SUNOCO LP, 10-Q filed on 11/6/2015
Quarterly Report
Document And Entity Information
9 Months Ended
Sep. 30, 2015
Nov. 2, 2015
Common Units [Member]
Nov. 2, 2015
Subordinated Units [Member]
Nov. 2, 2015
Common Class A [Member]
Document Information [Line Items]
 
 
 
 
Document Type
10-Q 
 
 
 
Amendment Flag
false 
 
 
 
Document Period End Date
Sep. 30, 2015 
 
 
 
Document Fiscal Year Focus
2015 
 
 
 
Document Fiscal Period Focus
Q3 
 
 
 
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
 
52,373,639 
10,939,436 
11,018,744 
Entity Current Reporting Status
Yes 
 
 
 
Entity Voluntary Filers
No 
 
 
 
Entity Well-known Seasoned Issuer
Yes 
 
 
 
Consolidated Balance Sheets (USD $)
Sep. 30, 2015
Dec. 31, 2014
Sep. 30, 2015
Common Units - Public [Member]
Dec. 31, 2014
Common Units - Public [Member]
Sep. 30, 2015
Common Units - Affiliated [Member]
Dec. 31, 2014
Common Units - Affiliated [Member]
Sep. 30, 2015
Subordinated Units [Member]
Dec. 31, 2014
Predecessor [Member]
Current assets:
 
 
 
 
 
 
 
 
Cash and cash equivalents
$ 47,773,000 
$ 125,426,000 
 
 
 
 
 
 
Advances from affiliates
242,639,000 
396,376,000 
 
 
 
 
 
 
Accounts receivable, net
317,840,000 
257,065,000 
 
 
 
 
 
 
Receivables from affiliates
25,222,000 
4,941,000 
 
 
 
 
 
 
Inventories, net
350,613,000 
440,294,000 
 
 
 
 
 
 
Other current assets
65,782,000 
72,557,000 
 
 
 
 
 
 
Total current assets
1,049,869,000 
1,296,659,000 
 
 
 
 
 
 
Property and equipment, net
2,298,004,000 
2,081,126,000 
 
 
 
 
 
 
Other assets:
 
 
 
 
 
 
 
 
Goodwill
1,799,044,000 
1,854,436,000 
 
 
 
 
 
 
Intangible assets, net
980,591,000 
893,455,000 
 
 
 
 
 
 
Other noncurrent assets
52,085,000 
35,568,000 
 
 
 
 
 
 
Total assets
6,179,593,000 
6,161,244,000 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
Accounts payable
439,158,000 
383,496,000 
 
 
 
 
 
 
Accounts payable to affiliates
35,449,000 
56,969,000 
 
 
 
 
 
 
Accrued expenses and other current liabilities
253,777,000 
291,047,000 
 
 
 
 
 
 
Current maturities of long-term debt
13,762,000 
13,772,000 
 
 
 
 
 
 
Total current liabilities
742,146,000 
745,284,000 
 
 
 
 
 
 
Revolving line of credit
875,000,000 
683,378,000 
 
 
 
 
 
 
Long-term debt
1,568,447,000 
408,826,000 
 
 
 
 
 
 
Deferred income tax liability
419,303,000 
391,332,000 
 
 
 
 
 
 
Other noncurrent liabilities
95,552,000 
89,268,000 
 
 
 
 
 
 
Total liabilities
3,700,448,000 
2,318,088,000 
 
 
 
 
 
 
Commitments and contingencies (Note 13)
   
   
 
 
 
 
 
 
Partners' capital:
 
 
 
 
 
 
 
 
Total partners' capital
2,435,001,000 
902,147,000 
1,092,954,000 
874,688,000 
1,267,056,000 
27,459,000 
74,991,000 
 
Total equity
2,479,145,000 
3,843,156,000 
 
 
 
 
 
2,946,653,000 
Noncontrolling interest
44,144,000 
(5,644,000)
 
 
 
 
 
 
Total liabilities and equity
$ 6,179,593,000 
$ 6,161,244,000 
 
 
 
 
 
 
Consolidated Balance Sheets (Parenthetical) (USD $)
In Thousands, except Share data, unless otherwise specified
Sep. 30, 2015
Dec. 31, 2014
Receivables from affiliates
$ 25,222 
$ 4,941 
Property and equipment, net
2,298,004 
2,081,126 
Other noncurrent assets
52,085 
35,568 
Accounts payable
439,158 
383,496 
Accrued expenses and other current liabilities
253,777 
291,047 
Other noncurrent liabilities
95,552 
89,268 
Common Units - Public [Member]
 
 
Partners' capital:
 
 
Limited Partners' Capital Account, Units Issued
25,536,329 
20,036,329 
Limited Partners' Capital Account, Units Outstanding
25,536,329 
20,036,329 
Common Units - Affiliated [Member]
 
 
Partners' capital:
 
 
Limited Partners' Capital Account, Units Issued
26,837,310 
4,062,848 
Limited Partners' Capital Account, Units Outstanding
26,837,310 
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 
Class A Units Affiliated
 
 
Partners' capital:
 
 
Limited Partners' Capital Account, Units Issued
11,018,744 
Limited Partners' Capital Account, Units Outstanding
11,018,744 
Variable Interest Entity, Primary Beneficiary [Member]
 
 
Receivables from affiliates
5,549 
3,484 
Property and equipment, net
44,161 
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
8,393 
8,422 
Long-term debt
46,400 
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
1 Months Ended 3 Months Ended 9 Months Ended 1 Months Ended 3 Months Ended 9 Months Ended 1 Months Ended 3 Months Ended 9 Months Ended 2 Months Ended 8 Months Ended 2 Months Ended 8 Months Ended 2 Months Ended 8 Months Ended 2 Months Ended 8 Months Ended 2 Months Ended 8 Months Ended 1 Months Ended 3 Months Ended 2 Months Ended
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2015
Sep. 30, 2014
Common Units - Public [Member]
Sep. 30, 2015
Common Units - Public [Member]
Sep. 30, 2015
Common Units - Public [Member]
Sep. 30, 2014
Common Units - Affiliated [Member]
Sep. 30, 2015
Common Units - Affiliated [Member]
Sep. 30, 2015
Common Units - Affiliated [Member]
Aug. 31, 2014
Predecessor [Member]
Aug. 31, 2014
Predecessor [Member]
Aug. 31, 2014
Predecessor [Member]
Common Units [Member]
Aug. 31, 2014
Predecessor [Member]
Common Units [Member]
Aug. 31, 2014
Predecessor [Member]
Subordinated Units [Member]
Aug. 31, 2014
Predecessor [Member]
Subordinated Units [Member]
Aug. 31, 2014
Predecessor [Member]
Common Units - Public [Member]
Aug. 31, 2014
Predecessor [Member]
Common Units - Public [Member]
Aug. 31, 2014
Predecessor [Member]
Common Units - Affiliated [Member]
Aug. 31, 2014
Predecessor [Member]
Common Units - Affiliated [Member]
Sep. 30, 2014
Susser [Member]
Sep. 30, 2015
Susser [Member]
Aug. 31, 2014
Susser [Member]
Predecessor [Member]
Revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Retail motor fuel sales
$ 350,689 
$ 854,140 
$ 2,538,495 
 
 
 
 
 
 
$ 0 
 
 
 
 
 
 
 
 
 
 
 
 
Wholesale motor fuel sales to third parties
1,021,267 
2,664,186 
8,021,741 
 
 
 
 
 
 
323,281 
1,275,422 
 
 
 
 
 
 
 
 
 
 
 
Wholesale motor fuel sales to affiliates
271,726 
500,362 
1,391,145 
 
 
 
 
 
 
571,755 
2,200,394 
 
 
 
 
 
 
 
 
 
 
 
Merchandise sales
115,070 
429,891 
1,195,306 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rental income
2,531 
18,411 
54,202 
 
 
 
 
 
 
3,424 
11,690 
 
 
 
 
 
 
 
 
 
 
 
Other
9,300 
20,327 
59,834 
 
 
 
 
 
 
1,117 
4,683 
 
 
 
 
 
 
 
 
 
 
 
Total revenues
1,770,583 
4,487,317 
13,260,723 
 
 
 
 
 
 
899,577 
3,492,189 
 
 
 
 
 
 
 
 
 
 
 
Cost of sales
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Retail motor fuel cost of sales
326,538 
740,632 
2,281,887 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Wholesale motor fuel cost of sales
1,300,425 
3,076,942 
9,048,913 
 
 
 
 
 
 
882,666 
3,429,169 
 
 
 
 
 
 
 
 
 
 
 
Merchandise cost of sales
78,091 
287,364 
801,231 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other
426 
1,232 
3,744 
 
 
 
 
 
 
553 
2,339 
 
 
 
 
 
 
 
 
 
 
 
Total cost of sales
1,705,480 
4,106,170 
12,135,775 
 
 
 
 
 
 
883,219 
3,431,508 
 
 
 
 
 
 
 
 
 
 
 
Gross profit
65,103 
381,147 
1,124,948 
 
 
 
 
 
 
16,358 
60,681 
 
 
 
 
 
 
 
 
 
 
 
Operating expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
General and administrative
10,844 
42,752 
131,175 
 
 
 
 
 
 
6,833 
17,075 
 
 
 
 
 
 
 
 
 
 
 
Other operating
55,025 
183,623 
504,813 
 
 
 
 
 
 
1,169 
4,964 
 
 
 
 
 
 
 
 
 
 
 
Rent
5,048 
23,586 
70,097 
 
 
 
 
 
 
196 
729 
 
 
 
 
 
 
 
 
 
 
 
Loss (gain) on disposal of assets
(34)
696 
1,531 
 
 
 
 
 
 
(3)
(39)
 
 
 
 
 
 
 
 
 
 
 
Depreciation, amortization and accretion
13,309 
45,601 
144,128 
 
 
 
 
 
 
3,798 
10,457 
 
 
 
 
 
 
 
 
 
 
 
Total operating expenses
84,192 
296,258 
851,744 
 
 
 
 
 
 
11,993 
33,186 
 
 
 
 
 
 
 
 
 
 
 
Income from operations
(19,089)
84,889 
273,204 
 
 
 
 
 
 
4,365 
27,495 
 
 
 
 
 
 
 
 
 
 
 
Interest expense, net
(3,371)
(28,517)
(57,692)
 
 
 
 
 
 
(1,491)
(4,767)
 
 
 
 
 
 
 
 
 
 
 
Income before income taxes
(22,460)
56,372 
215,512 
 
 
 
 
 
 
2,874 
22,728 
 
 
 
 
 
 
 
 
 
 
 
Income tax expense
(980)
(28,972)
(43,657)
 
 
 
 
 
 
(91)
(218)
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) and comprehensive income (loss)
(23,440)
27,400 
171,855 
 
 
 
 
 
 
2,783 
22,510 
 
 
 
 
 
 
 
 
 
 
 
Less: Net income (loss) and comprehensive income (loss) attributable to noncontrolling interest
 
(12,142)
49,788 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Less: Preacquisition income (loss) allocated to general partner
(21,684)
11,998 
64,789 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(21,684)
11,998 
Net income (loss) and comprehensive income (loss) attributable to partners
$ (1,756)
$ 27,544 
$ 57,278 
 
 
 
 
 
 
$ 2,783 
$ 22,510 
 
 
 
 
 
 
 
 
 
 
 
Common (basic and diluted)
 
 
 
 
 
 
 
 
 
 
 
$ 0.13 
$ 1.02 
$ 0.13 
$ 1.02 
 
 
 
 
 
 
 
Common units - public
 
 
 
10,974,491 
24,340,677 
21,486,879 
79,308 
19,431,349 
9,507,137 
 
 
11,055,984 
11,048,745 
 
 
10,957,974 
10,944,309 
79,308 
79,308 
 
 
 
Subordinated units - affiliated
 
 
 
 
 
 
 
 
 
 
 
 
 
10,939,436 
10,939,436 
 
 
 
 
 
 
 
Cash distribution per unit
$ 0.5457 
$ 0.7454 
$ 2.0838 
 
 
 
 
 
 
$ 0 
$ 1.0218 
 
 
 
 
 
 
 
 
 
 
 
Consolidated Statement of Changes in Partners' Equity (USD $)
In Thousands
Total
Energy Transfer Partners Limited Partnership [Member]
Energy Transfer Partners Limited Partnership [Member]
Sunoco LLC [Member]
Contribution of Susser from ETP Holdco and HHI [Member]
Common Units - Public [Member]
Common Units - Affiliated [Member]
Common Units - Affiliated [Member]
Energy Transfer Partners Limited Partnership [Member]
Subordinated Units [Member]
Predecessor Equity [Member]
Predecessor Equity [Member]
Energy Transfer Partners Limited Partnership [Member]
Predecessor Equity [Member]
Energy Transfer Partners Limited Partnership [Member]
Sunoco LLC [Member]
Predecessor Equity [Member]
Contribution of Susser from ETP Holdco and HHI [Member]
Noncontrolling Interest
Beginning balance at Dec. 31, 2014
$ 3,843,156 
 
 
 
$ 874,688 
$ 27,459 
 
 
$ 2,946,653 
 
 
 
$ (5,644)
Contribution from ETP
 
 
(775,000)
(966,855)
 
 
 
 
 
 
(775,000)
(966,855)
 
Contribution of assets between entities under common control above historic cost
(1,007,700)
 
 
 
 
1,348 
 
81,357 
(1,090,405)
 
 
 
 
Cancellation of promissory note with ETP
 
255,000 
 
 
 
 
255,000 
 
 
 
 
 
 
Cash distribution to ETP
 
(204,182)
 
 
 
 
(25,000)
 
 
(179,182)
 
 
 
Cash distribution to unitholders
(64,797)
 
 
 
(42,669)
(14,543)
 
(7,585)
 
 
 
 
 
Equity issued to ETP
 
1,007,699 
 
 
 
 
1,007,699 
 
 
 
 
 
 
Public equity offering, net
213,213 
 
 
 
213,213 
 
 
 
 
 
 
 
 
Unit-based compensation
4,757 
 
 
 
3,181 
1,279 
 
297 
 
 
 
 
 
Other
1,999 
 
 
 
(5)
2,004 
 
 
 
 
 
 
 
Partnership net income
171,855 
 
 
 
44,546 
11,810 
 
922 
64,789 
 
 
 
49,788 
Ending balance at Sep. 30, 2015
$ 2,479,145 
 
 
 
$ 1,092,954 
$ 1,267,056 
 
$ 74,991 
 
 
 
 
$ 44,144 
Consolidated Statements Of Cash Flows (USD $)
In Thousands, unless otherwise specified
1 Months Ended 9 Months Ended 8 Months Ended 9 Months Ended
Sep. 30, 2014
Sep. 30, 2015
Aug. 31, 2014
Predecessor [Member]
Sep. 30, 2015
Sunoco LLC [Member]
Sep. 30, 2015
Susser [Member]
Cash flows from operating activities:
 
 
 
 
 
Net income
$ (23,440)
$ 171,855 
$ 22,510 
 
 
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
 
 
 
 
 
Depreciation, amortization and accretion
13,309 
144,128 
10,457 
 
 
Amortization of deferred financing fees
1,606 
2,291 
313 
 
 
Loss (gain) on disposal of assets
(34)
1,531 
(39)
 
 
Non-cash unit based compensation
2,503 
3,529 
4,692 
 
 
Deferred income tax
 
2,042 
(15)
 
 
Changes in operating assets and liabilities, net of acquisitions:
 
 
 
 
 
Accounts receivable
80,911 
(60,775)
(3,939)
 
 
Accounts receivable from affiliates
(5,496)
(18,273)
(22,812)
 
 
Inventories
34,241 
88,903 
(10,557)
 
 
Other assets
83,862 
6,775 
(938)
 
 
Accounts payable
(186,588)
66,430 
30,838 
 
 
Accounts payable to affiliates
(21,249)
(21,634)
 
 
 
Accrued liabilities
38,386 
(37,546)
1,713 
 
 
Other noncurrent liabilities
(7,507)
(13,317)
1,139 
 
 
Net cash provided by operating activities
10,504 
335,939 
33,362 
 
 
Cash flows from investing activities:
 
 
 
 
 
Capital expenditures
(20,123)
(257,729)
(89,330)
 
 
Purchase of intangible assets
(19,925)
(63,277)
(3,660)
 
 
Acquisition of businesses, net of cash acquired
 
 
 
(775,000)
(966,855)
Other acquisitions
 
(59,193)
 
 
 
Redemption of marketable securities
 
 
25,952 
 
 
Proceeds from disposal of property and equipment
53 
4,419 
 
 
 
Net cash used in investing activities
(39,995)
(2,117,635)
(67,038)
 
 
Cash flows from financing activities:
 
 
 
 
 
Proceeds from issuance of Senior Notes
 
1,400,000 
 
 
 
Payments on long-term debt
(30,837)
(240,388)
(25,880)
 
 
Revolver, borrowings
110,800 
959,668 
554,771 
 
 
Revolver, repayments
(85,390)
(513,046)
(466,391)
 
 
Advances from affiliates
53,125 
153,737 
 
 
 
Proceeds from equity issued, net
 
213,213 
 
 
 
Distributions to Parent
 
(204,182)
(16,669)
 
 
Distributions to Unitholders
 
(64,852)
(16,485)
 
 
Other
 
(107)
(125)
 
 
Net cash provided by financing activities
47,698 
1,704,043 
29,221 
 
 
Net increase (decrease) in cash
18,207 
(77,653)
(4,455)
 
 
Cash and cash equivalents at beginning of period
127,400 
125,426 
8,150 
 
 
Cash and cash equivalents at end of period
$ 145,607 
$ 47,773 
$ 3,695 
 
 
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 (formerly known as Susser Petroleum Partners GP LLC), our general partner (“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"). The ETP Merger 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, which have subsequently been distributed to Energy Transfer Equity, L.P. (“ETE”), 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 (NYSE: SUSP) changed its name to Sunoco LP (“SUN”, NYSE: 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 and our consolidated subsidiaries, unless the context clearly indicates otherwise.

