
$ 21,974 
$ 2,794 
Inventories (Details) (USD $)
6 Months Ended 12 Months Ended
Jun. 30, 2015
Dec. 31, 2014
Inventory Disclosure [Abstract]
 
 
Inventory Write-down/ Write-up
$ 55,900,000 
$ 189,600,000 
Fuel-retail
5,855,000 
5,062,000 
Fuel-other wholesale
344,770,000 
302,674,000 
Fuel-consignment
1,438,000 
4,975,000 
Merchandise
9,981,000 
11,503,000 
Other
425,000 
840,000 
Inventories, net
$ 362,469,000 
$ 325,054,000 
Property And Equipment (Details) (USD $)
In Thousands, unless otherwise specified
Jun. 30, 2015
Dec. 31, 2014
Property, Plant and Equipment [Line Items]
 
 
Total property and equipment
$ 1,494,015 
$ 1,378,344 
Less: accumulated depreciation
(117,526)
(78,064)
Property and equipment, net
1,376,489 
1,300,280 
Land [Member]
 
 
Property, Plant and Equipment [Line Items]
 
 
Total property and equipment
590,489 
509,012 
Buildings and leasehold improvements [Member]
 
 
Property, Plant and Equipment [Line Items]
 
 
Total property and equipment
516,390 
479,840 
Equipment [Member]
 
 
Property, Plant and Equipment [Line Items]
 
 
Total property and equipment
338,973 
349,283 
Construction in progress [Member]
 
 
Property, Plant and Equipment [Line Items]
 
 
Total property and equipment
$ 48,163 
$ 40,209 
Goodwill and Other Intangible Assets (Intangible Assets) (Details) (USD $)
6 Months Ended 12 Months Ended 6 Months Ended 6 Months Ended
Jun. 30, 2015
Dec. 31, 2014
Jun. 30, 2015
Trade Names [Member]
Dec. 31, 2014
Trade Names [Member]
Jun. 30, 2015
Franchise Rights [Member]
Dec. 31, 2014
Franchise Rights [Member]
Jun. 30, 2015
Contractual Rights [Member]
Jun. 30, 2015
Customer Relations And Supply Agreements [Member]
Dec. 31, 2014
Customer Relations And Supply Agreements [Member]
Jun. 30, 2015
Favorable leasehold arrangements, net [Member]
Dec. 31, 2014
Favorable leasehold arrangements, net [Member]
Jun. 30, 2015
Loan origination commitments [Member]
Dec. 31, 2014
Loan origination commitments [Member]
Jun. 30, 2015
Other [Member]
Dec. 31, 2014
Other [Member]
Jun. 30, 2015
Minimum [Member]
Customer Relations And Supply Agreements [Member]
Jun. 30, 2015
Maximum [Member]
Customer Relations And Supply Agreements [Member]
Jun. 30, 2015
Aloha Petroleum, Ltd [Member]
Dec. 16, 2014
Aloha Petroleum, Ltd [Member]
Finite and Indefinite-Lived Intangible Asset by Major Class [Line Items]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Goodwill
$ 814,819,000 
$ 863,458,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$ 102,412,000 
Impairment in goodwill
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Goodwill, acquired during period
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
52,400,000 
 
Useful life
 
 
 
 
 
 
 
 
 
15 years 
 
 
 
 
 
5 years 
20 years 
 
 
Other Indefinite-lived Intangible Assets
 
 
13,779,000 
8,937,000 
329,000 
329,000 
24,000,000 
 
 
 
 
 
 
 
 
 
 
 
 
Finite-lived intangible assets, Gross carrying amount
571,801,000 
455,595,000 
 
 
 
 
 
507,038,000 
434,599,000 
3,570,000 
2,810,000 
21,691,000 
7,611,000 
1,394,000 
1,309,000 
 
 
 
 
Finite-lived intangible assets, Accumulated amortization
120,212,000 
97,691,000 
 
 
 
 
 
118,489,000 
96,887,000 
178,000 
140,000 
1,209,000 
381,000 
336,000 
283,000 
 
 
 
 
Finite-lived intangible assets, Net
 
 
 
 
 
 
 
388,549,000 
337,712,000 
3,392,000 
2,670,000 
20,482,000 
7,230,000 
1,058,000 
1,026,000 
 
 
 
 
Intangible assets, net
$ 451,589,000 
$ 357,904,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accrued Expenses and Other Current Liabilities (Details) (USD $)
In Thousands, unless otherwise specified
Jun. 30, 2015
Dec. 31, 2014
Accrued Expenses And Other Current Liabilities [Abstract]
 
 
Wage and other employee-related accrued expenses
$ 6,943 
$ 14,044 
Franchise agreement termination accrual
4,579 
4,579 
Accrued tax expense
120,479 
122,641 
Deferred tax liability (current)
16,269 
 
Deposits and other
45,526 
93,635 
Total
$ 193,796 
$ 234,899 
Long-Term Debt (Details) (USD $)
In Thousands, unless otherwise specified
Jun. 30, 2015
Dec. 31, 2014
Debt Disclosure [Abstract]
 
 
Sale leaseback financing obligation
$ 124,181 
$ 126,643 
Variable interest entities, liabilities
55,352 
56,452 
2014 Revolver, bearing interest at Prime or LIBOR plus an applicable margin
724,689 
683,378 
6.375% Senior Notes Due 2023
800,000 
 