The consolidated financial statements are composed of Sunoco LP, a publicly traded Delaware limited partnership, our majority-owned subsidiaries, and variable interest entities (“VIE”s) in which we are 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. As a result of our July 31, 2015 acquisition of Susser from ETP, we are also an operator of convenience retail stores in Texas, Oklahoma, and New Mexico. 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 and 50.1% voting interest in Sunoco, LLC (“Sunoco LLC”). Because we have a controlling financial interest in Sunoco LLC, 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"), Sunoco LLC, and Susser 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 September 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 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, a Virginia limited liability company, distributes motor fuel, primarily in Virginia, Maryland, Tennessee, and Georgia.

MACS Retail LLC, a Virginia limited liability company, owns and operates convenience stores, primarily in Virginia, Maryland, Tennessee, and Georgia.

Aloha Petroleum, Ltd. (“Aloha”), 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, in which we own a 31.58% membership interest, primarily distributes motor fuels across more than 26 states throughout the East Coast and Southeast regions of the United States.

Susser, a Delaware corporation, sells motor fuel and merchandise in Texas, New Mexico, and Oklahoma through Stripes branded convenience stores and transports motor fuel under GoPetro Transport LLC.

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, Sunoco LLC 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/from 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 from 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. Beginning in 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 18).

As of September 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.

FASB ASU No. 2015-14. In August 2015, the FASB issued ASU No. 2015-14, "Revenue from Contracts with Customers (Topic 606) – Deferral of the Effective Date," which amends the effective date of ASU No. 2014-09. The updates clarify the principles for recognizing revenue based on the core principle that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. ASU 2015-14 amends the effective date to financial statements issued with fiscal years beginning after December 15, 2017, including interim periods within that reporting period, with earlier adoption not permitted. ASU 2015-14 can be adopted either retrospectively to each prior reporting period presented or as a cumulative-effect adjustment as of the date of adoption. We are continuing to evaluate the impact, if any, that adopting this new accounting standard will have on our revenue recognition policies.

FASB ASU No. 2015-15. In August 2015, the FASB issued ASU No. 2015-15 "Interest – Imputation of Interest (Subtopic 835-30) – Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements (Amendments to SEC Paragraphs Pursuant to Staff Announcement at June 18, 2015 EITF Meeting)." As the guidance in Update 2015-03 (discussed above) does not address presentation or subsequent measurement of debt issuance costs related to line-of-credit arrangements, Update 2015-15 clarifies that such debt issuance costs may be deferred and presented as an asset and subsequently amortized ratably over the term of the line-of-credit arrangement, regardless of whether there are any outstanding borrowings on the line-of-credit arrangement. The amendments in this Update are effective for financial statements issued with fiscal years beginning after December 15, 2015, including interim periods within that reporting period. 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. 2015-16. In August 2015, the FASB issued ASU No. 2015-16 "Business Combinations (Topic 805) – Simplifying the Accounting for Measurement-Period Adjustments." This update requires that an acquirer recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined. Additionally, this update requires that the acquirer record, in the same period’s financial statements, the effect on earnings of changes in depreciation, amortization, or other income effects, if any, as a result of the change to the provisional amounts, calculated as if the accounting had been completed at the acquisition date. Finally, this update requires an entity to present separately on the face of the income statement or disclose in the notes the portion of the amount recorded in current-period earnings by line item that would have been recorded in previous reporting periods if the adjustment to the provisional amounts had been recognized as of the acquisition date. The amendments in this Update are effective for financial statements issued with fiscal years beginning after December 15, 2015, including interim periods within that reporting period. We do not anticipate that the adoption of this ASU will have a material impact on the presentation of our financial statements.

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 August 29, 2014, the date of the merger. 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 determined the fair value of our assets and liabilities as of August 31, 2014. We determined the value of goodwill by giving consideration to the following qualitative factors:

 

synergies created from a reduction in workforce;

 

synergies created through increased fuel purchasing advantages, merchandising and improved “buying power” reflecting economies of scale; and

 

the consideration of the highest and best use of the assets through discussion among the management group, the qualitative characteristics of the assets acquired, observations from past transactions within the industry regarding the use of assets subsequent to the respective acquisitions, and senior management’s future plans for the assets acquired and the related forecasts.

Our identifiable intangible assets consist primarily of dealer relationships, the fair value of which were determined 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 enterprise value over the fair value of our assets and liabilities. In connection with the finalization of the ETP Merger valuation, an adjustment of $15.1 million was made to reduce the amounts of goodwill and deferred tax liability, and increase property and equipment.

The following table summarizes the final "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

 

 

274,510

 

Goodwill

 

 

574,876

 

Intangible assets

 

 

70,473

 

Other noncurrent assets

 

 

811

 

Current liabilities

 

 

(150,657

)

Other noncurrent liabilities

 

 

(245,663

)

Net assets

 

$

695,784

 

 

Acquisitions

MACS Acquisition

On October 1, 2014, we acquired 100% of the membership interests of 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 2014 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 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 as of the date presented, including 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

 

 

Goodwill acquired in connection with the MACS acquisition is deductible for tax purposes.

Aloha Acquisition

On December 16, 2014, we completed the acquisition of 100% of the stock of Aloha, 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. The adjusted purchase price for Aloha was approximately $267.0 million in cash, subject to a post-closing earn-out we have estimated at $18.3 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 $18.3 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.

Management, with the assistance of a third party valuation firm, preliminarily determined the fair value of the assets and liabilities at the date of acquisition. We determined the value of goodwill by giving consideration to the following qualitative factors:

 

synergies created through increased fuel purchasing advantages, merchandising and improved “buying power” reflecting economies of scale;

 

strategic advantages of Aloha due to its particular assets;

 

Aloha’s history;

 

the nature of Aloha’s products and services and its competitive position in the marketplaces; and

 

Aloha’s competitors in the geographically isolated market.

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. An adjustment of $49.1 million was made to reduce the amount of goodwill related to the Aloha acquisition and increase tangible and intangible assets offset by an increase in deferred tax liability. 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

 

$

67,012

 

Property and equipment

 

 

127,833

 

Goodwill

 

 

105,698

 

Intangible assets

 

 

74,706

 

Other noncurrent assets

 

 

732

 

Current liabilities

 

 

(20,127

)

Other noncurrent liabilities

 

 

(70,465

)

Total consideration

 

 

285,389

 

Cash acquired

 

 

(30,597

)

Contingent consideration

 

 

(18,300

)

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 and 50.1% voting 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 $40.8 million in 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. The Cash Consideration was financed through issuance by the Partnership and its wholly owned subsidiary, Sunoco Finance Corp. (“SUN Finance”) of 6.375% Senior Notes due 2023 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 Sunoco LLC 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 acquired assets and assumed liabilities at their respective carrying values with no goodwill created. The Partnership’s results of operations include Sunoco LLC’s 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 Sunoco LLC from August 31, 2014. Accordingly, the Partnership retrospectively adjusted its consolidated statement of operations and comprehensive income to include $2.4 billion of Sunoco LLC revenues and $24.5 million of net income for the three months ended March 31, 2015 as well as $1.1 billion of Sunoco LLC revenues and $28.8 million of net loss for the one month ended September 30, 2014. 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 as of the date presented, (in thousands):

 

 

 

August 31, 2014

 

Current assets

 

$

1,140,109

 

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

 

 

1,060,231

 

Net deemed contribution

 

 

(285,231

)

Cash acquired

 

 

(44

)

Total cash consideration, net of cash acquired

 

$

774,956

 

Susser Acquisition

On July 31, 2015, we acquired 100% of Susser from Heritage Holdings, Inc., a wholly owned subsidiary of ETP (“HHI”) and ETP Holdco Corporation, a wholly owned subsidiary of ETP (“ETP Holdco” and together with HHI, the “Contributors” and each, a “Contributor”), for total consideration of approximately $966.9 million in cash (the “Cash Consideration”), subject to certain post-closing working capital adjustments, and issued to the Contributors 21,978,980 Class B Units representing limited partner interests of the Partnership (“Class B Units”). The Class B Units were identical to the common units in all respects, except such Class B Units were not entitled to distributions payable with respect to the second quarter of 2015. The Class B Units converted, on a one-for-one basis, into common units on August 19, 2015.

Pursuant to the terms of the Susser Contribution Agreement, (i) Susser caused its wholly owned subsidiary to exchange its 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. 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 Partnership’s indirect wholly owned subsidiary, 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) are not convertible into common units or any other unit of the Partnership and (c) are not 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 are disregarded for purposes of determining distributions on the Partnership’s incentive distribution rights.

In addition, the Partnership 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 wholly owned subsidiaries of 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. Pursuant to the terms of the Susser Contribution Agreement, ETP guaranteed all then existing obligations of the Contributors.

The acquisition was accounted for as a transaction between entities under common control. Specifically, the Partnership recognized acquired assets and assumed liabilities at their respective carrying values with no additional goodwill created. The Partnership’s results of operations include Susser’s 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 Susser from August 31, 2014. Accordingly, the Partnership retrospectively adjusted its consolidated statement of operations and comprehensive income to include $2.6 billion of Susser revenues and $18.1 million of net income for the period from January 1, 2015 through July 31, 2015 as well as $169.3 million of Susser revenues and $1.0 million of net income for the one month ended September 30, 2014. Preacquisition equity of Susser 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 as of the date presented, (in thousands):

 

 

 

August 31, 2014

 

Current assets

 

$

153,443

 

Property and equipment

 

 

983,900

 

Goodwill

 

 

976,631

 

Intangible assets

 

 

541,054

 

Other noncurrent assets

 

 

38,216

 

Current liabilities

 

 

(246,009

)

Other noncurrent liabilities

 

 

(842,310

)

Net assets

 

 

1,604,926

 

Net deemed contribution

 

 

(574,269

)

Cash acquired

 

 

(63,801

)

Total cash consideration, net of cash acquired

 

$

966,855

 

 

Other Acquisitions

On August 10, 2015, we acquired 27 convenience stores in the Upper Rio Grande Valley from Aziz Convenience Stores, L.L.C. for $41.6 million. The Partnership allocated the total purchase consideration to the assets acquired based on their preliminary estimate of their respective fair values at the purchase date. The acquisition increased goodwill by $4.3 million.

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. Creditors under the agreements do not have recourse to the Partnership's assets in the event of default on the VIE long-term debt (see Note 11). 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 we have consolidated these entities. In determining whether the Partnership is 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 are presented in the parenthetical amounts on our Consolidated Balance Sheets.

Accounts Receivable
Accounts Receivable

5.

Accounts Receivable

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

 

 

 

December 31,

2014

 

 

September 30,

2015

 

Accounts receivable, trade

 

$

193,199

 

 

$

223,156

 

Credit card receivables

 

 

37,277

 

 

 

50,282

 

Vendor receivables for rebates, branding, and other

 

 

16,536

 

 

 

16,380

 

Other receivables

 

 

14,033

 

 

 

32,068

 

Allowance for doubtful accounts

 

 

(3,980

)

 

 

(4,046

)

Accounts receivable, net

 

$

257,065

 

 

$

317,840

 

 

Inventories
Inventories

6.

Inventories

Due to changes in fuel prices, we recorded a $205.3 million and a $34.3 million write-down of the value of fuel inventory at December 2014 and September 2015, respectively. Allowances are immaterial for separate disclosure and are included within the “Other” line item.

Inventories consist of the following (in thousands):

 

 

 

December 31,

2014

 

 

September 30,

2015

 

Fuel-retail

 

$

31,934

 

 

$

33,249

 

Fuel-other wholesale

 

 

302,675

 

 

 

215,666

 

Fuel-consignment

 

 

7,337

 

 

 

3,767

 

Merchandise

 

 

83,790

 

 

 

81,954

 

Equipment and maintenance spare parts

 

 

11,210

 

 

 

12,738

 

Other

 

 

3,348

 

 

 

3,239

 

Inventories, net

 

$

440,294

 

 

$

350,613

 

 

Property And Equipment
Property and Equipment

7.

Property and Equipment

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

 

 

 

December 31,

2014

 

 

September 30,

2015

 

Land

 

$

667,323

 

 

$

756,030

 

Buildings and leasehold improvements

 

 

866,062

 

 

 

957,927

 

Equipment

 

 

541,397

 

 

 

708,255

 

Construction in progress

 

 

96,020

 

 

 

53,278

 

Total property and equipment

 

 

2,170,802

 

 

 

2,475,490

 

Less: accumulated depreciation

 

 

(89,676

)

 

 

(177,486

)

Property and equipment, net

 

$

2,081,126

 

 

$

2,298,004

 

 

Assets Held for Sale
Assets Held for Sale

8.

Assets Held for Sale

Assets held for sale are currently under contract for sale and are expected to close within one year. The disposition of assets held for sale during the three and nine month periods ended September 30, 2014 and September 30, 2015 resulted in an immaterial gain or loss. These are included in gain/loss on disposal of assets in the Consolidated Statements of Operations and Comprehensive Income. As of December 31, 2014 and September 30, 2015, we had assets held for sale of $1.1 million and $1.9 million, respectively. These are included in other noncurrent assets on the Consolidated Balance Sheet.

Goodwill and Other Intangible Assets
Goodwill and Other Intangible Assets

9.

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 September 30, 2015, we had $1.9 billion and $1.8 billion of goodwill, respectively, recorded in conjunction with past business combinations. The 2014 impairment analysis indicated no impairment in goodwill. During 2015, we continued our evaluation of the Aloha purchase accounting with the assistance of a third party valuation firm. An adjustment related to the Aloha acquisition of $49.1 million was made to reduce goodwill and increase tangible and intangible assets, offset by an increase in deferred tax liability. See Note 3 for the preliminary estimated fair values of Aloha's assets and liabilities as of the date of acquisition.

In connection with the finalization of the ETP Merger valuation, an adjustment of $15.1 million was made to reduce goodwill and deferred tax liability, and increase property and equipment.

As of September 30, 2015, we evaluated potential impairment indicators. We believe no impairment occurred during the third 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 period from January 1, 2015 through September 30, 2015.

The Partnership has indefinite-lived intangible assets recorded that are not amortized. These indefinite-lived assets consist of tradenames, franchise rights, contractual rights, and liquor licenses. Tradenames, franchise rights, and liquor licenses relate to our retail segment while contractual rights relate to our wholesale segment.

In accordance with ASC 350 “Intangibles-Goodwill and Other,” the Partnership has finite-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 amortized over a period of approximately five to 20 years. Favorable leasehold arrangements are amortized over an average period of approximately 15 years. Non-competition agreements are 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.

Prior to December 31, 2014, our Stripes and Laredo Taco Company tradenames were amortized over 30 years. As of January 1, 2015, management deemed the Stripes and Laredo Taco Company tradenames to be finite-lived assets and ceased amortization, retrospectively applying the indefinite lived designation beginning on September 1, 2014.

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 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

 

 

September 30, 2015

 

 

 

Gross

 

 

 

 

 

 

 

 

 

 

Gross

 

 

 

 

 

 

 

 

 

 

 

Carrying

 

 

Accumulated

 

 

Net Book

 

 

Carrying

 

 

Accumulated

 

 

Net Book

 

 

 

Amount

 

 

Amortization

 

 

Value

 

 

Amount

 

 

Amortization

 

 

Value

 

Indefinite-lived

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tradenames

 

$

498,937

 

 

$

6,508

 

 

$

492,429

 

 

$

493,058

 

 

$

6,508

 

 

$

486,550

 

Franchise rights

 

 

329

 

 

 

 

 

 

329

 

 

 

 

 

 

 

 

 

 

Contractual rights

 

 

 

 

 

 

 

 

 

 

 

24,000

 

 

 

 

 

 

24,000

 

Liquor licenses

 

 

16,000

 

 

 

 

 

 

16,000

 

 

 

16,000

 

 

 

 

 

 

16,000

 

Finite-lived

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer relations including supply agreements

 

 

447,821

 

 

 

98,602

 

 

 

349,219

 

 

 

535,405

 

 

 

134,504

 

 

 

400,901

 

Favorable leasehold arrangements, net

 

 

25,530

 

 

 

1,158

 

 

 

24,372

 

 

 

25,794

 

 

 

1,412

 

 

 

24,382

 

Loan origination costs

 

 

7,611

 

 

 

381

 

 

 

7,230

 

 

 

28,068

 

 

 

1,691

 

 

 

26,377

 

Other intangibles

 

 

4,604

 

 

 

728

 

 

 

3,876

 

 

 

3,675

 

 

 

1,294

 

 

 

2,381

 

Intangible assets, net

 

$

1,000,832

 

 

$

107,377

 

 

$

893,455

 

 

$

1,126,000

 

 

$

145,409

 

 

$

980,591

 

 

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

10.

Accrued Expenses and Other Current Liabilities

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

 

 

 

December 31,

2014

 

 

September 30,

2015

 

Wage and other employee-related accrued expenses

 

$

29,002

 

 

$

22,485

 

Franchise agreement termination accrual

 

 

4,579

 

 

 

4,478

 

Accrued tax expense

 

 

142,772

 

 

 

142,690

 

Accrued insurance and environmental

 

 

14,332

 

 

 

24,632

 

Accrued interest expense

 

 

1,583

 

 

 

33,684

 

Deposits and other

 

 

98,779

 

 

 

25,808

 

Total

 

$

291,047

 

 

$

253,777

 

 

Long-Term Debt
Long-Term Debt

11.