Notes payable, bearing interest at 6% and 4%
3,536 
3,552 
Capital lease obligations
367 
493 
Total debt
1,708,125 
870,518 
Less: current maturities
13,704 
13,757 
Long-term debt, net of current maturities
$ 1,694,421 
$ 856,761 
Long-Term Debt (6.375% Senior Notes Due 2023) (Details) (USD $)
0 Months Ended 6 Months Ended
Apr. 2, 2015
Jun. 30, 2015
Debt Instrument [Line Items]
 
 
Proceeds from issuance of senior notes
 
$ 800,000,000 
Senior Notes [Member] |
6.375% Senior Notes Due 2023 [Member]
 
 
Debt Instrument [Line Items]
 
 
Face amount
800,000,000 
 
Debt Instrument, Interest Rate, Stated Percentage
6.375% 
 
Senior notes due date
 
Apr. 01, 2023 
Proceeds from issuance of senior notes
$ 786,500,000 
 
Long-Term Debt (Revolving Credit Agreement) (Details) (USD $)
6 Months Ended
Jun. 30, 2015
Dec. 31, 2014
Jun. 30, 2015
Revolving Credit Agreement [Member]
2014 Revolver [Member]
Apr. 10, 2015
Revolving Credit Agreement [Member]
2014 Revolver [Member]
Sep. 25, 2014
Revolving Credit Agreement [Member]
2014 Revolver [Member]
Sep. 25, 2014
Revolving Credit Agreement [Member]
Predecessor [Member]
2012 Revolver [Member]
Debt Instrument [Line Items]
 
 
 
 
 
 
Line of Credit Facility, Maximum Borrowing Capacity
 
 
 
$ 1,500,000,000 
$ 1,250,000,000 
$ 400,000,000 
Line of credit expiration date
 
 
Sep. 25, 2019 
 
 
 
Line of Credit Facility, Additional Borrowing Capacity
 
 
 
250,000,000 
250,000,000 
 
Revolving line of credit
724,689,000 
683,378,000 
724,700,000 
 
 
 
Letters of Credit Outstanding, Amount
 
 
11,100,000 
 
 
 
Current borrowing capacity
 
 
$ 764,200,000 
 
 
 
Long-Term Debt (Guaranty of Debt) (Details) (Revolving Credit Facility and Term Loan [Member], Guaranty of Collection [Member], Financial Guarantee [Member], Susser [Member], USD $)
In Millions, unless otherwise specified
Jun. 30, 2015
Revolving Credit Facility and Term Loan [Member] |
Guaranty of Collection [Member] |
Financial Guarantee [Member] |
Susser [Member]
 
Debt Instrument [Line Items]
 
Amount of debt guaranteed
$ 180.7 
Long-Term Debt Variable Interest Entity Debt (Details) (USD $)
6 Months Ended
Jun. 30, 2015
Dec. 31, 2014
Jun. 30, 2015
Notes Payable - 6% [Member]
Variable Interest Entity, Primary Beneficiary [Member]
Jun. 30, 2015
Collateralized by equipment and property [Member]
Jun. 30, 2015
Minimum [Member]
Notes Payable - 6% [Member]
Variable Interest Entity, Primary Beneficiary [Member]
Jun. 30, 2015
Penalty [Member]
Notes Payable - 6% [Member]
Variable Interest Entity, Primary Beneficiary [Member]
Jun. 30, 2015
Other Notes Payables [Member]
Notes Payable - 6% [Member]
Jun. 30, 2015
Other Notes Payables [Member]
Collateralized by equipment and property [Member]
Jun. 30, 2015
LIBOR [Member]
Notes Payable - 6% [Member]
Variable Interest Entity, Primary Beneficiary [Member]
Debt Instrument [Line Items]
 
 
 
 
 
 
 
 
 
Variable Interest Entity, Consolidated, Long-Term Debt, Interest Rate, Percent
 
 
4.50% 
 
4.50% 
 
 
 
3.75% 
Variable interest entity debt repayable period
 
 
20 years 
 
 
 
 
 
 
Variable interest entity consolidated long term debt, early repayment penalty percentage
 
 
 
 
 
3.00% 
 
 
 
Variable interest entities, liabilities
$ 55,352,000 
$ 56,452,000 
 
 
 
 
$ 33,300,000 
$ 22,000,000 
 
Average stated interest rate
 
 
 
5.36% 
 
 
 
 
 
Capital Leased Assets, Gross
1,400,000 
1,400,000 
 
 
 
 
 
 
 
Capital Leases, Lessee Balance Sheet, Assets by Major Class, Accumulated Depreciation
$ 1,300,000 
$ 1,300,000 
 
 
 
 
 
 
 
Long-Term Debt Sale Leaseback Financing Obligation (Details) (USD $)
In Thousands, unless otherwise specified
6 Months Ended
Jun. 30, 2015
Dec. 31, 2014
Apr. 4, 2013
Company
Dealer
Debt Disclosure [Abstract]
 
 
 