Long-Term Debt

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

 

 

 

December 31, 2014

 

 

September 30, 2015

 

Sale leaseback financing obligation

 

$

126,643

 

 

$

123,093

 

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

 

 

56,452

 

 

 

54,793

 

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

 

 

683,378

 

 

 

875,000

 

6.375% Senior Notes Due 2023

 

 

 

 

 

800,000

 

5.500% Senior Notes Due 2020

 

 

 

 

 

600,000

 

Notes payable, bearing interest at 6% and 4% at Sunoco LP

 

 

3,552

 

 

 

3,532

 

Capital lease obligations

 

 

494

 

 

 

344

 

Note payable, bearing interest at 7% at Susser

 

 

457

 

 

 

446

 

Promissory note with ETP at Susser

 

 

235,000

 

 

 

 

Total debt

 

 

1,105,976

 

 

 

2,457,208

 

Less: current maturities

 

 

13,772

 

 

 

13,762

 

Long-term debt, net of current maturities

 

$

1,092,204

 

 

$

2,443,446

 

 

5.500% Senior Notes Due 2020

On July 20, 2015, we and our wholly owned subsidiary, SUN Finance (together with the Partnership, the “2020 Issuers”), completed a private offering of $600.0 million 5.500% senior notes due 2020 (the “2020 Senior Notes”). The terms of the 2020 Senior Notes are governed by an indenture dated July 20, 2015 (the “2020 Indenture”), among the 2020 Issuers, our General Partner, and certain other subsidiaries of the Partnership (the “2020 Guarantors”) and U.S. Bank National Association, as trustee (the “2020 Trustee”). The 2020 Senior Notes will mature on August 1, 2020 and interest is payable semi-annually on February 1 and August 1 of each year, commencing February 1, 2016. The 2020 Senior Notes are senior obligations of the 2020 Issuers and are guaranteed on a senior basis by all of the Partnership’s existing subsidiaries. The 2020 Senior Notes and guarantees are unsecured and rank equally with all of the 2020 Issuers’ and each 2020 Guarantor’s existing and future senior obligations. The 2020 Senior Notes are senior in right of payment to any of the 2020 Issuers’ and each 2020 Guarantor’s future obligations that are, by their terms, expressly subordinated in right of payment to the 2020 Senior Notes and guarantees. The 2020 Senior Notes and guarantees are effectively subordinated to the 2020 Issuers’ and each 2020 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 2020 Senior Notes.

Net proceeds of $592.5 million were used to fund a portion of the cash consideration for the Susser acquisition.

6.375% Senior Notes Due 2023

On April 1, 2015, we and our wholly owned subsidiary, SUN Finance (together with the Partnership, the “2023 Issuers”), completed a private offering of $800.0 million 6.375% senior notes due 2023 (the “2023 Senior Notes”). The terms of the 2023 Senior Notes are governed by an indenture dated April 1, 2015 (the “2023 Indenture”), among the 2023 Issuers, our General Partner, and certain other subsidiaries of the Partnership (the “2023 Guarantors”) and U.S. Bank National Association, as trustee (the “2023 Trustee”). The 2023 Senior 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 2023 Senior Notes are senior obligations of the 2023 Issuers and are guaranteed on a senior basis by all of the Partnership’s existing subsidiaries. The 2023 Senior Notes and guarantees are unsecured and rank equally with all of the 2023 Issuers’ and each 2023 Guarantor’s existing and future senior obligations. The 2023 Senior Notes are senior in right of payment to any of the 2023 Issuers’ and each 2023 Guarantor’s future obligations that are, by their terms, expressly subordinated in right of payment to the 2023 Senior Notes and guarantees. The 2023 Senior Notes and guarantees are effectively subordinated to the 2023 Issuers’ and each 2023 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 2023 Senior Notes. ETP Retail provided a guarantee of collection to the 2023 Issuers with respect to the payment of the principal amount of the 2023 Senior Notes. ETP Retail is not subject to any of the covenants under the 2023 Indenture.

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 (as defined below).

Revolving Credit Agreement

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 2014 Revolver). The 2014 Revolver includes an accordion feature 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 facility (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 defined in the 2014 Revolver) in which our leverage ratio compliance requirements were adjusted upward. Such Specified Acquisition Period ended on August 19, 2015 and concurrently in connection with the Susser acquisition, we entered into a new Specified Acquisition Period.

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, 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 September 30, 2015, the balance on the 2014 Revolver was $875.0 million, and $11.8 million in standby letters of credit were outstanding. The unused availability on the 2014 Revolver at September 30, 2015 was $613.2 million. The Partnership was in compliance with all financial covenants at September 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 guaranteed the collection of the principal amount outstanding under the 2014 Revolver. Susser’s obligation under the Guaranty was limited to $180.7 million. Susser was not required to make payments under the Guaranty unless and until (a) the Partnership failed to make a payment on the 2014 Revolver, (b) the obligations under such facilities were accelerated, (c) all remedies of the applicable lenders to collect the unpaid amounts due under such facilities, whether at law or equity, were exhausted and (d) the applicable lenders failed to collect the full amount owing on such facilities. In addition, Susser entered into a Reimbursement Agreement with PropCo, whereby Susser was 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 was limited, when aggregated with its obligation under the Guaranty, to $180.7 million. Subsequent to the closing of the Susser acquisition, Susser and its material subsidiaries (as defined by the 2014 Revolver) were joined to the 2014 Revolver as subsidiary guarantors and Susser was released from the Guaranty.

Variable Interest Entity Debt

Our consolidated VIEs (resulting from the MACS acquisition) have a senior term loan (“VIE Debt”), collateralized by certain real and personal properties of the consolidated variable interest entities. The VIE Debt bears interest at LIBOR plus 3.75%, with a floor of 4.5%. As of September 30, 2015, the interest rate was 4.5% and the balance outstanding was $33.0 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 $21.8 million consists of loans collateralized by equipment and property. The average stated interest rate for these loans was approximately 5.4% as of September 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 September 30, 2015 was $123.1 million.

Promissory Note with ETP

On August 29, 2014, in connection with the merger with ETP, Susser entered into a promissory note with HHI, providing Susser with a line of credit of up to $350 million, maturing on December 31, 2017. Initial borrowings under the promissory note were used to repay the 2013 Susser Revolver and to fund miscellaneous closing costs associated with the merger with ETP. Borrowings under the promissory note accrued interest at a rate equal to the three month London interbank offer rate plus 1.5%. Susser paid interest on the unpaid principal balance on the first business day of each month. The promissory note was canceled in connection with the closing of the Susser acquisition by SUN with a balance of $255.0 million. As of September 30 2015, there were no amounts due and outstanding under the promissory note.

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 September 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 balance outstanding at December 31, 2014 and September 30, 2015 was $2.5 million. The term loan bears interest at a fixed rate of 4.0%.

In December 2011, Susser entered into a promissory note for an aggregate initial principal amount of $0.5 million. The balance outstanding at December 31, 2014 and September 30, 2015 was $0.5 million. The promissory note bears interest at a fixed rate of 7%.

The estimated fair value of long-term debt is calculated using Level 3 inputs (See Note 12). The fair value of debt as of September 30, 2015, is estimated to be approximately $2.4 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 $1.1 million with accumulated depreciation of $1.0 million at each December 31, 2014 and September 30, 2015.

Fair Value Measurements
Fair Value Measurements

12.

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 September 30, 2015.

Commitments And Contingencies
Commitments and Contingencies

13.

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):

 

 

 

July 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Three Months Ended September 30, 2015

 

 

January 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Nine Months Ended September 30, 2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Cash rent:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Store base rent

 

$

147

 

 

$

5,060

 

 

$

20,394

 

 

$

562

 

 

$

5,060

 

 

$

60,843

 

Equipment and other rent (1)

 

 

47

 

 

 

95

 

 

 

3,017

 

 

 

155

 

 

 

95

 

 

 

9,238

 

Total cash rent

 

 

194

 

 

 

5,155

 

 

 

23,411

 

 

 

717

 

 

 

5,155

 

 

 

70,081

 

Non-cash rent:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rent

 

 

2

 

 

 

78

 

 

 

175

 

 

 

12

 

 

 

78

 

 

 

16

 

Amortization of deferred gain

 

 

 

 

 

(185

)

 

 

 

 

 

 

 

 

(185

)

 

 

 

Net rent expense

 

$

196

 

 

$

5,048

 

 

$

23,586

 

 

$

729

 

 

$

5,048

 

 

$

70,097

 

 

(1)

Equipment rent consists primarily of store equipment and vehicles.

Interest Expense And Interest Income
Interest Expense and Interest Income

14.

Interest Expense and Interest Income

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

 

 

 

July 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Three Months Ended September 30, 2015

 

 

January 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Nine Months Ended September 30, 2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Interest expense (1)

 

$

1,420

 

 

$

1,783

 

 

$

27,918

 

 

$

4,516

 

 

$

1,783

 

 

$

57,501

 

Amortization of loan costs

 

 

87

 

 

 

1,606

 

 

 

1,089

 

 

 

313

 

 

 

1,606

 

 

 

2,291

 

Interest income

 

 

(16

)

 

 

(18

)

 

 

(490

)

 

 

(62

)

 

 

(18

)

 

 

(2,100

)

Interest expense, net

 

$

1,491

 

 

$

3,371

 

 

$

28,517

 

 

$

4,767

 

 

$

3,371

 

 

$

57,692

 

 

(1)

Interest expense related to the VIEs is approximately $0.8 million, $2.3 million, and $7.0 million for the one month ended September 2014 and the three and nine months ended September 30, 2015.

Income Tax
Income Tax

15.

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 nine months ended September 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, Aloha, Sunoco LLC, and Susser 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 nine months ended September 30, 2014 and 2015 is as follows (in thousands, except for tax rate percentages):

 

 

 

July 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Three Months Ended September 30, 2015

 

 

 

Predecessor

 

 

Successor

 

Tax at statutory federal rate

 

$

1,006

 

 

 

35.0

%

 

$

(7,861

)

 

 

35.0

%

 

$

19,730

 

 

 

35.0

%

Partnership earnings not subject to tax

 

 

(993

)

 

 

(34.6

)%

 

 

9,291

 

 

 

(41.4

)%

 

 

(6,820

)

 

 

(12.1

)%

Other

 

 

 

 

 

0.0

%

 

 

(452

)

 

 

2.0

%

 

 

2,101

 

 

 

3.7

%

State and local tax, net of federal benefit

 

 

78

 

 

 

2.7

%

 

 

2

 

 

 

0.0

%

 

 

13,961

 

 

 

24.8

%

Net income tax expense

 

$

91

 

 

 

3.1

%

 

$

980

 

 

 

(4.4

)%

 

$

28,972

 

 

 

51.4

%

 

 

 

 

January 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Nine Months Ended September 30, 2015

 

 

 

Predecessor

 

 

Successor

 

Tax at statutory federal rate

 

$

7,956

 

 

 

35.0

%

 

$

(7,861

)

 

 

35.0

%

 

$

75,429

 

 

 

35.0

%

Partnership earnings not subject to tax

 

 

(7,978

)

 

 

(35.1

)%

 

 

9,291

 

 

 

(41.4

)%

 

 

(47,422

)

 

 

(22.0

)%

Other

 

 

 

 

 

0.0

%

 

 

(452

)

 

 

2.0

%

 

 

1,465

 

 

 

0.7

%

State and local tax, net of federal benefit

 

 

240

 

 

 

1.1

%

 

 

2

 

 

 

0.0

%

 

 

14,185

 

 

 

6.6

%

Net income tax expense

 

$

218

 

 

 

1.0

%

 

$

980

 

 

 

(4.4

)%

 

$

43,657

 

 

 

20.3

%

 

The increase in the effective tax rate for the three and nine months ended September 30, 2015 was primarily due to an increase in corporate subsidiary earnings subject to tax and statutory rate changes as a result of the Susser acquisition.

Partners' Capital
Partners' Capital

16.

Partners’ Capital

As of September 30, 2015, ETP or its subsidiaries owned 26,837,310 common units and 10,939,436 subordinated units, which together constitute a 50.8% ownership interest in us. As of September 30, 2015, our fully consolidating subsidiaries owned 11,018,744 Class A units and the public owned 25,536,329 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 ETE.

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

Attributable to Common Units

 

 

 

July 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Three Months Ended September 30, 2015

 

 

January 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Nine Months Ended September 30, 2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Distributions (a)

 

$

 

 

$

9,447

 

 

$

39,039

 

 

$

11,297

 

 

$

9,447

 

 

$

76,172

 

Distributions in excess of income

 

 

1,398

 

 

 

(10,457

)

 

 

(24,035

)

 

 

(29

)

 

 

(10,457

)

 

 

(44,349

)

Limited partners' interest in net income

 

$

1,398

 

 

$

(1,010

)

 

$

15,004

 

 

$

11,268

 

 

$

(1,010

)

 

$

31,823

 

 

Attributable to Subordinated Units

 

 

 

July 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Three Months Ended September 30, 2015

 

 

January 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Nine Months Ended September 30, 2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Distributions (a)

 

$

 

 

$

9,349

 

 

$

8,154

 

 

$

11,207

 

 

$

9,349

 

 

$

22,796

 

Distributions in excess of income

 

 

1,385

 

 

 

(10,350

)

 

 

(4,404

)

 

 

(29

)

 

 

(10,350

)

 

 

(11,564

)

Limited partners' interest in net income

 

$

1,385

 

 

$

(1,001

)

 

$

3,750

 

 

$

11,178

 

 

$

(1,001

)

 

$

11,232

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

 

 

$

0.5457

 

 

$

0.7454

 

 

$

1.0218

 

 

$

0.5457

 

 

$

2.0838

 

For the periods presented prior to July 31, 2015, our subordinate units were held by Susser.  Beginning on July 31, 2015, in connection with the closing of the Susser Acquisition, the outstanding units held by Susser were converted into Class A units and 10,939,436 new subordinate units were issued to ETP.

Class A Units

Pursuant to the terms of the Susser Contribution Agreement, (i) 79,308 common units held by a wholly owned subsidiary of Susser were exchanged for 79,308 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) are not convertible into common units or any other unit of the Partnership and (c) are not 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 are 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 September 30, 2015, Class A distributions declared totaled $3.6 million, or $0.3279 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 incentive distribution rights (“IDR”s) 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. In July 2015, ETP announced the exchange of 21.0 million common ETP units, owned by ETE, the owner of ETP’s general partner interest, for 100% of the general partner interest and all of the IDRs of Sunoco LP. ETP had previously 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 declared during 2015.

 

Payment Date

 

Per Unit Distribution

 

 

Total Cash Distribution

 

 

Distribution to IDR

Holders

 

 

 

 

 

 

 

( in thousands)

 

November 27, 2015

 

$

0.7454

 

 

$

47,194

 

 

$

8,441

 

August 28, 2015

 

$

0.6934

 

 

$

28,661

 

 

$

3,362

 

May 29, 2015

 

$

0.6450

 

 

$

23,113

 

 

$

1,449

 

February 27, 2015

 

$

0.6000

 

 

$

21,023

 

 

$

891

 

 

Unit-Based Compensation
Share-Based Compensation

17.

Unit-Based Compensation

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

 

 

 

July 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Three Months Ended September 30, 2015

 

 

January 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Nine Months Ended September 30, 2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Phantom common units (1)

 

$

372

 

 

$

1,893

 

 

$

1,781

 

 

$

604

 

 

$

1,893

 

 

$

3,416

 

Allocated expense from Parent (2)

 

 

2,836

 

 

 

610

 

 

 

113

 

 

 

4,088

 

 

 

610

 

 

 

113

 

Total equity-based compensation expense

 

$

3,208

 

 

$

2,503

 

 

$

1,894

 

 

$

4,692

 

 

$

2,503

 

 

$

3,529

 

 

(1)

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

(2)

Reflects expenses allocated to us by Susser prior to the ETP Merger and expenses allocated to us by ETP
subsequent to the closing of 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 nine months ended September 30, 2015, 287,749 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 $18.3 million as of September 30, 2015, which is expected to be recognized over a weighted average period of 3.04 years. The fair value of nonvested service phantom units outstanding as of September 30, 2015 totaled $22.6 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

 

 

287,749

 

 

 

49.68

 

Forfeited

 

 

(60,846

)

 

 

39.23

 

Nonvested at September 30, 2015 (Successor)

 

 

468,138

 

 

 

48.25

 

 

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. An additional 1,000 awards were granted in September 2015. 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 $1.0 million as of September 30, 2015, which is expected to be recognized over a weighted average period of 2.2 years. The fair value of nonvested cash awards outstanding as of September 30, 2015 totaled $1.6 million.

Segment Reporting
Segment Reporting

18.

Segment Reporting

Segment information is prepared on the same basis that our CODM reviews financial information for operational decision-making purposes. Beginning in September 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 begin allocating 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 are 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 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, inclusive of the recently acquired Susser assets, operates branded retail convenience stores in Texas, New Mexico, Oklahoma, 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, wireless services and movie rentals.