Number of companies completed sale leaseback transaction
 
 
Number of dealer operated sites
 
 
50 
Sale Leaseback Transaction, Imputed Interest Rate
5.125% 
 
 
Sale leaseback financing obligation
$ 124,181 
$ 126,643 
 
Long-Term Debt (Other Debt) (Details) (USD $)
Jun. 30, 2015
Dec. 31, 2014
Jun. 30, 2015
Level 3 [Member]
Jun. 30, 2015
Notes Payable, Six Percent [Member]
Other Notes Payables [Member]
Dec. 31, 2014
Notes Payable, Six Percent [Member]
Other Notes Payables [Member]
Jul. 31, 2010
Notes Payable, Six Percent [Member]
Other Notes Payables [Member]
Jun. 30, 2015
Notes Payable, Four Percent [Member]
Other Notes Payables [Member]
Dec. 31, 2014
Notes Payable, Four Percent [Member]
Other Notes Payables [Member]
Sep. 30, 2013
Notes Payable, Four Percent [Member]
Other Notes Payables [Member]
Debt Instrument [Line Items]
 
 
 
 
 
 
 
 
 
Face amount
 
 
 
 
 
$ 1,200,000 
 
 
$ 3,000,000 
Other Notes Payable, Noncurrent
3,536,000 
3,552,000 
 
1,000,000 
1,100,000 
 
2,500,000 
2,500,000 
 
Debt Instrument, Interest Rate, Stated Percentage
 
 
 
6.00% 
 
 
4.00% 
 
 
Debt at fair value
 
 
$ 1,700,000,000 
 
 
 
 
 
 
Commitments And Contingencies (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2015
Jun. 30, 2014
Predecessor [Member]
Jun. 30, 2014
Predecessor [Member]
Jun. 30, 2015
Minimum [Member]
Jun. 30, 2015
Maximum [Member]
Operating Leased Assets [Line Items]
 
 
 
 
 
 
Lease term
 
 
 
 
5 years 
15 years 
Store base rent
$ 8,756 
$ 16,763 
$ 220 
$ 416 
 
 
Equipment rent
2,803 
5,577 
60 
108 
 
 
Total cash rent
11,559 
22,340 
280 
524 
 
 
Straight-line rent
(184)
(455)
 
 
Net rent expense
$ 11,375 
$ 21,885 
$ 284 
$ 533 
 
 
Interest Expense And Interest Income (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2015
Jun. 30, 2015
Variable Interest Entity, Primary Beneficiary [Member]
Jun. 30, 2015
Variable Interest Entity, Primary Beneficiary [Member]
Jun. 30, 2014
Predecessor [Member]
Jun. 30, 2014
Predecessor [Member]
Interest Expense And Interest Income [Line Items]
 
 
 
 
 
 
Interest expense
$ 19,620 
$ 27,506 
 
 
$ 1,667 
$ 3,096 
Amortization of loan costs
821 
1,203 
 
 
130 
226 
Interest income
(119)
(1,256)
 
 
(23)
(46)
Interest expense, net
$ 20,322 
$ 27,453 
$ 2,400 
$ 4,700 
$ 1,774 
$ 3,276 
Income Tax (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2015
Jun. 30, 2014
Predecessor [Member]
Jun. 30, 2014
Predecessor [Member]
Income Tax Contingency [Line Items]
 
 
 
 
Percentage of qualifying income
 
90.00% 
 
 
Tax at statutory federal rate
$ 33,415 
$ 48,557 
$ 3,400 
$ 6,949 
Tax at statutory federal rate, Percentage
35.00% 
35.00% 
35.00% 
35.00% 
Partnership earnings not subject to tax
(33,660)
(47,066)
(3,385)
(6,995)
Partnership earnings not subject to tax, Percentage
(35.30%)
(33.90%)
(34.80%)
(35.20%)
State and local tax, net of federal benefit
(235)
(1,141)
105 
173 
State and local tax, net of federal benefit, Percentage
(0.20%)
(0.80%)
1.00% 
0.80% 
Net income tax expense (benefit)
$ (480)
$ 350 
$ 120 
$ 127 
Net income tax expense, Percentage
(0.50%)
0.30% 
1.20% 
0.60% 
Partners' Capital (Details) (USD $)
In Thousands, except Share data, unless otherwise specified
0 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 0 Months Ended 3 Months Ended 6 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended
May 29, 2015
Feb. 27, 2015
Jun. 30, 2015
Jun. 30, 2015
Jun. 30, 2015
August 28, 2015 [Member]
Jun. 30, 2015
May 29, 2015 [Member]
Jun. 30, 2015
February 27, 2015 [Member]
Jun. 30, 2015
Minimum Quarterly Distribution [Member]
Jun. 30, 2015
First Target Distribution [Member]
Minimum [Member]
Jun. 30, 2015
First Target Distribution [Member]
Maximum [Member]
Jun. 30, 2015
Second Target Distribution [Member]
Minimum [Member]
Jun. 30, 2015
Second Target Distribution [Member]
Maximum [Member]
Jun. 30, 2015
Third Target Distribution [Member]
Minimum [Member]
Jun. 30, 2015
Third Target Distribution [Member]
Maximum [Member]
Jun. 30, 2015
Distributions Thereafter [Member]
Minimum [Member]
Jun. 30, 2015
Class A Units [Member]
Jun. 30, 2014
Predecessor [Member]
Jun. 30, 2014
Predecessor [Member]
Jun. 30, 2015
Common Units [Member]
Jun. 30, 2015
Common Units [Member]
Jun. 30, 2015
Common Units [Member]
Minimum Quarterly Distribution [Member]
Jun. 30, 2015
Common Units [Member]
First Target Distribution [Member]
Jun. 30, 2015
Common Units [Member]
Second Target Distribution [Member]
Jun. 30, 2015
Common Units [Member]
Third Target Distribution [Member]
Jun. 30, 2015
Common Units [Member]
Distributions Thereafter [Member]
Jun. 30, 2014
Common Units [Member]
Predecessor [Member]
Jun. 30, 2014
Common Units [Member]
Predecessor [Member]
May 29, 2015
Subordinated Units [Member]
Feb. 27, 2015
Subordinated Units [Member]
Jun. 30, 2015
Subordinated Units [Member]
Jun. 30, 2015
Subordinated Units [Member]
Dec. 31, 2014
Subordinated Units [Member]
Jun. 30, 2015
Subordinated Units [Member]
Minimum Quarterly Distribution [Member]
Jun. 30, 2015
Subordinated Units [Member]
First Target Distribution [Member]
Jun. 30, 2015
Subordinated Units [Member]
Second Target Distribution [Member]
Jun. 30, 2015
Subordinated Units [Member]
Third Target Distribution [Member]
Jun. 30, 2015
Subordinated Units [Member]
Distributions Thereafter [Member]
Jun. 30, 2015
Subordinated Units [Member]
Class A Units [Member]
Jun. 30, 2014
Subordinated Units [Member]
Predecessor [Member]
Jun. 30, 2014
Subordinated Units [Member]
Predecessor [Member]
Jun. 30, 2015
Common Units - Public [Member]
Dec. 31, 2014
Common Units - Public [Member]
Jun. 30, 2015
Parent Company [Member]
Aug. 29, 2014
Parent Company [Member]
Jun. 30, 2015
Parent Company [Member]
Common Units [Member]
Jun. 30, 2015
Parent Company [Member]
Subordinated Units [Member]
Jun. 30, 2015
Parent Company [Member]
Common Units - Public [Member]
Schedule of Partners' Capital [Line Items]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Limited Partners' Capital Account, Units Outstanding
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
10,939,436 
10,939,436 
10,939,436 
 