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 tables present financial information by segment for the one month ended September 30, 2014 and each of the three and nine months ended September 30, 2015:

 

Segment Financial Data for the One Month Ended September 30, 2014

(in thousands)

 

 

 

Wholesale

Segment

 

 

Retail

Segment

 

 

Intercompany

Eliminations

 

 

Totals

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail motor fuel sales

 

$

 

 

$

350,689

 

 

 

 

 

 

$

350,689

 

Wholesale motor fuel sales to third parties

 

 

1,021,267

 

 

 

 

 

 

 

 

 

 

1,021,267

 

Wholesale motor fuel sales to affiliates

 

 

271,726

 

 

 

 

 

 

 

 

 

 

271,726

 

Merchandise sales

 

 

 

 

 

115,070

 

 

 

 

 

 

 

115,070

 

Rental income

 

 

2,286

 

 

 

245

 

 

 

 

 

 

 

2,531

 

Other income

 

 

3,908

 

 

 

5,392

 

 

 

 

 

 

 

9,300

 

Intersegment sales

 

 

5,994

 

 

 

 

 

 

(5,994

)

 

 

 

Total revenue

 

 

1,305,181

 

 

 

471,396

 

 

 

(5,994

)

 

 

1,770,583

 

Gross profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail motor fuel

 

 

 

 

 

24,151

 

 

 

 

 

 

 

24,151

 

Wholesale motor fuel

 

 

(7,432

)

 

 

 

 

 

 

 

 

 

(7,432

)

Merchandise

 

 

 

 

 

36,979

 

 

 

 

 

 

 

36,979

 

Rental and other

 

 

5,769

 

 

 

5,636

 

 

 

 

 

 

 

11,405

 

Total gross profit

 

 

(1,663

)

 

 

66,766

 

 

 

 

 

 

 

65,103

 

Total operating expenses

 

 

24,699

 

 

 

59,493

 

 

 

 

 

 

 

84,192

 

Income from operations

 

 

(26,362

)

 

 

7,273

 

 

 

 

 

 

 

(19,089

)

Interest expense, net

 

 

(974

)

 

 

(2,397

)

 

 

 

 

 

 

(3,371

)

Income before income taxes

 

 

(27,336

)

 

 

4,876

 

 

 

 

 

 

 

(22,460

)

Income tax expense

 

 

(971

)

 

 

(9

)

 

 

 

 

 

 

(980

)

Net income and comprehensive income

 

$

(28,307

)

 

$

4,867

 

 

 

 

 

 

$

(23,440

)

Depreciation, amortization and accretion

 

 

5,258

 

 

 

8,051

 

 

 

 

 

 

 

13,309

 

Interest expense, net

 

 

974

 

 

 

2,397

 

 

 

 

 

 

 

3,371

 

Income tax expense

 

 

971

 

 

 

9

 

 

 

 

 

 

 

980

 

EBITDA

 

 

(21,104

)

 

 

15,324

 

 

 

 

 

 

 

(5,780

)

Non-cash compensation expense

 

 

422

 

 

 

2,081

 

 

 

 

 

 

 

2,503

 

Loss (gain) on disposal of assets

 

 

(89

)

 

 

55

 

 

 

 

 

 

 

(34

)

Unrealized loss on commodity derivatives

 

 

358

 

 

 

 

 

 

 

 

 

 

358

 

Inventory fair value adjustments

 

 

47,535

 

 

 

893

 

 

 

 

 

 

 

48,428

 

Adjusted EBITDA

 

$

27,122

 

 

$

18,353

 

 

 

 

 

 

$

45,475

 

Capital expenditures

 

$

16,093

 

 

$

4,030

 

 

 

 

 

 

$

20,123

 

Total assets

 

$

2,393,498

 

 

$

3,449,629

 

 

 

 

 

 

$

5,843,127

 

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

(in thousands)

 

 

 

Wholesale

Segment

 

 

Retail

Segment

 

 

Intercompany

Eliminations

 

 

Totals

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail motor fuel sales

 

$

 

 

$

854,140

 

 

 

 

 

 

$

854,140

 

Wholesale motor fuel sales to third parties

 

 

2,664,186

 

 

 

 

 

 

 

 

 

 

2,664,186

 

Wholesale motor fuel sales to affiliates

 

 

500,362

 

 

 

 

 

 

 

 

 

 

500,362

 

Merchandise sales

 

 

 

 

 

429,891

 

 

 

 

 

 

 

429,891

 

Rental income

 

 

11,332

 

 

 

7,079

 

 

 

 

 

 

 

18,411

 

Other income

 

 

12,054

 

 

 

8,273

 

 

 

 

 

 

 

20,327

 

Intersegment sales

 

 

101,960

 

 

 

 

 

 

(101,960

)

 

 

 

Total revenue

 

 

3,289,894

 

 

 

1,299,383

 

 

 

(101,960

)

 

 

4,487,317

 

Gross profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail motor fuel

 

 

 

 

 

113,508

 

 

 

 

 

 

 

113,508

 

Wholesale motor fuel

 

 

87,606

 

 

 

 

 

 

 

 

 

 

87,606

 

Merchandise

 

 

 

 

 

142,527

 

 

 

 

 

 

 

142,527

 

Rental and other

 

 

27,787

 

 

 

9,719

 

 

 

 

 

 

 

37,506

 

Total gross profit

 

 

115,393

 

 

 

265,754

 

 

 

 

 

 

 

381,147

 

Total operating expenses

 

 

90,169

 

 

 

206,089

 

 

 

 

 

 

 

296,258

 

Income from operations

 

 

25,224

 

 

 

59,665

 

 

 

 

 

 

 

84,889

 

Interest expense, net

 

 

(12,338

)

 

 

(16,179

)

 

 

 

 

 

 

(28,517

)

Income before income taxes

 

 

12,886

 

 

 

43,486

 

 

 

 

 

 

 

56,372

 

Income tax expense

 

 

(39

)

 

 

(28,933

)

 

 

 

 

 

 

(28,972

)

Net income and comprehensive income

 

$

12,847

 

 

$

14,553

 

 

 

 

 

 

$

27,400

 

Depreciation, amortization and accretion

 

 

13,571

 

 

 

32,030

 

 

 

 

 

 

 

45,601

 

Interest expense, net

 

 

12,338

 

 

 

16,179

 

 

 

 

 

 

 

28,517

 

Income tax expense

 

 

39

 

 

 

28,933

 

 

 

 

 

 

 

28,972

 

EBITDA

 

 

38,795

 

 

 

91,695

 

 

 

 

 

 

 

130,490

 

Non-cash compensation expense

 

 

1,398

 

 

 

496

 

 

 

 

 

 

 

1,894

 

Loss (gain) on disposal of assets

 

 

920

 

 

 

(224

)

 

 

 

 

 

 

696

 

Unrealized loss on commodity derivatives

 

 

735

 

 

 

 

 

 

 

 

 

 

735

 

Inventory fair value adjustments

 

 

87,307

 

 

 

7,240

 

 

 

 

 

 

 

94,547

 

Adjusted EBITDA

 

$

129,155

 

 

$

99,207

 

 

 

 

 

 

$

228,362

 

Capital expenditures

 

$

7,127

 

 

$

87,379

 

 

 

 

 

 

$

94,506

 

Total assets

 

$

2,178,807

 

 

$

4,000,786

 

 

 

 

 

 

$

6,179,593

 

Segment Financial Data for the Nine Months Ended September 30, 2015

(in thousands)

 

 

 

Wholesale

Segment

 

 

Retail

Segment

 

 

Intercompany

Eliminations

 

 

Totals

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail motor fuel sales

 

$

 

 

$

2,538,495

 

 

 

 

 

 

$

2,538,495

 

Wholesale motor fuel sales to third parties

 

 

8,021,741

 

 

 

 

 

 

 

 

 

 

8,021,741

 

Wholesale motor fuel sales to affiliates

 

 

1,391,145

 

 

 

 

 

 

 

 

 

 

1,391,145

 

Merchandise sales

 

 

 

 

 

1,195,306

 

 

 

 

 

 

 

1,195,306

 

Rental income

 

 

34,328

 

 

 

19,874

 

 

 

 

 

 

 

54,202

 

Other income

 

 

35,438

 

 

 

24,396

 

 

 

 

 

 

 

59,834

 

Intersegment sales

 

 

310,229

 

 

 

 

 

 

(310,229

)

 

 

 

Total revenue

 

 

9,792,881

 

 

 

3,778,071

 

 

 

(310,229

)

 

 

13,260,723

 

Gross profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail motor fuel

 

 

 

 

 

256,608

 

 

 

 

 

 

 

256,608

 

Wholesale motor fuel

 

 

363,973

 

 

 

 

 

 

 

 

 

 

363,973

 

Merchandise

 

 

 

 

 

394,076

 

 

 

 

 

 

 

394,076

 

Rental and other

 

 

66,021

 

 

 

44,270

 

 

 

 

 

 

 

110,291

 

Total gross profit

 

 

429,994

 

 

 

694,954

 

 

 

 

 

 

 

1,124,948

 

Total operating expenses

 

 

249,060

 

 

 

602,684

 

 

 

 

 

 

 

851,744

 

Income from operations

 

 

180,934

 

 

 

92,270

 

 

 

 

 

 

 

273,204

 

Interest expense, net

 

 

(31,859

)

 

 

(25,833

)

 

 

 

 

 

 

(57,692

)

Income before income taxes

 

 

149,075

 

 

 

66,437

 

 

 

 

 

 

 

215,512

 

Income tax expense

 

 

(898

)

 

 

(42,759

)

 

 

 

 

 

 

(43,657

)

Net income and comprehensive income

 

$

148,177

 

 

$

23,678

 

 

 

 

 

 

$

171,855

 

Depreciation, amortization and accretion

 

 

47,821

 

 

 

96,307

 

 

 

 

 

 

 

144,128

 

Interest expense, net

 

 

31,859

 

 

 

25,833

 

 

 

 

 

 

 

57,692

 

Income tax expense

 

 

898

 

 

 

42,759

 

 

 

 

 

 

 

43,657

 

EBITDA

 

 

228,755

 

 

 

188,577

 

 

 

 

 

 

 

417,332

 

Non-cash compensation expense

 

 

2,359

 

 

 

1,170

 

 

 

 

 

 

 

3,529

 

Loss on disposal of assets

 

 

1,069

 

 

 

462

 

 

 

 

 

 

 

1,531

 

Unrealized loss on commodity derivatives

 

 

2,927

 

 

 

 

 

 

 

 

 

 

2,927

 

Inventory fair value adjustments

 

 

32,201

 

 

 

2,080

 

 

 

 

 

 

 

34,281

 

Adjusted EBITDA

 

$

267,311

 

 

$

192,289

 

 

 

 

 

 

$

459,600

 

Capital expenditures

 

$

103,191

 

 

$

154,538

 

 

 

 

 

 

$

257,729

 

Total assets

 

$

2,178,807

 

 

$

4,000,786

 

 

 

 

 

 

$

6,179,593

 

 

Net Income per Unit
Net Income per Unit

19.

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 identify the IDRs as participating securities and use the two-class method when calculating 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 is as follows (in thousands, except units and per unit amounts):

 

 

 

July 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Three Months Ended September 30, 2015

 

 

 

Predecessor

 

 

Successor

 

Net income (loss) and comprehensive income (loss)

 

$

2,783

 

 

$

(23,440

)

 

$

27,400

 

Less: Net loss and comprehensive loss attributable to noncontrolling interest

 

 

 

 

 

 

 

 

(12,142

)

Less: Preacquisition income (loss) allocated to general partner

 

 

 

 

 

(21,684

)

 

 

11,998

 

Net income (loss) and comprehensive income (loss) attributable to partners

 

 

2,783

 

 

 

(1,756

)

 

 

27,544

 

Less: Incentive distribution rights

 

 

 

 

 

255

 

 

 

8,441

 

Less: Distributions on nonvested phantom unit awards

 

 

 

 

 

 

 

 

349

 

Limited partners’ interest in net income (loss)

 

$

2,783

 

 

$

(2,011

)

 

$

18,754

 

Weighted average limited partner units outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Common - basic

 

 

11,037,282

 

 

 

11,053,799

 

 

 

43,772,026

 

Common - equivalents

 

 

18,702

 

 

 

 

 

 

116

 

Common - diluted

 

 

11,055,984

 

 

 

11,053,799

 

 

 

43,772,142

 

Subordinated - basic and diluted

 

 

10,939,436

 

 

 

10,939,436

 

 

 

10,939,436

 

Net income (loss) per limited partner unit:

 

 

 

 

 

 

 

 

 

 

 

 

Common - basic and diluted

 

$

0.13

 

 

$

(0.09

)

 

$

0.30

 

Subordinated - basic and diluted

 

$

0.13

 

 

$

(0.09

)

 

$

0.52

 

 

 

 

January 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Nine Months Ended September 30, 2015

 

 

 

Predecessor

 

 

Successor

 

Net income (loss) and comprehensive income (loss)

 

$

22,510

 

 

$

(23,440

)

 

$

171,855

 

Less: Net income and comprehensive income attributable to noncontrolling interest

 

 

 

 

 

 

 

 

49,788

 

Less: Preacquisition income (loss) allocated to general partner

 

 

 

 

 

(21,684

)

 

 

64,789

 

Net income (loss) and comprehensive income (loss) attributable to partners

 

 

22,510

 

 

 

(1,756

)

 

 

57,278

 

Less: Incentive distribution rights

 

 

64

 

 

 

255

 

 

 

13,252

 

Less: Distributions on nonvested phantom unit awards

 

 

 

 

 

 

 

 

971

 

Limited partners’ interest in net income (loss)

 

$

22,446

 

 

$

(2,011

)

 

$

43,055

 

Weighted average limited partner units outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Common - basic

 

 

11,023,617

 

 

 

11,053,799

 

 

 

30,994,016

 

Common - equivalents

 

 

25,128

 

 

 

 

 

 

116

 

Common - diluted

 

 

11,048,745

 

 

 

11,053,799

 

 

 

30,994,132

 

Subordinated - basic and diluted

 

 

10,939,436

 

 

 

10,939,436

 

 

 

10,939,436

 

Net income (loss) per limited partner unit:

 

 

 

 

 

 

 

 

 

 

 

 

Common - basic and diluted

 

$

1.02

 

 

$

(0.09

)

 

$

0.96

 

Subordinated - basic and diluted

 

$

1.02

 

 

$

(0.09

)

 

$

1.21

 

 

Related-Party Transactions
Related-Party Transactions

20.

Related-Party Transactions

 

Through our ownership interest in Sunoco LLC, we are party to the following fee-based commercial agreements with various subsidiaries of ETP:Sunoco, Inc. Distribution Contract – a 10-year agreement under which Sunoco LLC is 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 LLC (“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 – Sunoco LLC is party to various agreements with subsidiaries of Sunoco Logistics Partners L.P. for pipeline, terminalling and storage services. Sunoco LLC also has 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.

We are party to the Susser Distribution Contract, a 10-year agreement under which we are the exclusive distributor of motor fuel at cost (including tax and transportation costs), plus a fixed profit margin of three cents per gallon to Susser’s existing Stripes convenience stores and independently operated consignment locations.

Summary of Transactions

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

 

 

 

July 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Three Months Ended September 30, 2015

 

 

January 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Nine Months Ended September 30, 2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Motor fuel sales to affiliates (1)

 

$

571,755

 

 

$

271,726

 

 

$

500,362

 

 

$

2,200,394

 

 

$

271,726

 

 

$

1,391,145

 

Bulk fuel purchases from ETP

 

 

 

 

 

359,890

 

 

 

549,027

 

 

 

 

 

 

359,890

 

 

 

1,965,259

 

Allocated cost of employees

 

 

3,040

 

 

 

 

 

 

 

 

 

4,768

 

 

 

 

 

 

 

 

 

(1)

During the predecessor period, the majority of these sales were pursuant to the Susser Distribution Contract discussed above. During the successor period, the majority were pursuant to the Sunoco, Inc. Distribution Contract 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 $4.9 million and $25.2 million at December 31, 2014 and September 30, 2015, respectively, which are primarily related to motor fuel purchases from us.

 

Net accounts payable to ETP was $57.0 million and $35.4 million as of December 31, 2014 and September 30, 2015, respectively, which are related to operational expenses and fuel pipeline purchases.

 

Net advances from affiliates was $396.4 million and $242.6 million as of December 31, 2014 and September 30, 2015, respectively, which are primarily related to the treasury services agreement between Sunoco LLC and Sunoco, Inc. which is in place for purposes of cash management.

Subsequent Events
Subsequent Events

21.

Subsequent Events

We have evaluated subsequent events through the date the financial statements were issued, and any material subsequent events that occurred through this date have been properly recognized or disclosed in our consolidated financial statements.

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, Sunoco LLC 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/from 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 from 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. Beginning in 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 18).

As of September 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.

FASB ASU No. 2015-14. In August 2015, the FASB issued ASU No. 2015-14, "Revenue from Contracts with Customers (Topic 606) – Deferral of the Effective Date," which amends the effective date of ASU No. 2014-09. The updates clarify the principles for recognizing revenue based on the core principle that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. ASU 2015-14 amends the effective date to financial statements issued with fiscal years beginning after December 15, 2017, including interim periods within that reporting period, with earlier adoption not permitted. ASU 2015-14 can be adopted either retrospectively to each prior reporting period presented or as a cumulative-effect adjustment as of the date of adoption. We are continuing to evaluate the impact, if any, that adopting this new accounting standard will have on our revenue recognition policies.

FASB ASU No. 2015-15. In August 2015, the FASB issued ASU No. 2015-15 "Interest – Imputation of Interest (Subtopic 835-30) – Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements (Amendments to SEC Paragraphs Pursuant to Staff Announcement at June 18, 2015 EITF Meeting)." As the guidance in Update 2015-03 (discussed above) does not address presentation or subsequent measurement of debt issuance costs related to line-of-credit arrangements, Update 2015-15 clarifies that such debt issuance costs may be deferred and presented as an asset and subsequently amortized ratably over the term of the line-of-credit arrangement, regardless of whether there are any outstanding borrowings on the line-of-credit arrangement. The amendments in this Update are effective for financial statements issued with fiscal years beginning after December 15, 2015, including interim periods within that reporting period. 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. 2015-16. In August 2015, the FASB issued ASU No. 2015-16 "Business Combinations (Topic 805) – Simplifying the Accounting for Measurement-Period Adjustments." This update requires that an acquirer recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined. Additionally, this update requires that the acquirer record, in the same period’s financial statements, the effect on earnings of changes in depreciation, amortization, or other income effects, if any, as a result of the change to the provisional amounts, calculated as if the accounting had been completed at the acquisition date. Finally, this update requires an entity to present separately on the face of the income statement or disclose in the notes the portion of the amount recorded in current-period earnings by line item that would have been recorded in previous reporting periods if the adjustment to the provisional amounts had been recognized as of the acquisition date. The amendments in this Update are effective for financial statements issued with fiscal years beginning after December 15, 2015, including interim periods within that reporting period. We do not anticipate that the adoption of this ASU will have a material impact on the presentation of our financial statements.