 
 
 
 
 
 
 
20,036,329 
20,036,329 
 
 
4,858,330 
10,939,436 
20,036,329 
Ownership Percentage
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
44.10% 
50.10% 
 
 
 
Distributions
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$ 21,076 
$ 37,133 
 
 
 
 
 
$ 5,761 
$ 11,297 
 
 
$ 7,585 
$ 14,641 
 
 
 
 
 
 
 
$ 5,716 
$ 11,207 
 
 
 
 
 
 
 
Distributions in excess of income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
595 
(4,983)
 
 
 
 
 
(978)
(1,430)
 
 
1,938 
(284)
 
 
 
 
 
 
 
(968)
(1,411)
 
 
 
 
 
 
 
Limited partners' interest in net income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
21,671 
32,150 
 
 
 
 
 
4,783 
9,867 
 
 
9,523 
14,357 
 
 
 
 
 
 
 
4,748 
9,796 
 
 
 
 
 
 
 
Cash distribution per unit
 
 
$ 0.6934 
$ 1.3384 
 
 
 
 
 
 
 
 
 
 
 
 
$ 0.5197 
$ 1.0218 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Partners' Capital Account, Units, Converted
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
79,308 
 
 
 
 
 
 
 
 
 
 
10,939,436 
 
 
 
 
 
 
10,939,436 
 
 
 
 
 
 
 
 
 
Total Cash Distribution
 
 
 
28,611 
 
 
 
 
 
 
 
 
 
 
 
6,500 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
3,362 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Class A distributions declared per unit
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$ 0.5859 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Incentive Distribution Quarterly Distribution Target Amount
 
 
 
 
 
 
 
$ 0.4375 
$ 0.4375 
$ 0.503125 
$ 0.503125 
$ 0.546875 
$ 0.546875 
$ 0.656250 
$ 0.656250 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Marginal percentage interest in distributions
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
100.00% 
100.00% 
85.00% 
75.00% 
50.00% 
 
 
 
 
 
 
 
0.00% 
0.00% 
15.00% 
25.00% 
50.00% 
 
 
 
 
 
 
 
 
 
 
Payment Date
 
 
 
 
Aug. 28, 2015 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Payment Date
 
 
 
 
 
2015-05 
2015-02 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Per Unit Distribution
 
 
 
 
$ 0.6934 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Per Unit Distribution
 
 
 
 
 
$ 0.6450 
$ 0.6000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Cash Distribution
$ 23,113 
$ 21,023 
 
$ 46,541 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$ 1,448 
$ 891 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unit-Based Compensation (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2015
Jun. 30, 2014
Predecessor [Member]
Jun. 30, 2014
Predecessor [Member]
Jun. 30, 2015
Phantom common units [Member]
Jun. 30, 2015
Phantom common units [Member]
Jun. 30, 2014
Phantom common units [Member]
Predecessor [Member]
Jun. 30, 2014
Phantom common units [Member]
Predecessor [Member]
Jun. 30, 2015
Allocated From SUSS [Member]
Jun. 30, 2015
Allocated From SUSS [Member]
Jun. 30, 2014
Allocated From SUSS [Member]
Predecessor [Member]
Jun. 30, 2014
Allocated From SUSS [Member]
Predecessor [Member]
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
 
 
 
 
 