Merger and Acquisitions (Tables)

The following table summarizes the final "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

 

 

274,510

 

Goodwill

 

 

574,876

 

Intangible assets

 

 

70,473

 

Other noncurrent assets

 

 

811

 

Current liabilities

 

 

(150,657

)

Other noncurrent liabilities

 

 

(245,663

)

Net assets

 

$

695,784

 

 

The following table summarizes the preliminary recording of the assets and liabilities at their respective carrying values as of the date presented, including 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

 

$

67,012

 

Property and equipment

 

 

127,833

 

Goodwill

 

 

105,698

 

Intangible assets

 

 

74,706

 

Other noncurrent assets

 

 

732

 

Current liabilities

 

 

(20,127

)

Other noncurrent liabilities

 

 

(70,465

)

Total consideration

 

 

285,389

 

Cash acquired

 

 

(30,597

)

Contingent consideration

 

 

(18,300

)

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 as of the date presented, (in thousands):

 

 

 

August 31, 2014

 

Current assets

 

$

1,140,109

 

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

 

 

1,060,231

 

Net deemed contribution

 

 

(285,231

)

Cash acquired

 

 

(44

)

Total cash consideration, net of cash acquired

 

$

774,956

 

 

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

 

 

 

August 31, 2014

 

Current assets

 

$

153,443

 

Property and equipment

 

 

983,900

 

Goodwill

 

 

976,631

 

Intangible assets

 

 

541,054

 

Other noncurrent assets

 

 

38,216

 

Current liabilities

 

 

(246,009

)

Other noncurrent liabilities

 

 

(842,310

)

Net assets

 

 

1,604,926

 

Net deemed contribution

 

 

(574,269

)

Cash acquired

 

 

(63,801

)

Total cash consideration, net of cash acquired

 

$

966,855

 

 

Accounts Receivable (Tables)
Schedule of Accounts Receivable

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

 

 

 

December 31,

2014

 

 

September 30,

2015

 

Accounts receivable, trade

 

$

193,199

 

 

$

223,156

 

Credit card receivables

 

 

37,277

 

 

 

50,282

 

Vendor receivables for rebates, branding, and other

 

 

16,536

 

 

 

16,380

 

Other receivables

 

 

14,033

 

 

 

32,068

 

Allowance for doubtful accounts

 

 

(3,980

)

 

 

(4,046

)

Accounts receivable, net

 

$

257,065

 

 

$

317,840

 

 

Inventories (Tables)
Schedule of Inventories

Inventories consist of the following (in thousands):

 

 

 

December 31,

2014

 

 

September 30,

2015

 

Fuel-retail

 

$

31,934

 

 

$

33,249

 

Fuel-other wholesale

 

 

302,675

 

 

 

215,666

 

Fuel-consignment

 

 

7,337

 

 

 

3,767

 

Merchandise

 

 

83,790

 

 

 

81,954

 

Equipment and maintenance spare parts

 

 

11,210

 

 

 

12,738

 

Other

 

 

3,348

 

 

 

3,239

 

Inventories, net

 

$

440,294

 

 

$

350,613

 

 

Property And Equipment (Tables)
Schedule of Property and Equipment

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

 

 

 

December 31,

2014

 

 

September 30,

2015

 

Land

 

$

667,323

 

 

$

756,030

 

Buildings and leasehold improvements

 

 

866,062

 

 

 

957,927

 

Equipment

 

 

541,397

 

 

 

708,255

 

Construction in progress

 

 

96,020

 

 

 

53,278

 

Total property and equipment

 

 

2,170,802

 

 

 

2,475,490

 

Less: accumulated depreciation

 

 

(89,676

)

 

 

(177,486

)

Property and equipment, net

 

$

2,081,126

 

 

$

2,298,004

 

 

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

 

 

September 30, 2015

 

 

 

Gross

 

 

 

 

 

 

 

 

 

 

Gross

 

 

 

 

 

 

 

 

 

 

 

Carrying

 

 

Accumulated

 

 

Net Book

 

 

Carrying

 

 

Accumulated

 

 

Net Book

 

 

 

Amount

 

 

Amortization

 

 

Value

 

 

Amount

 

 

Amortization

 

 

Value

 

Indefinite-lived

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tradenames

 

$

498,937

 

 

$

6,508

 

 

$

492,429

 

 

$

493,058

 

 

$

6,508

 

 

$

486,550

 

Franchise rights

 

 

329

 

 

 

 

 

 

329

 

 

 

 

 

 

 

 

 

 

Contractual rights

 

 

 

 

 

 

 

 

 

 

 

24,000

 

 

 

 

 

 

24,000

 

Liquor licenses

 

 

16,000

 

 

 

 

 

 

16,000

 

 

 

16,000

 

 

 

 

 

 

16,000

 

Finite-lived

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Customer relations including supply agreements

 

 

447,821

 

 

 

98,602

 

 

 

349,219

 

 

 

535,405

 

 

 

134,504

 

 

 

400,901

 

Favorable leasehold arrangements, net

 

 

25,530

 

 

 

1,158

 

 

 

24,372

 

 

 

25,794

 

 

 

1,412

 

 

 

24,382

 

Loan origination costs

 

 

7,611

 

 

 

381

 

 

 

7,230

 

 

 

28,068

 

 

 

1,691

 

 

 

26,377

 

Other intangibles

 

 

4,604

 

 

 

728

 

 

 

3,876

 

 

 

3,675

 

 

 

1,294

 

 

 

2,381

 

Intangible assets, net

 

$

1,000,832

 

 

$

107,377

 

 

$

893,455

 

 

$

1,126,000

 

 

$

145,409

 

 

$

980,591

 

 

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

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

 

 

 

December 31,

2014

 

 

September 30,

2015

 

Wage and other employee-related accrued expenses

 

$

29,002

 

 

$

22,485

 

Franchise agreement termination accrual

 

 

4,579

 

 

 

4,478

 

Accrued tax expense

 

 

142,772

 

 

 

142,690

 

Accrued insurance and environmental

 

 

14,332

 

 

 

24,632

 

Accrued interest expense

 

 

1,583

 

 

 

33,684

 

Deposits and other

 

 

98,779

 

 

 

25,808

 

Total

 

$

291,047

 

 

$

253,777

 

 

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

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

 

 

 

December 31, 2014

 

 

September 30, 2015

 

Sale leaseback financing obligation

 

$

126,643

 

 

$

123,093

 

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

 

 

56,452

 

 

 

54,793

 

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

 

 

683,378

 

 

 

875,000

 

6.375% Senior Notes Due 2023

 

 

 

 

 

800,000

 

5.500% Senior Notes Due 2020

 

 

 

 

 

600,000

 

Notes payable, bearing interest at 6% and 4% at Sunoco LP

 

 

3,552

 

 

 

3,532

 

Capital lease obligations

 

 

494

 

 

 

344

 

Note payable, bearing interest at 7% at Susser

 

 

457

 

 

 

446

 

Promissory note with ETP at Susser

 

 

235,000

 

 

 

 

Total debt

 

 

1,105,976

 

 

 

2,457,208

 

Less: current maturities

 

 

13,772

 

 

 

13,762

 

Long-term debt, net of current maturities

 

$

1,092,204

 

 

$

2,443,446

 

 

Commitments And Contingencies (Tables)
Schedule of Rent Expense

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

 

 

 

July 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Three Months Ended September 30, 2015

 

 

January 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Nine Months Ended September 30, 2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Cash rent:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Store base rent

 

$

147

 

 

$

5,060

 

 

$

20,394

 

 

$

562

 

 

$

5,060

 

 

$

60,843

 

Equipment and other rent (1)

 

 

47

 

 

 

95

 

 

 

3,017

 

 

 

155

 

 

 

95

 

 

 

9,238

 

Total cash rent

 

 

194

 

 

 

5,155

 

 

 

23,411

 

 

 

717

 

 

 

5,155

 

 

 

70,081

 

Non-cash rent:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line rent

 

 

2

 

 

 

78

 

 

 

175

 

 

 

12

 

 

 

78

 

 

 

16

 

Amortization of deferred gain

 

 

 

 

 

(185

)

 

 

 

 

 

 

 

 

(185

)

 

 

 

Net rent expense

 

$

196

 

 

$

5,048

 

 

$

23,586

 

 

$

729

 

 

$

5,048

 

 

$

70,097

 

 

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

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

 

 

July 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Three Months Ended September 30, 2015

 

 

January 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Nine Months Ended September 30, 2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Interest expense (1)

 

$

1,420

 

 

$

1,783

 

 

$

27,918

 

 

$

4,516

 

 

$

1,783

 

 

$

57,501

 

Amortization of loan costs

 

 

87

 

 

 

1,606

 

 

 

1,089

 

 

 

313

 

 

 

1,606

 

 

 

2,291

 

Interest income

 

 

(16

)

 

 

(18

)

 

 

(490

)

 

 

(62

)

 

 

(18

)

 

 

(2,100

)

Interest expense, net

 

$

1,491

 

 

$

3,371

 

 

$

28,517

 

 

$

4,767

 

 

$

3,371

 

 

$

57,692

 

 

(1)

Interest expense related to the VIEs is approximately $0.8 million, $2.3 million, and $7.0 million for the one month ended September 2014 and the three and nine months ended September 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 nine months ended September 30, 2014 and 2015 is as follows (in thousands, except for tax rate percentages):

 

 

 

July 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Three Months Ended September 30, 2015

 

 

 

Predecessor

 

 

Successor

 

Tax at statutory federal rate

 

$

1,006

 

 

 

35.0

%

 

$

(7,861

)

 

 

35.0

%

 

$

19,730

 

 

 

35.0

%

Partnership earnings not subject to tax

 

 

(993

)

 

 

(34.6

)%

 

 

9,291

 

 

 

(41.4

)%

 

 

(6,820

)

 

 

(12.1

)%

Other

 

 

 

 

 

0.0

%

 

 

(452

)

 

 

2.0

%

 

 

2,101

 

 

 

3.7

%

State and local tax, net of federal benefit

 

 

78

 

 

 

2.7

%

 

 

2

 

 

 

0.0

%

 

 

13,961

 

 

 

24.8

%

Net income tax expense

 

$

91

 

 

 

3.1

%

 

$

980

 

 

 

(4.4

)%

 

$

28,972

 

 

 

51.4

%

 

 

 

 

January 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Nine Months Ended September 30, 2015

 

 

 

Predecessor

 

 

Successor

 

Tax at statutory federal rate

 

$

7,956

 

 

 

35.0

%

 

$

(7,861

)

 

 

35.0

%

 

$

75,429

 

 

 

35.0

%

Partnership earnings not subject to tax

 

 

(7,978

)

 

 

(35.1

)%

 

 

9,291

 

 

 

(41.4

)%

 

 

(47,422

)

 

 

(22.0

)%

Other

 

 

 

 

 

0.0

%

 

 

(452

)

 

 

2.0

%

 

 

1,465

 

 

 

0.7

%

State and local tax, net of federal benefit

 

 

240

 

 

 

1.1

%

 

 

2

 

 

 

0.0

%

 

 

14,185

 

 

 

6.6

%

Net income tax expense

 

$

218

 

 

 

1.0

%

 

$

980

 

 

 

(4.4

)%

 

$

43,657

 

 

 

20.3

%

 

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

 

 

 

July 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Three Months Ended September 30, 2015

 

 

January 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Nine Months Ended September 30, 2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Distributions (a)

 

$

 

 

$

9,447

 

 

$

39,039

 

 

$

11,297

 

 

$

9,447

 

 

$

76,172

 

Distributions in excess of income

 

 

1,398

 

 

 

(10,457

)

 

 

(24,035

)

 

 

(29

)

 

 

(10,457

)

 

 

(44,349

)

Limited partners' interest in net income

 

$

1,398

 

 

$

(1,010

)

 

$

15,004

 

 

$

11,268

 

 

$

(1,010

)

 

$

31,823

 

 

Attributable to Subordinated Units

 

 

 

July 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Three Months Ended September 30, 2015

 

 

January 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Nine Months Ended September 30, 2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Distributions (a)

 

$

 

 

$

9,349

 

 

$

8,154

 

 

$

11,207

 

 

$

9,349

 

 

$

22,796

 

Distributions in excess of income

 

 

1,385

 

 

 

(10,350

)

 

 

(4,404

)

 

 

(29

)

 

 

(10,350

)

 

 

(11,564

)

Limited partners' interest in net income

 

$

1,385

 

 

$

(1,001

)

 

$

3,750

 

 

$

11,178

 

 

$

(1,001

)

 

$

11,232

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

 

 

$

0.5457

 

 

$

0.7454

 

 

$

1.0218

 

 

$

0.5457

 

 

$

2.0838

 

For the periods presented prior to July 31, 2015, our subordinate units were held by Susser.  Beginning on July 31, 2015, in connection with the closing of the Susser Acquisition, the outstanding units held by Susser were converted into Class A units and 10,939,436 new subordinate units were issued to ETP.

 

 

 

 

 

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 declared during 2015.

 

Payment Date

 

Per Unit Distribution

 

 

Total Cash Distribution

 

 

Distribution to IDR

Holders

 

 

 

 

 

 

 

( in thousands)

 

November 27, 2015

 

$

0.7454

 

 

$

47,194

 

 

$

8,441

 

August 28, 2015

 

$

0.6934

 

 

$

28,661

 

 

$

3,362

 

May 29, 2015

 

$

0.6450

 

 

$

23,113

 

 

$

1,449

 

February 27, 2015

 

$

0.6000

 

 

$

21,023

 

 

$

891

 

 

Unit-Based Compensation (Tables)

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

 

 

 

July 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Three Months Ended September 30, 2015

 

 

January 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Nine Months Ended September 30, 2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Phantom common units (1)

 

$

372

 

 

$

1,893

 

 

$

1,781

 

 

$

604

 

 

$

1,893

 

 

$

3,416

 

Allocated expense from Parent (2)

 

 

2,836

 

 

 

610

 

 

 

113

 

 

 

4,088

 

 

 

610

 

 

 

113

 

Total equity-based compensation expense

 

$

3,208

 

 

$

2,503

 

 

$

1,894

 

 

$

4,692

 

 

$

2,503

 

 

$

3,529

 

 

(1)

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

(2)

Reflects expenses allocated to us by Susser prior to the ETP Merger and expenses allocated to us by ETP
subsequent to the closing of the ETP Merger.

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

 

 

287,749

 

 

 

49.68

 

Forfeited

 

 

(60,846

)

 

 

39.23

 

Nonvested at September 30, 2015 (Successor)

 

 

468,138

 

 

 

48.25

 

 

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

The following tables present financial information by segment for the one month ended September 30, 2014 and each of the three and nine months ended September 30, 2015:

 

Segment Financial Data for the One Month Ended September 30, 2014

(in thousands)

 

 

 

Wholesale

Segment

 

 

Retail

Segment

 

 

Intercompany

Eliminations

 

 

Totals

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail motor fuel sales

 

$

 

 

$

350,689

 

 

 

 

 

 

$

350,689

 

Wholesale motor fuel sales to third parties

 

 

1,021,267

 

 

 

 

 

 

 

 

 

 

1,021,267

 

Wholesale motor fuel sales to affiliates

 

 

271,726

 

 

 

 

 

 

 

 

 

 

271,726

 

Merchandise sales

 

 

 

 

 

115,070

 

 

 

 

 

 

 

115,070

 

Rental income

 

 

2,286

 

 

 

245

 

 

 

 

 

 

 

2,531

 

Other income

 

 

3,908

 

 

 

5,392

 

 

 

 

 

 

 

9,300

 

Intersegment sales

 

 

5,994

 

 

 

 

 

 

(5,994

)

 

 

 

Total revenue

 

 

1,305,181

 

 

 

471,396

 

 

 

(5,994

)

 

 

1,770,583

 

Gross profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail motor fuel

 

 

 

 

 

24,151

 

 

 

 

 

 

 

24,151

 

Wholesale motor fuel

 

 

(7,432

)

 

 

 

 

 

 

 

 

 

(7,432

)

Merchandise

 

 

 

 

 

36,979

 

 

 

 

 

 

 

36,979

 

Rental and other

 

 

5,769

 

 

 

5,636

 

 

 

 

 

 

 

11,405

 

Total gross profit

 

 

(1,663

)

 

 

66,766

 

 

 

 

 

 

 

65,103

 

Total operating expenses

 

 

24,699

 

 

 

59,493

 

 

 

 

 

 

 

84,192

 

Income from operations

 

 

(26,362

)

 

 

7,273

 

 

 

 

 

 

 

(19,089

)

Interest expense, net

 

 

(974

)

 

 

(2,397

)

 

 

 

 

 

 

(3,371

)

Income before income taxes

 

 

(27,336

)

 

 

4,876

 

 

 

 

 

 

 

(22,460

)

Income tax expense

 

 

(971

)

 

 

(9

)

 

 

 

 

 

 

(980

)

Net income and comprehensive income

 

$

(28,307

)

 

$

4,867

 

 

 

 

 

 

$

(23,440

)

Depreciation, amortization and accretion

 

 

5,258

 

 

 

8,051

 

 

 

 

 

 

 

13,309

 

Interest expense, net

 

 

974

 

 

 

2,397

 

 

 

 

 

 

 

3,371

 

Income tax expense

 

 

971

 

 

 

9

 

 

 

 

 

 

 

980

 

EBITDA

 

 

(21,104

)

 

 

15,324

 

 

 

 

 

 

 

(5,780

)

Non-cash compensation expense

 

 

422

 

 

 

2,081

 

 

 

 

 

 

 

2,503

 

Loss (gain) on disposal of assets

 

 

(89

)

 

 

55

 

 

 

 

 

 

 

(34

)

Unrealized loss on commodity derivatives

 

 

358

 

 

 

 

 

 

 

 

 

 

358

 

Inventory fair value adjustments

 

 

47,535

 

 

 

893

 

 

 

 

 

 

 

48,428

 

Adjusted EBITDA

 

$

27,122

 

 

$

18,353

 

 

 

 

 

 

$

45,475

 

Capital expenditures

 

$

16,093

 

 

$

4,030

 

 

 

 

 

 

$

20,123

 

Total assets

 

$

2,393,498

 

 

$

3,449,629

 

 

 

 

 

 

$

5,843,127

 

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

(in thousands)

 

 

 

Wholesale

Segment

 

 

Retail

Segment

 

 

Intercompany

Eliminations

 

 

Totals

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail motor fuel sales

 

$

 

 

$

854,140

 

 

 

 

 

 

$

854,140

 

Wholesale motor fuel sales to third parties

 

 

2,664,186

 

 

 

 

 

 

 

 