 
 
 
 
 
 
 
Non-cash unit based compensation expense
$ 479 
$ 1,026 
$ 777 
$ 1,484 
$ 479 
$ 1,026 
$ 123 
$ 232 
 
 
 
 
Equity-based compensation expense
 
 
 
 
 
 
 
 
$ 0 
$ 0 
$ 654 
$ 1,252 
Unit-Based Compensation (Phantom Common Unit Awards) (Details) (USD $)
In Millions, except Share data, unless otherwise specified
1 Months Ended 6 Months Ended 1 Months Ended 6 Months Ended 4 Months Ended 8 Months Ended 6 Months Ended
Jan. 31, 2015
Jun. 30, 2015
Jan. 31, 2015
Three Year [Member]
Jun. 30, 2015
Phantom common units [Member]
Jun. 30, 2015
Phantom common units [Member]
Three Year [Member]
Jun. 30, 2015
Phantom common units [Member]
Five Year [Member]
Dec. 31, 2014
Phantom common units [Member]
2012 Long Term Incentive Plan [Member]
Predecessor [Member]
Aug. 31, 2014
Phantom common units [Member]
2012 Long Term Incentive Plan [Member]
Predecessor [Member]
Jun. 30, 2015
Phantom common units [Member]
Minimum [Member]
Non-employee director [Member]
2012 Long Term Incentive Plan [Member]
Jun. 30, 2015
Phantom common units [Member]
Minimum [Member]
Employee [Member]
2012 Long Term Incentive Plan [Member]
Jun. 30, 2015
Phantom common units [Member]
Maximum [Member]
Non-employee director [Member]
2012 Long Term Incentive Plan [Member]
Jun. 30, 2015
Phantom common units [Member]
Maximum [Member]
Employee [Member]
2012 Long Term Incentive Plan [Member]
Jun. 30, 2015
ETP Merger [Member]
Phantom common units [Member]
2012 Long Term Incentive Plan [Member]
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
 
 
 
 
 
 
 
 
 
 
 
 
 
Vesting Period
 
 
 
 
 
 
 
 
1 year 
2 years 
3 years 
5 years 
 
Share-based Compensation Arrangement by Share-based Payment Award, Compensation Cost
 
 
 
 
 
 
 
 
 
 
 
 
$ 0.4 
Non-vested at beginning of the period, Shares
 
 
 
241,235 
 
 
36,963 
 
 
 
 
 
Granted, shares
30,710 
 
 
261,249 
 
 
241,235 
6,354 
 
 
 
 
 
Employee Service Share-based Compensation Arrangement by Share-based Payment Award, Vesting Percentage
 
 
100.00% 
 
60.00% 
40.00% 
 
 
 
 
 
 
 
Employee Service Share-based Compensation, Nonvested Awards, Compensation Not yet Recognized, Share-based Awards Other than Options
 
1.1 
 
19.2 
 
 
 
 
 
 
 
 
 
Fair Value Of Nonvested Service Phantom Units
 
$ 1.6 
 
$ 22.0 
 
 
 
 
 
 
 
 
 
Employee Service Share-based Compensation, Nonvested Awards, Compensation Cost Not yet Recognized, Period for Recognition
 
2 years 4 months 24 days 
 
3 years 3 months 
 
 
 
 
 
 
 
 
 
Vested, shares
 
 
 
 
 
 
 
(40,317)
 
 
 
 
 
Forfeited, shares
 
 
 
(53,346)
 
 
 
(3,000)
 
 
 
 
 
Non-vested at end of period, Shares
 
 
 
449,138 
 
 
 
 
 
 
 
 
Non-vested at beginning of the period, Weighted Average Grant Date Fair Value
 
 
 
 
 
 
$ 0 
$ 21.66 
 
 
 
 
 
Granted, Weighted Average Grant Date Fair Value
 
 
 
$ 51.58 
 
 
$ 45.50 
$ 33.24 
 
 
 
 
 
Vested, Weighted Average Grant Date Fair Value
 
 
 
 
 
 
 
$ 23.72 
 
 
 
 
 
Forfeited, Weighted Average Grant Date Fair Value
 
 
 
$ 49.49 
 
 
 
$ 18.42 
 
 
 
 
 
Non-vested at end of period, Weighted Average Grant Date Fair Value
 
 
 
$ 48.98 
 
 
$ 45.50 
$ 0 
 
 
 
 
 
Cash Awards Vesting Period
 
3 years 
 
 
 
 
 
 
 
 
 
 
 
Segment Reporting - Additional Information (Details)
6 Months Ended
Jun. 30, 2015
Segment
Segment Reporting Information [Line Items]
 
Number of operating segments
Wholesale Segment [Member]
 
Segment Reporting Information [Line Items]
 
Number of states in which entity operates
30 
Predecessor [Member]
 
Segment Reporting Information [Line Items]
 
Number of operating segments
Segment Reporting (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2015
Dec. 31, 2014
Segment Reporting Information [Line Items]
 
 
 
Retail motor fuel sales
$ 189,894 
$ 350,655 
 
Wholesale motor fuel sales to third parties
2,770,695 
5,219,550 
 
Wholesale motor fuel sales to affiliates
1,156,763 
1,993,448 
 
Merchandise sales
56,973 
104,492 
 
Rental income
23,868 
46,691 
 
Other income
7,792 
15,060 
 
Intersegment sales
 
Total revenues
4,205,985 
7,729,896 
 
Gross Profit, Motor Fuel Sales - Retail
20,880 
42,077 
 
Gross profit, Motor Fuel Sales - Wholesale
169,983 
269,306 
 
Gross Profit, Merchandise
14,760 
27,454 
 
Gross Profit, Rental and other income
31,150 
60,001 
 
Gross profit
236,773 
398,838 
 
Total operating expenses
120,980 
232,650 
 
Income from operations
115,793 
166,188 
 
Interest expense, net
(20,322)
(27,453)
 
Income before income taxes
95,471 
138,735 
 
Income tax benefit
480 
(350)
 
Net income and comprehensive income
95,951 
138,385 
 
Depreciation, amortization and accretion
33,230 
63,466 
 
EBITDA
149,023 
229,654 
 
Non-cash compensation expense
479 
1,026 
 
(Gain) loss on disposal of assets
(30)
(156)
 
Unrealized loss on commodity derivatives
785 
2,191 
 
Inventory fair value adjustments
(50,729)
(55,921)
 
Adjusted EBITDA
99,528 
176,794 
 
Capital expenditures
48,432 
100,722 
 
Total assets
3,578,343 
3,578,343 
3,610,990 
Operating Segments [Member] |
Wholesale Segment [Member]
 
 
 
Segment Reporting Information [Line Items]
 
 
 
Retail motor fuel sales
 
Wholesale motor fuel sales to third parties
2,770,695 
5,219,550 
 
Wholesale motor fuel sales to affiliates
1,156,763 
1,993,448 
 
Merchandise sales
 
Rental income
17,403 
34,266 
 
Other income
5,349 
10,201 
 
Intersegment sales
117,099 
208,268 
 
Total revenues
4,067,309 
7,465,733 
 
Gross Profit, Motor Fuel Sales - Retail
 
Gross profit, Motor Fuel Sales - Wholesale
169,983 
269,306 
 
Gross Profit, Merchandise
 
Gross Profit, Rental and other income
22,241 
42,715 
 
Gross profit
192,224 
312,021 
 
Total operating expenses
85,998 
168,123 
 
Income from operations
106,226 
143,898 
 
Interest expense, net
(10,405)
(11,741)
 
Income before income taxes
95,821 
132,157 
 
Income tax benefit
246 
(823)
 
Net income and comprehensive income
96,067 
131,334 
 
Depreciation, amortization and accretion
22,074 
46,694 
 
EBITDA
128,300 
190,592 
 
Non-cash compensation expense
430 
902 
 
(Gain) loss on disposal of assets
(33)
126 
 
Unrealized loss on commodity derivatives
785 
2,191 
 
Inventory fair value adjustments
(49,319)
(54,937)
 
Adjusted EBITDA
80,163 
138,874 
 
Capital expenditures
45,854 
94,213 
 
Total assets
2,622,967 
2,622,967 
 
Operating Segments [Member] |
Retail Segment [Member]
 
 
 
Segment Reporting Information [Line Items]
 
 
 
Retail motor fuel sales
189,894 
350,655 
 
Wholesale motor fuel sales to third parties
 
Wholesale motor fuel sales to affiliates
 
Merchandise sales
56,973 
104,492 
 
Rental income
6,465 
12,425 
 
Other income
2,443 
4,859 
 
Intersegment sales
 
Total revenues
255,775 
472,431 
 
Gross Profit, Motor Fuel Sales - Retail
20,880 
42,077 
 
Gross profit, Motor Fuel Sales - Wholesale
 
Gross Profit, Merchandise
14,760 
27,454 
 
Gross Profit, Rental and other income
8,909 
17,286 
 
Gross profit
44,549 
86,817 
 
Total operating expenses
34,982 
64,527 
 
Income from operations
9,567 
22,290 
 
Interest expense, net
(9,917)
(15,712)
 
Income before income taxes
(350)
6,578 
 
Income tax benefit
234 
473 
 
Net income and comprehensive income
(116)
7,051 
 
Depreciation, amortization and accretion
11,156 
16,772 
 
EBITDA
20,723 
39,062 
 
Non-cash compensation expense
49 
124 
 
(Gain) loss on disposal of assets
(282)
 
Unrealized loss on commodity derivatives
 
Inventory fair value adjustments
(1,410)
(984)
 
Adjusted EBITDA
19,365 
37,920 
 
Capital expenditures
2,578 
6,509 
 
Total assets
955,376 
955,376 
 
Intersegment Eliminations [Member]
 
 
 
Segment Reporting Information [Line Items]
 
 
 
Intersegment sales
(117,099)
(208,268)
 
Total revenues
$ (117,099)
$ (208,268)
 
Net Income per Unit (Details) (USD $)
In Thousands, except Share data, unless otherwise specified
3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2015
Jun. 30, 2014
Predecessor [Member]
Jun. 30, 2014
Predecessor [Member]
Jun. 30, 2015
Common Units [Member]
Jun. 30, 2015
Common Units [Member]
Jun. 30, 2014
Common Units [Member]
Predecessor [Member]
Jun. 30, 2014
Common Units [Member]
Predecessor [Member]
Jun. 30, 2015
Subordinated Units [Member]
Jun. 30, 2015
Subordinated Units [Member]
Jun. 30, 2014
Subordinated Units [Member]
Predecessor [Member]
Jun. 30, 2014
Subordinated Units [Member]
Predecessor [Member]
Earnings Per Share Basic [Line Items]
 