 

 

2,664,186

 

Wholesale motor fuel sales to affiliates

 

 

500,362

 

 

 

 

 

 

 

 

 

 

500,362

 

Merchandise sales

 

 

 

 

 

429,891

 

 

 

 

 

 

 

429,891

 

Rental income

 

 

11,332

 

 

 

7,079

 

 

 

 

 

 

 

18,411

 

Other income

 

 

12,054

 

 

 

8,273

 

 

 

 

 

 

 

20,327

 

Intersegment sales

 

 

101,960

 

 

 

 

 

 

(101,960

)

 

 

 

Total revenue

 

 

3,289,894

 

 

 

1,299,383

 

 

 

(101,960

)

 

 

4,487,317

 

Gross profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail motor fuel

 

 

 

 

 

113,508

 

 

 

 

 

 

 

113,508

 

Wholesale motor fuel

 

 

87,606

 

 

 

 

 

 

 

 

 

 

87,606

 

Merchandise

 

 

 

 

 

142,527

 

 

 

 

 

 

 

142,527

 

Rental and other

 

 

27,787

 

 

 

9,719

 

 

 

 

 

 

 

37,506

 

Total gross profit

 

 

115,393

 

 

 

265,754

 

 

 

 

 

 

 

381,147

 

Total operating expenses

 

 

90,169

 

 

 

206,089

 

 

 

 

 

 

 

296,258

 

Income from operations

 

 

25,224

 

 

 

59,665

 

 

 

 

 

 

 

84,889

 

Interest expense, net

 

 

(12,338

)

 

 

(16,179

)

 

 

 

 

 

 

(28,517

)

Income before income taxes

 

 

12,886

 

 

 

43,486

 

 

 

 

 

 

 

56,372

 

Income tax expense

 

 

(39

)

 

 

(28,933

)

 

 

 

 

 

 

(28,972

)

Net income and comprehensive income

 

$

12,847

 

 

$

14,553

 

 

 

 

 

 

$

27,400

 

Depreciation, amortization and accretion

 

 

13,571

 

 

 

32,030

 

 

 

 

 

 

 

45,601

 

Interest expense, net

 

 

12,338

 

 

 

16,179

 

 

 

 

 

 

 

28,517

 

Income tax expense

 

 

39

 

 

 

28,933

 

 

 

 

 

 

 

28,972

 

EBITDA

 

 

38,795

 

 

 

91,695

 

 

 

 

 

 

 

130,490

 

Non-cash compensation expense

 

 

1,398

 

 

 

496

 

 

 

 

 

 

 

1,894

 

Loss (gain) on disposal of assets

 

 

920

 

 

 

(224

)

 

 

 

 

 

 

696

 

Unrealized loss on commodity derivatives

 

 

735

 

 

 

 

 

 

 

 

 

 

735

 

Inventory fair value adjustments

 

 

87,307

 

 

 

7,240

 

 

 

 

 

 

 

94,547

 

Adjusted EBITDA

 

$

129,155

 

 

$

99,207

 

 

 

 

 

 

$

228,362

 

Capital expenditures

 

$

7,127

 

 

$

87,379

 

 

 

 

 

 

$

94,506

 

Total assets

 

$

2,178,807

 

 

$

4,000,786

 

 

 

 

 

 

$

6,179,593

 

Segment Financial Data for the Nine Months Ended September 30, 2015

(in thousands)

 

 

 

Wholesale

Segment

 

 

Retail

Segment

 

 

Intercompany

Eliminations

 

 

Totals

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail motor fuel sales

 

$

 

 

$

2,538,495

 

 

 

 

 

 

$

2,538,495

 

Wholesale motor fuel sales to third parties

 

 

8,021,741

 

 

 

 

 

 

 

 

 

 

8,021,741

 

Wholesale motor fuel sales to affiliates

 

 

1,391,145

 

 

 

 

 

 

 

 

 

 

1,391,145

 

Merchandise sales

 

 

 

 

 

1,195,306

 

 

 

 

 

 

 

1,195,306

 

Rental income

 

 

34,328

 

 

 

19,874

 

 

 

 

 

 

 

54,202

 

Other income

 

 

35,438

 

 

 

24,396

 

 

 

 

 

 

 

59,834

 

Intersegment sales

 

 

310,229

 

 

 

 

 

 

(310,229

)

 

 

 

Total revenue

 

 

9,792,881

 

 

 

3,778,071

 

 

 

(310,229

)

 

 

13,260,723

 

Gross profit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail motor fuel

 

 

 

 

 

256,608

 

 

 

 

 

 

 

256,608

 

Wholesale motor fuel

 

 

363,973

 

 

 

 

 

 

 

 

 

 

363,973

 

Merchandise

 

 

 

 

 

394,076

 

 

 

 

 

 

 

394,076

 

Rental and other

 

 

66,021

 

 

 

44,270

 

 

 

 

 

 

 

110,291

 

Total gross profit

 

 

429,994

 

 

 

694,954

 

 

 

 

 

 

 

1,124,948

 

Total operating expenses

 

 

249,060

 

 

 

602,684

 

 

 

 

 

 

 

851,744

 

Income from operations

 

 

180,934

 

 

 

92,270

 

 

 

 

 

 

 

273,204

 

Interest expense, net

 

 

(31,859

)

 

 

(25,833

)

 

 

 

 

 

 

(57,692

)

Income before income taxes

 

 

149,075

 

 

 

66,437

 

 

 

 

 

 

 

215,512

 

Income tax expense

 

 

(898

)

 

 

(42,759

)

 

 

 

 

 

 

(43,657

)

Net income and comprehensive income

 

$

148,177

 

 

$

23,678

 

 

 

 

 

 

$

171,855

 

Depreciation, amortization and accretion

 

 

47,821

 

 

 

96,307

 

 

 

 

 

 

 

144,128

 

Interest expense, net

 

 

31,859

 

 

 

25,833

 

 

 

 

 

 

 

57,692

 

Income tax expense

 

 

898

 

 

 

42,759

 

 

 

 

 

 

 

43,657

 

EBITDA

 

 

228,755

 

 

 

188,577

 

 

 

 

 

 

 

417,332

 

Non-cash compensation expense

 

 

2,359

 

 

 

1,170

 

 

 

 

 

 

 

3,529

 

Loss on disposal of assets

 

 

1,069

 

 

 

462

 

 

 

 

 

 

 

1,531

 

Unrealized loss on commodity derivatives

 

 

2,927

 

 

 

 

 

 

 

 

 

 

2,927

 

Inventory fair value adjustments

 

 

32,201

 

 

 

2,080

 

 

 

 

 

 

 

34,281

 

Adjusted EBITDA

 

$

267,311

 

 

$

192,289

 

 

 

 

 

 

$

459,600

 

Capital expenditures

 

$

103,191

 

 

$

154,538

 

 

 

 

 

 

$

257,729

 

Total assets

 

$

2,178,807

 

 

$

4,000,786

 

 

 

 

 

 

$

6,179,593

 

 

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 is as follows (in thousands, except units and per unit amounts):

 

 

 

July 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Three Months Ended September 30, 2015

 

 

 

Predecessor

 

 

Successor

 

Net income (loss) and comprehensive income (loss)

 

$

2,783

 

 

$

(23,440

)

 

$

27,400

 

Less: Net loss and comprehensive loss attributable to noncontrolling interest

 

 

 

 

 

 

 

 

(12,142

)

Less: Preacquisition income (loss) allocated to general partner

 

 

 

 

 

(21,684

)

 

 

11,998

 

Net income (loss) and comprehensive income (loss) attributable to partners

 

 

2,783

 

 

 

(1,756

)

 

 

27,544

 

Less: Incentive distribution rights

 

 

 

 

 

255

 

 

 

8,441

 

Less: Distributions on nonvested phantom unit awards

 

 

 

 

 

 

 

 

349

 

Limited partners’ interest in net income (loss)

 

$

2,783

 

 

$

(2,011

)

 

$

18,754

 

Weighted average limited partner units outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Common - basic

 

 

11,037,282

 

 

 

11,053,799

 

 

 

43,772,026

 

Common - equivalents

 

 

18,702

 

 

 

 

 

 

116

 

Common - diluted

 

 

11,055,984

 

 

 

11,053,799

 

 

 

43,772,142

 

Subordinated - basic and diluted

 

 

10,939,436

 

 

 

10,939,436

 

 

 

10,939,436

 

Net income (loss) per limited partner unit:

 

 

 

 

 

 

 

 

 

 

 

 

Common - basic and diluted

 

$

0.13

 

 

$

(0.09

)

 

$

0.30

 

Subordinated - basic and diluted

 

$

0.13

 

 

$

(0.09

)

 

$

0.52

 

 

 

 

January 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Nine Months Ended September 30, 2015

 

 

 

Predecessor

 

 

Successor

 

Net income (loss) and comprehensive income (loss)

 

$

22,510

 

 

$

(23,440

)

 

$

171,855

 

Less: Net income and comprehensive income attributable to noncontrolling interest

 

 

 

 

 

 

 

 

49,788

 

Less: Preacquisition income (loss) allocated to general partner

 

 

 

 

 

(21,684

)

 

 

64,789

 

Net income (loss) and comprehensive income (loss) attributable to partners

 

 

22,510

 

 

 

(1,756

)

 

 

57,278

 

Less: Incentive distribution rights

 

 

64

 

 

 

255

 

 

 

13,252

 

Less: Distributions on nonvested phantom unit awards

 

 

 

 

 

 

 

 

971

 

Limited partners’ interest in net income (loss)

 

$

22,446

 

 

$

(2,011

)

 

$

43,055

 

Weighted average limited partner units outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Common - basic

 

 

11,023,617

 

 

 

11,053,799

 

 

 

30,994,016

 

Common - equivalents

 

 

25,128

 

 

 

 

 

 

116

 

Common - diluted

 

 

11,048,745

 

 

 

11,053,799

 

 

 

30,994,132

 

Subordinated - basic and diluted

 

 

10,939,436

 

 

 

10,939,436

 

 

 

10,939,436

 

Net income (loss) per limited partner unit:

 

 

 

 

 

 

 

 

 

 

 

 

Common - basic and diluted

 

$

1.02

 

 

$

(0.09

)

 

$

0.96

 

Subordinated - basic and diluted

 

$

1.02

 

 

$

(0.09

)

 

$

1.21

 

 

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

Summary of Transactions

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

 

 

 

July 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Three Months Ended September 30, 2015

 

 

January 1, 2014 through August 31, 2014

 

 

September 1, 2014 through September 30, 2014

 

 

Nine Months Ended September 30, 2015

 

 

 

Predecessor

 

 

Successor

 

 

Predecessor

 

 

Successor

 

Motor fuel sales to affiliates (1)

 

$

571,755

 

 

$

271,726

 

 

$

500,362

 

 

$

2,200,394

 

 

$

271,726

 

 

$

1,391,145

 

Bulk fuel purchases from ETP

 

 

 

 

 

359,890

 

 

 

549,027

 

 

 

 

 

 

359,890

 

 

 

1,965,259

 

Allocated cost of employees

 

 

3,040

 

 

 

 

 

 

 

 

 

4,768

 

 

 

 

 

 

 

 

Organization and Principles of Consolidation (Details)
0 Months Ended 1 Months Ended 9 Months Ended 12 Months Ended 0 Months Ended 0 Months Ended
Sep. 25, 2012
Jul. 31, 2015
Sep. 30, 2015
Segment
Dec. 31, 2014
Segment
Apr. 1, 2015
Sunoco LLC [Member]
Jun. 1, 2014
Sunoco LLC [Member]
Sep. 30, 2015
Sunoco LLC [Member]
State
Aug. 29, 2014
Parent Company [Member]
Sep. 30, 2015
Parent Company [Member]
Organization Consolidation And Presentation Of Financial Statements [Line Items]
 
 
 
 
 
 
 
 
 
Units sold in IPO
10,925,000 
 
 
 
 
 
 
 
 
Percentage of membership interest acquired
 
100.00% 
 
 
31.58% 
31.58% 
 
100.00% 
 
Stock Issued During Period, Shares, New Issues
 
 
 
 
 
 
 
11,000,000 
 
Ownership Percentage
 
 
 
 
50.10% 
 
 
50.10% 
50.80% 
Percentage of membership interest acquired
 
 
 
 
100.00% 
 
 
 
 
Noncontrolling interest, ownership percentage
 
 
 
 
68.42% 
 
 
 
 
Number of operating segments
 
 
 
 
 
 
 
Number of states in which entity operates
 
 
 
 
 
 
26 
 
 
Merger and Acquisitions (Details) (USD $)
1 Months Ended 3 Months Ended 9 Months Ended 9 Months Ended 9 Months Ended 9 Months Ended 0 Months Ended 9 Months Ended 0 Months Ended 1 Months Ended 3 Months Ended 0 Months Ended 1 Months Ended 0 Months Ended
Jul. 31, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2015
Dec. 31, 2014
Sep. 30, 2015
Common Units [Member]
Sep. 30, 2015
Subordinated Units [Member]
Dec. 31, 2014
Subordinated Units [Member]
Sep. 30, 2015
Class A Units [Member]
Common Units [Member]
Sep. 30, 2015
Class A Units [Member]
Subordinated Units [Member]
Apr. 1, 2015
Senior Notes [Member]
6.375% Senior Notes Due 2023 [Member]
Sep. 30, 2015
ETP Merger [Member]
Aug. 31, 2014
ETP Merger [Member]
Oct. 1, 2014
MACS [Member]
site
Aug. 31, 2014
MACS [Member]
Oct. 1, 2014
MACS [Member]
Partnership Interest [Member]
Dec. 16, 2014
Aloha Petroleum, Ltd [Member]
site
Sep. 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. 1, 2015
Sunoco LLC [Member]
Aug. 31, 2014
Sunoco LLC [Member]
Jun. 1, 2014
Sunoco LLC [Member]
Sep. 30, 2014
Sunoco LLC [Member]
Mar. 31, 2015
Sunoco LLC [Member]
Apr. 1, 2015
Sunoco LLC [Member]
Senior Notes [Member]
6.375% Senior Notes Due 2023 [Member]
Aug. 31, 2014
Susser [Member]
Jul. 31, 2015
Susser [Member]
Sep. 30, 2014
Susser [Member]
Jul. 31, 2015
Susser [Member]
Common Units [Member]
Jul. 31, 2015
Susser [Member]
Subordinated Units [Member]
Jul. 31, 2015
Susser [Member]
Class B Units [Member]
Jul. 31, 2015
Susser [Member]
Class B Units [Member]
Subordinated Units [Member]
Jul. 31, 2015
Susser [Member]
Class A Units [Member]
Common Units [Member]
Aug. 10, 2015
Aziz Convenience Stores, L.L.C [Member]
store
Business Acquisition [Line Items]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Goodwill adjustments
 
 
 
 
 
 
 
 
 
 
 
$ (15,100,000)
 
 
 
 
 
$ (49,100,000)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
 
 
 
 
 
 
171,434,000 
 
96,749,000 
 
67,012,000 
 
 
 
 
1,140,109,000 
 
 
 
 
153,443,000 
 
 
 
 
 
 
 
 
Property and equipment
 
 
 
 
 
 
 
 
 
 
 
 
274,510,000 
 
463,772,000 
 
127,833,000 
 
 
 
 
384,100,000 
 
 
 
 
983,900,000 
 
 
 
 
 
 
 
 
Goodwill
 
 
1,799,044,000 
1,799,044,000 
1,854,436,000 
 
 
 
 
 
 
 
574,876,000 
 
118,610,000 
 
105,698,000 
 
 
 
 
 
 
 
 
976,631,000 
 
 
 
 
 
 
 
 
Intangible assets
 
 
 
 
 
 
 
 
 
 
 
 
70,473,000 
 
90,676,000 
 
74,706,000 
 
 
 
 
182,477,000 
 
 
 
 
541,054,000 
 
 
 
 
 
 
 
 
Other noncurrent assets
 
 
 
 
 
 
 
 
 
 
 
 
811,000 
 
48,913,000 
 
732,000 
 
 
 
 
2,238,000 
 
 
 
 
38,216,000 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
 
 
 
(150,657,000)
 
(45,151,000)
 
(20,127,000)
 
 
 
 
(641,400,000)
 
 
 
 
(246,009,000)
 
 
 
 
 
 
 
 
Other noncurrent liabilities
 
 
 
 
 
 
 
 
 
 
 
 
(245,663,000)
 
(186,661,000)
 
(70,465,000)
 
 
 
 
(7,293,000)
 
 
 
 
(842,310,000)
 
 
 
 
 
 
 
 
Net assets
 
 
 
 
 
 
 
 
 
 
 
 
695,784,000 
 
586,908,000 
 
285,389,000 
 
 
 
 
1,060,231,000 
 
 
 
 
1,604,926,000 
 
 
 
 
 
 
 
 
Net deemed contribution
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(21,095,000)
 
 
 
 
 
 
(285,231,000)
 
 
 
 
(574,269,000)
 
 
 
 
 
 
 
 
Cash acquired
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(60,798,000)
 
(30,597,000)
 
 
 
 
(44,000)
 
 
 
 
(63,801,000)
 
 
 
 
 
 
 
 
Contingent consideration
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(18,300,000)
 
 
(18,300,000)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total cash consideration, net of cash acquired
 
 
 
 
 
 
 
 
 
 
 
 
 
 
505,015,000 
 
236,492,000 
 
 
 
 
774,956,000 
 
 
 
 
966,855,000 
 
 
 
 
 
 
 
 
Percentage of membership interest acquired
 
 
 
 
 
 
 
 
 
 
 
 
 
100.00% 
 
 
100.00% 
 
 
 
100.00% 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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 
 
 
 
 
 
 
 
 
 
 
 
 
 
41,600,000 
Limited Partners' Capital Account, Units Issued
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
3,983,540 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
21,978,980 
 
 
 
Payments to Acquire Businesses, Gross
 
 
 
 
 
 
 
 
 
 
 
 
 
566,000,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
966,900,000 
 
 
 
 
 
 
 