 
 
 
 
 
 
 
 
 
 
 
Net income and comprehensive income
$ 95,951 
$ 138,385 
$ 9,595 
$ 19,727 
 
 
 
 
 
 
 
 
Less: Net income and comprehensive income attributable to noncontrolling interest
61,084 
61,930 
 
 
 
 
 
 
 
 
Less: Preacquisition income from Sunoco LLC allocated to general partner
 
24,516 
 
 
 
 
 
 
 
 
 
 
Net income and comprehensive income attributable to partners
34,867 
51,939 
9,595 
19,727 
 
 
 
 
 
 
 
 
Less: Incentive distribution rights
3,362 
4,810 
64 
64 
 
 
 
 
 
 
 
 
Less: Distributions on nonvested phantom unit awards
311 
622 
 
 
 
 
 
 
 
 
 
 
Limited partners’ interest in net income
$ 31,194 
$ 46,507 
$ 9,531 
$ 19,663 
 
 
 
 
 
 
 
 
Weighted average limited partner units outstanding, Basic
 
 
 
 
24,894,659 
24,496,918 
11,020,764 
11,019,063 
 
 
 
 
Weighted average limited partner units outstanding, Equivalents
 
 
 
 
41,536 
41,536 
25,525 
25,311 
 
 
 
 
Weighted average limited partner units outstanding, Diluted
 
 
 
 
24,936,195 
24,538,454 
11,046,289 
11,044,374 
 
 
 
 
Subordinated units - affiliated
 
 
 
 
 
 
 
 
10,939,436 
10,939,436 
10,939,436 
10,939,436 
Common (basic and diluted)
 
 
 
 
$ 0.87 
$ 1.31 
$ 0.43 
$ 0.90 
$ 0.87 
$ 1.31 
$ 0.43 
$ 0.90 
Common - diluted
 
 
 
 
$ 0.87 
$ 1.31 
$ 0.43 
$ 0.89 
 
 
 
 
Related-Party Transactions (Details) (USD $)
3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2015
Jun. 30, 2014
Predecessor [Member]
Jun. 30, 2014
Predecessor [Member]
Jun. 30, 2015
Affiliated Entity
store
Jun. 30, 2015
Affiliated Entity
store
Dec. 31, 2014
Affiliated Entity
Jun. 30, 2015
Affiliated Entity
E T P
Dec. 31, 2014
Affiliated Entity
E T P
Jun. 30, 2014
Affiliated Entity
Predecessor [Member]
store
Jun. 30, 2014
Affiliated Entity
Predecessor [Member]
store
Jun. 30, 2015
PES [Member]
Related Party Transaction [Line Items]
 
 
 
 
 
 
 
 
 
 
 
 
Distribution agreement term
 
10 years 
 
 
 
10 years 
 
 
 
 
 
 
Transportation agreement term
 
 
 
 
 
10 years 
 
 
 
 
 
 
Offtake contract agreement term
 
 
 
 
 
 
 
 
 
 
 
1 year 
Non-operating noncontrolling interest
 
 
 
 
 
 
 
 
 
 
 
33.00% 
Purchase option term
 
 
 
 
 
3 years 
 
 
 
 
 
 
Number of convenience stores
 
 
 
 
 
75 
 
 
 
 
 
 
Exclusive distributor term
 
 
 
 
 
10 years 
 
 
 
 
 
 
Commercial Agreement, Initial Term
 
 
 
 
 
15 years 
 
 
 
 
 
 
Sale Leaseback Transaction, Description
 
 
 
 
 
We have completed all 75 sale-leaseback transactions under the Omnibus Agreement. 
 
 
 
 
 
 
Commercial Agreement, Participation in Acquisitions Term
 
 
 
 
 
10 years 
 
 
 
 
 
 
Wholesale motor fuel sales to affiliates
$ 1,156,763,000 
$ 1,993,448,000 
$ 862,549,000 
$ 1,628,639,000 
$ 1,156,763,000 
$ 1,993,448,000 
 
 
 
$ 862,549,000 
$ 1,628,639,000 
 
Bulk fuel purchases from ETP
760,800,000 
1,416,233,000 
 
 
 
 
 
 
 
 
 
 
Allocated cost of employees
 
 
 
 
2,848,000 
5,859,000 
 
 
 
3,592,000 
7,006,000 
 
Charge for transportation services
 
 
 
 
14,936,000 
29,456,000 
 
 
 
14,297,000 
27,554,000 
 
Cost for convenience stores acquired
 
 
 
 
32,699,000 
57,856,000 
 
 
 
31,016,000 
58,552,000 
 
Related Party Transaction, Other Revenues from Transactions with Related Party
 
 
 
 
6,413,000 
12,251,000 
 
 
 
3,413,000 
6,434,000 
 
Number of convenience store properties acquired
 
 
 
 
12 
 
 
 
13 
 
Receivables from affiliates
 
 
 
 
33,100,000 
33,100,000 
24,700,000 
 
 
 
 
 
Accounts payable to affiliates
 
 
 
 
 
 
 
$ 15,100,000 
$ 3,100,000 
 
 
 
Subsequent Events (Details) (USD $)
0 Months Ended 6 Months Ended 6 Months Ended 0 Months Ended 1 Months Ended 0 Months Ended 0 Months Ended 0 Months Ended 1 Months Ended 6 Months Ended 1 Months Ended
Sep. 25, 2012
Aug. 29, 2014
Parent Company [Member]
Jun. 30, 2015
Common Units [Member]
Jun. 30, 2015
Common Units [Member]
Parent Company [Member]
Jun. 30, 2015
Subordinated Units [Member]
Dec. 31, 2014
Subordinated Units [Member]
Jun. 30, 2015
Subordinated Units [Member]
Parent Company [Member]
Jul. 14, 2015
Subsequent Event [Member]
Jul. 31, 2015
Subsequent Event [Member]
Jul. 21, 2015
Subsequent Event [Member]
Limited Partners Interest [Member]
Morgan Stanley & Co LLC [Member]
Jul. 15, 2015
Subsequent Event [Member]
Limited Partners Interest [Member]
Morgan Stanley & Co LLC [Member]
Jul. 14, 2015
Subsequent Event [Member]
Parent Company [Member]
Jul. 20, 2015
Subsequent Event [Member]
Credit Suisse Securities (USA) LLC [Member]
5.500% Senior Notes Due 2020 [Member]
Jul. 15, 2015
Subsequent Event [Member]
Credit Suisse Securities (USA) LLC [Member]
5.500% Senior Notes Due 2020 [Member]
Jul. 28, 2015
Subsequent Event [Member]
PropCo [Member]
Aziz [Member]
store
Jul. 31, 2015
Subsequent Event [Member]
Class B Units [Member]
Jul. 31, 2015
Subsequent Event [Member]
Common Units [Member]
Jul. 31, 2015
Subsequent Event [Member]
Subordinated Units [Member]
Jun. 30, 2015
Class A Units [Member]
Subordinated Units [Member]
Jul. 31, 2015
Class A Units [Member]
Subsequent Event [Member]
Common Units [Member]
Jul. 31, 2015
Class A Units [Member]
Subsequent Event [Member]
Subordinated Units [Member]
Subsequent Event [Line Items]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Noncash or Part Noncash Acquisition, Interest Acquired
 
 
 
 
 
 
 
 
100.00% 
 
 
 
 
 
 
 
 
 
 
 
 
Payments to Acquire Businesses, Gross
 
 
 
 
 
 
 
 
$ 966,900,000 
 
 
 
 
 
 
 
 
 
 
 
 
Limited Partners' Capital Account, Units Issued
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
21,978,980 
 
 
 
 
 
Partners' Capital Account, Units, Converted
 
 
79,308 
 
10,939,436 
 
 
 
 
 
 
 
 
 
 
 
79,308 
10,939,436 
10,939,436 
79,308 
10,939,436 
Limited Partners' Capital Account, Units Issued
 
 
 
 
10,939,436 
10,939,436 
 
 
 
 
 
 
 
 
 
 
79,308 
10,939,436 
 
 
 
Percentage of membership interest acquired
 
100.00% 
 
 
 
 
 
100.00% 
 
 
 
 
 
 
 
 
 
 
 
 
 
Limited Partners' Capital Account, Units Outstanding
 
 
 
4,858,330 
10,939,436 
10,939,436 
10,939,436 
 
 
 
 
21,000,000 
 
 
 
 
 
 
 
 
 
Partners' Capital Account, Units, Sold in Public Offering
10,925,000 
 
 
 
 
 
 
 
 
 
5,500,000 
 
 
 
 
 
 
 
 
 
 
Public offering price per unit
 
 
 
 
 
 
 
 
 
 
$ 40.10 
 
 
 
 
 
 
 
 
 
 
Partnership price per unit
 
 
 
 
 
 
 
 
 
 
$ 38.897 
 
 
 
 
 
 
 
 
 
 
Proceeds from equity offering
 
 
 
 
 
 
 
 
 
212,900,000 
 
 
592,500,000 
 
 
 
 
 
 
 
 
Partners Capital Account, Period Option Granted To Purchase Additional Units
 
 
 
 
 
 
 
 
 
 
30 days 
 
 
 
 
 
 
 
 
 
 
Partners capital account additional maximum units available for sale in public offering
 
 
 
 
 
 
 
 
 
 
825,000 
 
 
 
 
 
 
 
 
 
 
Aggregate principal amount
 
 
 
 
 
 
 
 
 
 
 
 
 
600,000,000 
 
 
 
 
 
 
 
Debt Instrument, Interest Rate, Stated Percentage
 
 
 
 
 
 
 
 
 
 
 
 
 
5.50% 
 
 
 
 
 
 
 
Senior notes due date
 
 
 
 
 
 
 
 
 
 
 
 
Aug. 01, 2020 
 
 
 
 
 
 
 
 
Debt Instrument, Frequency of Periodic Payment
 
 
 
 
 
 
 
 
 
 
 
 
Interest on the Notes is payable semi-annually on February 1 and August 1 of each year commencing on February 1, 2016. 
 
 
 
 
 
 
 
 
Business Acquisition, Date of Acquisition Agreement
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Apr. 30, 2015 
 
 
 
 
 
 
Number of Stores
 
 
 
 
 
 
 
 
 
 
 
 
 
 
28 
 
 
 
 
 
 
Business acquisition total purchase price
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$ 41,600,000