Number of Stores
 
 
 
 
 
 
 
 
 
 
 
 
 
100 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
27 
Dealer-Operated And Consignment Sites
 
 
 
 
 
 
 
 
 
 
 
 
 
200 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of Fuel Storage Terminals
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number of Fuel Branded Stations
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
100 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Business Combination, Separately Recognized Transactions, Additional Disclosures, Acquisition Costs
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2,800,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contingent Consideration
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
18,300,000 
 
 
18,300,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Escrow Deposit
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
14,100,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Percentage of membership interest acquired
100.00% 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
31.58% 
 
31.58% 
 
 
 
 
 
 
 
 
 
 
 
 
Partners' Capital Account, Acquisitions
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
40,800,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt Instrument, Interest Rate, Stated Percentage
 
 
 
 
 
 
 
 
 
 
6.375% 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
6.375% 
 
 
 
 
 
 
 
 
 
Ownership Percentage
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
50.10% 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenues
 
1,770,583,000 
4,487,317,000 
13,260,723,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1,100,000,000 
2,400,000,000 
 
 
 
 
 
 
 
 
 
 
Net income
 
(1,756,000)
27,544,000 
57,278,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
28,800,000 
24,500,000 
 
 
 
 
 
 
 
 
 
 
Noncontrolling interest, ownership percentage
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
68.42% 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Partners' capital account, converted units
 
 
 
 
 
79,308 
10,939,436 
 
79,308 
10,939,436 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
79,308 
10,939,436 
 
 
 
 
Partners' capital account, units issued upon acquisition
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
10,939,436 
79,308 
 
Limited Partners' Capital Account, Units Issued
 
 
 
 
 
 
10,939,436 
10,939,436 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
79,308 
10,939,436 
 
 
 
 
Revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
2,600,000,000 
169,300,000 
 
 
 
 
 
 
Net income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
18,100,000 
1,000,000 
 
 
 
 
 
 
Acquisition increased goodwill
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$ 49,100,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$ 4,300,000 
Variable Interest Entities (Details) (USD $)
In Millions, unless otherwise specified
Sep. 30, 2015
site
Equity Method Investments And Joint Ventures [Abstract]
 
Number of Sites from Variable Interest Entities
37 
Total Debt Assumption Rights of Variable Interest Entities
$ 54.3 
Gross Purchase Option
$ 21.2 
Number of leases from variable interest entities
33 
Accounts Receivable (Details) (USD $)
In Thousands, unless otherwise specified
Sep. 30, 2015
Dec. 31, 2014
Accounts, Notes, Loans and Financing Receivable [Line Items]
 
 
Allowance for doubtful accounts
$ (4,046)
$ (3,980)
Accounts receivable, net
317,840 
257,065 
Trade Accounts Receivable [Member]
 
 
Accounts, Notes, Loans and Financing Receivable [Line Items]
 
 
Accounts receivable, gross, current
223,156 
193,199 
Credit Card Receivable [Member]
 
 
Accounts, Notes, Loans and Financing Receivable [Line Items]
 
 
Accounts receivable, gross, current
50,282 
37,277 
Vendor receivables for rebates, branding and other [Member]
 
 
Accounts, Notes, Loans and Financing Receivable [Line Items]
 
 
Accounts receivable, gross, current
16,380 
16,536 
Other Receivables [Member]
 
 
Accounts, Notes, Loans and Financing Receivable [Line Items]
 
 
Accounts receivable, gross, current
$ 32,068 
$ 14,033 
Inventories-Additional Information (Details) (USD $)
In Thousands, unless otherwise specified
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2015
Dec. 31, 2014
Inventory Disclosure [Abstract]
 
 
 
 
Inventory Write-down/ Write-up
$ 48,428 
$ 94,547 
$ 34,281 
$ 205,300 
Inventories (Details) (USD $)
In Thousands, unless otherwise specified
Sep. 30, 2015
Dec. 31, 2014
Inventory Disclosure [Abstract]
 
 
Fuel-retail
$ 33,249 
$ 31,934 
Fuel-other wholesale
215,666 
302,675 
Fuel-consignment
3,767 
7,337 
Merchandise
81,954 
83,790 
Equipment and maintenance spare parts
12,738 
11,210 
Other
3,239 
3,348 
Inventories, net
$ 350,613 
$ 440,294 
Property And Equipment (Details) (USD $)
In Thousands, unless otherwise specified
Sep. 30, 2015
Dec. 31, 2014
Property, Plant and Equipment [Line Items]
 
 
Total property and equipment
$ 2,475,490 
$ 2,170,802 
Less: accumulated depreciation
(177,486)
(89,676)
Property and equipment, net
2,298,004 
2,081,126 
Land [Member]
 
 
Property, Plant and Equipment [Line Items]
 
 
Total property and equipment
756,030 
667,323 
Buildings and leasehold improvements [Member]
 
 
Property, Plant and Equipment [Line Items]
 
 
Total property and equipment
957,927 
866,062 
Equipment [Member]
 
 
Property, Plant and Equipment [Line Items]
 
 
Total property and equipment
708,255 
541,397 
Construction in progress [Member]
 
 
Property, Plant and Equipment [Line Items]
 
 
Total property and equipment
$ 53,278 
$ 96,020 
Assets Held for Sale (Details) (Other Noncurrent Assets [Member], USD $)
In Millions, unless otherwise specified
Sep. 30, 2015
Dec. 31, 2014
Other Noncurrent Assets [Member]
 
 
Long Lived Assets Held For Sale [Line Items]
 
 
Assets held for sale
$ 1.9 
$ 1.1 
Goodwill and Other Intangible Assets (Intangible Assets) (Details) (USD $)
9 Months Ended 12 Months Ended 9 Months Ended 9 Months Ended 9 Months Ended 9 Months Ended
Sep. 30, 2015
Dec. 31, 2014
Sep. 30, 2015
Trade Names [Member]
Dec. 31, 2014
Trade Names [Member]
Dec. 31, 2014
Franchise Rights [Member]
Sep. 30, 2015
Contractual Rights [Member]
Sep. 30, 2015
Liquor Licenses [Member]
Dec. 31, 2014
Liquor Licenses [Member]
Sep. 30, 2015
Customer Relations And Supply Agreements [Member]
Dec. 31, 2014
Customer Relations And Supply Agreements [Member]
Sep. 30, 2015
Favorable leasehold arrangements, net [Member]
Dec. 31, 2014
Favorable leasehold arrangements, net [Member]
Sep. 30, 2015
Loan origination costs
Dec. 31, 2014
Loan origination costs
Sep. 30, 2015
Other [Member]
Dec. 31, 2014
Other [Member]
Sep. 30, 2015
Minimum [Member]
Customer Relations And Supply Agreements [Member]
Sep. 30, 2015
Maximum [Member]
Customer Relations And Supply Agreements [Member]
Sep. 30, 2015
Aloha Petroleum, Ltd [Member]
Dec. 16, 2014
Aloha Petroleum, Ltd [Member]
Sep. 30, 2015
ETP Merger Valuation [Member]
Finite and Indefinite-Lived Intangible Asset by Major Class [Line Items]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Goodwill
$ 1,799,044,000 
$ 1,854,436,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$ 105,698,000 
 
Impairment in goodwill
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Goodwill, acquired during period
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
49,100,000 
 
15,100,000 
Useful life
 
 
30 years 
 
 
 
 
 
 
 
15 years 
 
 
 
 
 
5 years 
20 years 
 
 
 
Other Indefinite-lived Intangible Assets, Gross Carrying Amount
 
 
493,058,000 
498,937,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Indefinite-lived Intangible Assets, Accumulated Amortization
 
 
6,508,000 
6,508,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other Indefinite-lived Intangible Assets
 
 
486,550,000 
492,429,000 
329,000 
24,000,000 
16,000,000 
16,000,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
Finite-lived intangible assets, Gross carrying amount
1,126,000,000 
1,000,832,000 
 
 
 
 
 
 
535,405,000 
447,821,000 
25,794,000 
25,530,000 
28,068,000 
7,611,000 
3,675,000 
4,604,000 
 
 
 
 
 
Finite-lived intangible assets, Accumulated amortization
145,409,000 
107,377,000 
 
 
 
 
 
 
134,504,000 
98,602,000 
1,412,000 
1,158,000 
1,691,000 
381,000 
1,294,000 
728,000 
 
 
 
 
 
Finite-lived intangible assets, Net
 
 
 
 
 
 
 
 
400,901,000 
349,219,000 
24,382,000 
24,372,000 
26,377,000 
7,230,000 
2,381,000 
3,876,000 
 
 
 
 
 
Intangible assets, net
$ 980,591,000 
$ 893,455,000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accrued Expenses and Other Current Liabilities (Details) (USD $)
In Thousands, unless otherwise specified
Sep. 30, 2015
Dec. 31, 2014
Accrued Expenses And Other Current Liabilities [Abstract]
 
 
Wage and other employee-related accrued expenses
$ 22,485 
$ 29,002 
Franchise agreement termination accrual
4,478 
4,579 
Accrued tax expense
142,690 
142,772 
Accrued insurance and environmental
24,632 
14,332 
Accrued interest expense
33,684 
1,583 
Deposits and other
25,808 
98,779 
Total
$ 253,777 
$ 291,047 
Long-Term Debt (Details) (USD $)
Sep. 30, 2015
Dec. 31, 2014
Debt Instrument [Line Items]
 
 
Sale leaseback financing obligation
$ 123,093,000 
$ 126,643,000 
Senior term loan on Uphoff properties
54,793,000 
56,452,000 
Capital lease obligations
344,000 
494,000 
Total debt
2,457,208,000 
1,105,976,000 
Less: current maturities
13,762,000 
13,772,000 
Long-term debt, net of current maturities
2,443,446,000 
1,092,204,000 
2014 Revolver [Member]
 
 
Debt Instrument [Line Items]
 
 
Line of credit
875,000,000 
683,378,000 
6.375% Senior Notes Due 2023 [Member]
 
 
Debt Instrument [Line Items]
 
 
Senior notes
800,000,000 
 
5.500% Senior Notes Due 2020 [Member]
 
 
Debt Instrument [Line Items]
 
 
Senior notes
600,000,000 
 
Notes Payable, Bearing Interest at 6% and 4% [Member]
 
 
Debt Instrument [Line Items]
 
 
Notes payable
3,532,000 
3,552,000 
Notes Payable, Bearing Interest at 7% [Member]
 
 
Debt Instrument [Line Items]
 
 
Notes payable
446,000 
457,000 
Promissory Note with ETP [Member]
 
 
Debt Instrument [Line Items]
 
 
Line of credit
 
Notes payable
 
$ 235,000,000 
Long-Term Debt (5.500% Senior Notes Due 2020) (Details) (USD $)
9 Months Ended 0 Months Ended
Sep. 30, 2015
Jul. 20, 2015
Senior Notes [Member]
5.500% Senior Notes Due 2020 [Member]
Debt Instrument [Line Items]
 
 
Face amount
 
$ 600,000,000 
Debt Instrument, Interest Rate, Stated Percentage
 
5.50% 
Senior notes due date
 
Aug. 01, 2020 
Proceeds from issuance of Senior Notes
$ 1,400,000,000 
$ 592,500,000 
Long-Term Debt (6.375% Senior Notes Due 2023) (Details) (USD $)
9 Months Ended 0 Months Ended
Sep. 30, 2015
Apr. 1, 2015
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
$ 1,400,000,000 
$ 786,500,000 
Long-Term Debt (Revolving Credit Agreement) (Details) (USD $)
0 Months Ended
Sep. 30, 2015
Dec. 31, 2014
Sep. 25, 2014
Revolving Credit Agreement [Member]
2014 Revolver [Member]
Sep. 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]
Predecessor [Member]
2012 Revolver [Member]
Debt Instrument [Line Items]
 
 
 
 
 
 
Line of Credit Facility, Maximum Borrowing Capacity
 
 
$ 1,250,000,000 
 
$ 1,500,000,000 
$ 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
875,000,000 
683,378,000 
 
875,000,000 
 
 
Letters of Credit Outstanding, Amount
 
 
 
11,800,000 
 
 
Current borrowing capacity
 
 
 
$ 613,200,000 
 
 
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
Sep. 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 $)
9 Months Ended 9 Months Ended
Sep. 30, 2015
Dec. 31, 2014
Sep. 30, 2015
Notes Payable - 6% [Member]
Variable Interest Entity, Primary Beneficiary [Member]
Sep. 30, 2015
Collateralized by equipment and property [Member]
Sep. 30, 2015
Minimum [Member]
Notes Payable - 6% [Member]
Variable Interest Entity, Primary Beneficiary [Member]
Sep. 30, 2015
Other Notes Payables [Member]
Notes Payable - 6% [Member]
Sep. 30, 2015
Other Notes Payables [Member]
Collateralized by equipment and property [Member]
Sep. 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
$ 54,793,000 
$ 56,452,000 
 
 
 
$ 33,000,000 
$ 21,800,000 
 
Average stated interest rate
 
 
 
5.40% 
 
 
 
 
Debt instrument, maturity period
 
 
 
 
 
 
2034 
 
Capital Leased Assets, Gross
1,100,000 
1,100,000 
 
 
 
 
 
 
Capital Leases, Lessee Balance Sheet, Assets by Major Class, Accumulated Depreciation
$ 1,000,000 
$ 1,000,000 
 
 
 
 
 
 
Long-Term Debt Sale Leaseback Financing Obligation (Details) (USD $)
In Thousands, unless otherwise specified
9 Months Ended
Sep. 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
$ 123,093 
$ 126,643 
 
Long-Term Debt (Promissory Note with ETP) (Details) (Promissory Note with ETP [Member], USD $)
0 Months Ended 9 Months Ended
Aug. 29, 2014
Sep. 30, 2015
Promissory Note with ETP [Member]
 
 
Debt Instrument [Line Items]
 
 
Line of Credit Facility, Maximum Borrowing Capacity
$ 350,000,000 
 
Line of credit expiration date
Dec. 31, 2017 
 
Debt instrument, description of variable rate basis
 
Borrowings under the promissory note accrued interest at a rate equal to the three month London interbank offer rate plus 1.5%. 
Debt instrument, basis spread on variable rate
1.50% 
 
Line of credit amount outstanding
 
Cancellation of line of credit facility
$ 255,000,000 
 
Long-Term Debt (Other Debt) (Details) (USD $)
Sep. 30, 2015
Level 3 [Member]
Sep. 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]
Sep. 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]
Sep. 30, 2015
Notes Payable, Bearing Interest at 7% [Member]
Promissory Note [Member]
Dec. 31, 2014
Notes Payable, Bearing Interest at 7% [Member]
Promissory Note [Member]
Dec. 31, 2011
Notes Payable, Bearing Interest at 7% [Member]
Promissory Note [Member]
Debt Instrument [Line Items]
 
 
 
 
 
 
 
 
 
 
Face amount
 
 
 
$ 1,200,000 
 
 
$ 3,000,000 
 
 
$ 500,000 
Other Notes Payable, Noncurrent
 
1,000,000 
1,100,000 
 
2,500,000 
2,500,000 
 
500,000 
500,000 
 
Debt Instrument, Interest Rate, Stated Percentage
 
6.00% 
 
 
4.00% 
 
 
7.00% 
 
 
Debt at fair value
$ 2,400,000,000 
 
 
 
 
 
 
 
 
 
Fair Value Measurements (Details) (USD $)
Sep. 30, 2015
Dec. 31, 2014
Fair Value Disclosures [Abstract]
 
 
Marketable securities
$ 0 
$ 0 
Commitments And Contingencies (Details) (USD $)
In Thousands, unless otherwise specified
1 Months Ended 3 Months Ended 9 Months Ended 2 Months Ended 8 Months Ended 9 Months Ended
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2015
Aug. 31, 2014
Predecessor [Member]
Aug. 31, 2014
Predecessor [Member]
Sep. 30, 2015
Minimum [Member]
Sep. 30, 2015
Maximum [Member]
Operating Leased Assets [Line Items]
 
 
 
 
 
 
 
Lease term
 
 
 
 
 
5 years 
15 years 
Store base rent
$ 5,060 
$ 20,394 
$ 60,843 
$ 147 
$ 562 
 
 
Equipment and other rent (1)
95 
3,017 
9,238 
47 
155 
 
 
Total cash rent
5,155 
23,411 
70,081 
194 
717 
 
 
Straight-line rent
78 
175 
16 
12 
 
 
Amortization of deferred gain
(185)
 
 
 
 
 
 
Net rent expense
$ 5,048 
$ 23,586 
$ 70,097 
$ 196 
$ 729 
 
 
Interest Expense And Interest Income (Details) (USD $)
In Thousands, unless otherwise specified
1 Months Ended 3 Months Ended 9 Months Ended 1 Months Ended 3 Months Ended 9 Months Ended 2 Months Ended 8 Months Ended
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2015
Sep. 30, 2014
Variable Interest Entity, Primary Beneficiary [Member]
Sep. 30, 2015
Variable Interest Entity, Primary Beneficiary [Member]
Sep. 30, 2015
Variable Interest Entity, Primary Beneficiary [Member]
Aug. 31, 2014
Predecessor [Member]
Aug. 31, 2014
Predecessor [Member]
Interest Expense And Interest Income [Line Items]
 
 
 
 
 
 
 
 
Interest expense
$ 1,783 
$ 27,918 
$ 57,501 
 
 
 
$ 1,420 
$ 4,516 
Amortization of loan costs
1,606 
1,089 
2,291 
 
 
 
87 
313 
Interest income
(18)
(490)
(2,100)
 
 
 
(16)
(62)
Interest expense, net
$ 3,371 
$ 28,517 
$ 57,692 
$ 800 
$ 2,300 
$ 7,000 
$ 1,491 
$ 4,767 
Income Tax (Details) (USD $)
In Thousands, unless otherwise specified
1 Months Ended 3 Months Ended 9 Months Ended 2 Months Ended 8 Months Ended
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2015
Aug. 31, 2014
Predecessor [Member]
Aug. 31, 2014
Predecessor [Member]
Income Tax Contingency [Line Items]
 
 
 
 
 
Percentage of qualifying income
 
 
90.00% 
 
 
Tax at statutory federal rate
$ (7,861)
$ 19,730 
$ 75,429 
$ 1,006 
$ 7,956 
Tax at statutory federal rate, Percentage
35.00% 
35.00% 
35.00% 
35.00% 
35.00% 
Partnership earnings not subject to tax
9,291 
(6,820)
(47,422)
(993)
(7,978)
Partnership earnings not subject to tax, Percentage
(41.40%)
(12.10%)
(22.00%)
(34.60%)
(35.10%)
Other
(452)
2,101 
1,465 
 
 
Other, Percentage
2.00% 
3.70% 
0.70% 
0.00% 
0.00% 
State and local tax, net of federal benefit
13,961 
14,185 
78 
240 
State and local tax, net of federal benefit, Percentage
0.00% 
24.80% 
6.60% 
2.70% 
1.10% 
Net income tax expense
$ 980 
$ 28,972 
$ 43,657 
$ 91 
$ 218 
Net income tax expense, Percentage
(4.40%)
51.40% 
20.30% 
3.10% 
1.00% 
Partners' Capital (Details) (USD $)
In Thousands, except Share data, unless otherwise specified
0 Months Ended 1 Months Ended 3 Months Ended 9 Months Ended 2 Months Ended 8 Months Ended 3 Months Ended 1 Months Ended 3 Months Ended 9 Months Ended 2 Months Ended 8 Months Ended 9 Months Ended 0 Months Ended 1 Months Ended 3 Months Ended 9 Months Ended 9 Months Ended 2 Months Ended 8 Months Ended 9 Months Ended 0 Months Ended 1 Months Ended
Aug. 28, 2015
May 29, 2015
Feb. 27, 2015
Jul. 31, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2015
Sep. 30, 2015
November [27], 2015 [Member]
Sep. 30, 2015
August 28, 2015 [Member]
Sep. 30, 2015
May 29, 2015 [Member]
Sep. 30, 2015
February 27, 2015 [Member]
Sep. 30, 2015
Minimum Quarterly Distribution [Member]
Sep. 30, 2015
First Target Distribution [Member]
Minimum [Member]
Sep. 30, 2015
First Target Distribution [Member]
Maximum [Member]
Sep. 30, 2015
Second Target Distribution [Member]
Minimum [Member]
Sep. 30, 2015
Second Target Distribution [Member]
Maximum [Member]
Sep. 30, 2015
Third Target Distribution [Member]
Minimum [Member]
Sep. 30, 2015
Third Target Distribution [Member]
Maximum [Member]
Sep. 30, 2015
Distributions Thereafter [Member]
Minimum [Member]
Aug. 31, 2014
Predecessor [Member]
Aug. 31, 2014
Predecessor [Member]
Sep. 30, 2015
Class A Units [Member]
Sep. 30, 2014
Common Units [Member]
Sep. 30, 2015
Common Units [Member]
Sep. 30, 2015
Common Units [Member]
Sep. 30, 2015
Common Units [Member]
Minimum Quarterly Distribution [Member]
Sep. 30, 2015
Common Units [Member]
First Target Distribution [Member]
Sep. 30, 2015
Common Units [Member]
Second Target Distribution [Member]
Sep. 30, 2015
Common Units [Member]
Third Target Distribution [Member]
Sep. 30, 2015
Common Units [Member]
Distributions Thereafter [Member]
Aug. 31, 2014
Common Units [Member]
Predecessor [Member]
Aug. 31, 2014
Common Units [Member]
Predecessor [Member]
Sep. 30, 2015
Common Units [Member]
Class A Units [Member]
Aug. 28, 2015
Subordinated Units [Member]
May 29, 2015
Subordinated Units [Member]
Feb. 27, 2015
Subordinated Units [Member]
Sep. 30, 2014
Subordinated Units [Member]
Sep. 30, 2015
Subordinated Units [Member]
Sep. 30, 2015
Subordinated Units [Member]
Dec. 31, 2014
Subordinated Units [Member]
Sep. 30, 2015
Subordinated Units [Member]
Minimum Quarterly Distribution [Member]
Sep. 30, 2015
Subordinated Units [Member]
First Target Distribution [Member]
Sep. 30, 2015
Subordinated Units [Member]
Second Target Distribution [Member]
Sep. 30, 2015
Subordinated Units [Member]
Third Target Distribution [Member]
Sep. 30, 2015
Subordinated Units [Member]
Distributions Thereafter [Member]
Aug. 31, 2014
Subordinated Units [Member]
Predecessor [Member]
Aug. 31, 2014
Subordinated Units [Member]
Predecessor [Member]
Sep. 30, 2015
Subordinated Units [Member]
Class A Units [Member]
Sep. 30, 2015
Common Units - Public [Member]
Dec. 31, 2014
Common Units - Public [Member]
Aug. 29, 2014
Parent Company [Member]
Sep. 30, 2015
Parent Company [Member]
Sep. 30, 2015
Parent Company [Member]
Class A Units [Member]
Sep. 30, 2015
Parent Company [Member]
Common Units [Member]
Sep. 30, 2015
Parent Company [Member]
Subordinated Units [Member]
Sep. 30, 2015
Parent Company [Member]
Common Units - Public [Member]
Jul. 31, 2015
E T P
Subordinated Units [Member]
Class A Units [Member]
Jul. 31, 2015
Energy Transfer Partners Limited Partnership [Member]
Schedule of Partners' Capital [Line Items]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Limited Partners' Capital Account, Units Outstanding
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
10,939,436 
10,939,436 
10,939,436 
 
 
 
 
 
 
 
 
25,536,329 
20,036,329 
 
 
11,018,744 
26,837,310 
10,939,436 
25,536,329 
 
21,000,000 
Ownership Percentage
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
50.10% 
50.80% 
 
 
 
 
 
 
Distributions
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$ 9,447 
$ 39,039 
$ 76,172 
 
 
 
 
 
 
$ 11,297 
 
 
 
 
$ 9,349 
$ 8,154 
$ 22,796 
 
 
 
 
 
 
 
$ 11,207 
 
 
 
 
 
 
 
 
 
 
 
Distributions in excess of income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(10,457)
(24,035)
(44,349)
 
 
 
 
 
1,398 
(29)
 
 
 
 
(10,350)
(4,404)
(11,564)
 
 
 
 
 
 
1,385 
(29)
 
 
 
 
 
 
 
 
 
 
 
Limited partners' interest in net income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1,010)
15,004 
31,823 
 
 
 
 
 
1,398 
11,268 
 
 
 
 
(1,001)
3,750 
11,232 
 
 
 
 
 
 
1,385 
11,178 
 
 
 
 
 
 
 
 
 
 
 
Distributions declared per unit to unitholders as of record date
 
 
 
 
$ 0.5457 
$ 0.7454 
$ 2.0838 
 
 
 
 
 
 
 
 
 
 
 
 
$ 0 
$ 1.0218 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Partners' capital account, converted units
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
79,308 
 
 
 
 
 
 
 
79,308 
 
 
 
 
 
10,939,436 
 
 
 
 
 
 
 
 
10,939,436 
 
 
 
 
 
 
 
 
10,939,436 
 
Total Cash Distribution
 
 
 
 
 
 
47,194 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
3,600 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
8,441 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Class A distributions declared per unit
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$ 0.3279 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Percentage of membership interest acquired
 
 
 
100.00% 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
100.00% 
 
 
 
 
 
 
 
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% 
 
 
 
 
 
 
 
 
 
 
 
 
 
Per Unit Distribution
 
 
 
 
 
 
 
$ 0.7454 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Per Unit Distribution
 
 
 
 
 
 
 
 
$ 0.6934 
$ 0.6450 
$ 0.6000 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Payment Date
 
 
 
 
 
 
 
Nov. 27, 2015 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Payment Date
 
 
 
 
 
 
 
 
2015-08 
2015-05 
2015-02 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Cash Distribution
$ 28,661 
$ 23,113 
$ 21,023 
 
 
 
$ 64,797 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
$ 3,362 
$ 1,449 
$ 891 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unit-Based Compensation (Details) (USD $)
In Thousands, unless otherwise specified
1 Months Ended 3 Months Ended 9 Months Ended 2 Months Ended 8 Months Ended 1 Months Ended 3 Months Ended 9 Months Ended 2 Months Ended 8 Months Ended 1 Months Ended 3 Months Ended 9 Months Ended 2 Months Ended 8 Months Ended
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2015
Aug. 31, 2014
Predecessor [Member]
Aug. 31, 2014
Predecessor [Member]
Sep. 30, 2014
Phantom common units [Member]
Sep. 30, 2015
Phantom common units [Member]
Sep. 30, 2015
Phantom common units [Member]
Aug. 31, 2014
Phantom common units [Member]
Predecessor [Member]
Aug. 31, 2014
Phantom common units [Member]
Predecessor [Member]
Sep. 30, 2014
Allocated From SUSS [Member]
Sep. 30, 2015
Allocated From SUSS [Member]
Sep. 30, 2015
Allocated From SUSS [Member]
Aug. 31, 2014
Allocated From SUSS [Member]
Predecessor [Member]
Aug. 31, 2014
Allocated From SUSS [Member]
Predecessor [Member]
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-cash unit based compensation expense
$ 2,503 
$ 1,894 
$ 3,529 
$ 3,208 
$ 4,692 
$ 1,893 
$ 1,781 
$ 3,416 
$ 372 
$ 604 
 
 
 
 
 
Equity-based compensation expense
 
 
 
 
 
 
 
 
 
 
$ 610 
$ 113 
$ 113 
$ 2,836 
$ 4,088 
Unit-Based Compensation (Phantom Common Unit Awards) (Details) (USD $)
In Millions, except Share data, unless otherwise specified
1 Months Ended 9 Months Ended 1 Months Ended 9 Months Ended 4 Months Ended 8 Months Ended 9 Months Ended
Sep. 30, 2015
Jan. 31, 2015
Sep. 30, 2015
Jan. 31, 2015
Three Year [Member]
Sep. 30, 2015
Phantom common units [Member]
Sep. 30, 2015
Phantom common units [Member]
Three Year [Member]
Sep. 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]
Sep. 30, 2015
Phantom common units [Member]
Minimum [Member]
Non-employee director [Member]
2012 Long Term Incentive Plan [Member]
Sep. 30, 2015
Phantom common units [Member]
Minimum [Member]
Employee [Member]
2012 Long Term Incentive Plan [Member]
Sep. 30, 2015
Phantom common units [Member]
Maximum [Member]
Non-employee director [Member]
2012 Long Term Incentive Plan [Member]
Sep. 30, 2015
Phantom common units [Member]
Maximum [Member]
Employee [Member]
2012 Long Term Incentive Plan [Member]
Sep. 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
1,000 
30,710 
 
 
287,749 
 
 
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
1.0 
 
1.0 
 
18.3 
 
 
 
 
 
 
 
 
 
Fair Value Of Nonvested Service Phantom Units
$ 1.6 
 
$ 1.6 
 
$ 22.6 
 
 
 
 
 
 
 
 
 
Employee Service Share-based Compensation, Nonvested Awards, Compensation Cost Not yet Recognized, Period for Recognition
 
 
2 years 2 months 12 days 
 
3 years 15 days 
 
 
 
 
 
 
 
 
 
Vested, shares
 
 
 
 
 
 
 
 
(40,317)
 
 
 
 
 
Forfeited, shares
 
 
 
 
(60,846)
 
 
 
(3,000)
 
 
 
 
 
Non-vested at end of period, Shares
 
 
 
 
468,138 
 
 
 
 
 
 
 
 
Non-vested at beginning of the period, Weighted Average Grant Date Fair Value
 
 
 
 
 
 
 
$ 0 
$ 21.66 
 
 
 
 
 
Granted, Weighted Average Grant Date Fair Value
 
 
 
 
$ 49.68 
 
 
$ 45.50 
$ 33.24 
 
 
 
 
 
Vested, Weighted Average Grant Date Fair Value
 
 
 
 
 
 
 
 
$ 23.72 
 
 
 
 
 
Forfeited, Weighted Average Grant Date Fair Value
 
 
 
 
$ 39.23 
 
 
 
$ 18.42 
 
 
 
 
 
Non-vested at end of period, Weighted Average Grant Date Fair Value
 
 
 
 
$ 48.25 
 
 
$ 45.50 
$ 0 
 
 
 
 
 
Cash Awards Vesting Period
 
 
3 years 
 
 
 
 
 
 
 
 
 
 
 
Segment Reporting - Additional Information (Details)
9 Months Ended 12 Months Ended
Sep. 30, 2015
Segment
Dec. 31, 2014
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
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2015
Dec. 31, 2014
Segment Reporting Information [Line Items]
 
 
 
 
Retail motor fuel sales
$ 350,689 
$ 854,140 
$ 2,538,495 
 
Wholesale motor fuel sales to third parties
1,021,267 
2,664,186 
8,021,741 
 
Wholesale motor fuel sales to affiliates
271,726 
500,362 
1,391,145 
 
Merchandise sales
115,070 
429,891 
1,195,306 
 
Rental income
2,531 
18,411 
54,202 
 
Other income
9,300 
20,327 
59,834 
 
Intersegment sales
 
Total revenues
1,770,583 
4,487,317 
13,260,723 
 
Gross Profit, Motor Fuel - Retail
24,151 
113,508 
256,608 
 
Gross profit, Motor Fuel - Wholesale
(7,432)
87,606 
363,973 
 
Gross Profit, Merchandise
36,979 
142,527 
394,076 
 
Gross Profit, Rental and other
11,405 
37,506 
110,291 
 
Gross profit
65,103 
381,147 
1,124,948 
 
Total operating expenses
84,192 
296,258 
851,744 
 
Income from operations
(19,089)
84,889 
273,204 
 
Interest expense, net
(3,371)
(28,517)
(57,692)
 
Income before income taxes
(22,460)
56,372 
215,512 
 
Income tax expense
(980)
(28,972)
(43,657)
 
Net income (loss) and comprehensive income (loss)
(23,440)
27,400 
171,855 
 
Depreciation, amortization and accretion
13,309 
45,601 
144,128 
 
Interest expense, net
3,371 
28,517 
57,692 
 
Net income tax expense
980 
28,972 
43,657 
 
EBITDA
(5,780)
130,490 
417,332 
 
Non-cash unit based compensation
2,503 
1,894 
3,529 
 
Loss (gain) on disposal of assets
(34)
696 
1,531 
 
Unrealized loss on commodity derivatives
358 
735 
2,927 
 
Inventory fair value adjustments
48,428 
94,547 
34,281 
205,300 
Adjusted EBITDA
45,475 
228,362 
459,600 
 
Capital expenditures
20,123 
94,506 
257,729 
 
Total assets
5,843,127 
6,179,593 
6,179,593 
6,161,244 
Operating Segments [Member] |
Wholesale Segment [Member]
 
 
 
 
Segment Reporting Information [Line Items]
 
 
 
 
Retail motor fuel sales
 
Wholesale motor fuel sales to third parties
1,021,267 
2,664,186 
8,021,741 
 
Wholesale motor fuel sales to affiliates
271,726 
500,362 
1,391,145 
 
Merchandise sales
 
Rental income
2,286 
11,332 
34,328 
 
Other income
3,908 
12,054 
35,438 
 
Intersegment sales
5,994 
101,960 
310,229 
 
Total revenues
1,305,181 
3,289,894 
9,792,881 
 
Gross Profit, Motor Fuel - Retail
 
Gross profit, Motor Fuel - Wholesale
(7,432)
87,606 
363,973 
 
Gross Profit, Merchandise
 
Gross Profit, Rental and other
5,769 
27,787 
66,021 
 
Gross profit
(1,663)
115,393 
429,994 
 
Total operating expenses
24,699 
90,169 
249,060 
 
Income from operations
(26,362)
25,224 
180,934 
 
Interest expense, net
(974)
(12,338)
(31,859)
 
Income before income taxes
(27,336)
12,886 
149,075 
 
Income tax expense
(971)
(39)
(898)
 
Net income (loss) and comprehensive income (loss)
(28,307)
12,847 
148,177 
 
Depreciation, amortization and accretion
5,258 
13,571 
47,821 
 
Interest expense, net
974 
12,338 
31,859 
 
Net income tax expense
971 
39 
898 
 
EBITDA
(21,104)
38,795 
228,755 
 
Non-cash unit based compensation
422 
1,398 
2,359 
 
Loss (gain) on disposal of assets
(89)
920 
1,069 
 
Unrealized loss on commodity derivatives
358 
735 
2,927 
 
Inventory fair value adjustments
47,535 
87,307 
32,201 
 
Adjusted EBITDA
27,122 
129,155 
267,311 
 
Capital expenditures
16,093 
7,127 
103,191 
 
Total assets
2,393,498 
2,178,807 
2,178,807 
 
Operating Segments [Member] |
Retail Segment [Member]
 
 
 
 
Segment Reporting Information [Line Items]
 
 
 
 
Retail motor fuel sales
350,689 
854,140 
2,538,495 
 
Wholesale motor fuel sales to third parties
 
Wholesale motor fuel sales to affiliates
 
Merchandise sales
115,070 
429,891 
1,195,306 
 
Rental income
245 
7,079 
19,874 
 
Other income
5,392 
8,273 
24,396 
 
Intersegment sales
 
Total revenues
471,396 
1,299,383 
3,778,071 
 
Gross Profit, Motor Fuel - Retail
24,151 
113,508 
256,608 
 
Gross profit, Motor Fuel - Wholesale
 
Gross Profit, Merchandise
36,979 
142,527 
394,076 
 
Gross Profit, Rental and other
5,636 
9,719 
44,270 
 
Gross profit
66,766 
265,754 
694,954 
 
Total operating expenses
59,493 
206,089 
602,684 
 
Income from operations
7,273 
59,665 
92,270 
 
Interest expense, net
(2,397)
(16,179)
(25,833)
 
Income before income taxes
4,876 
43,486 
66,437 
 
Income tax expense
(9)
(28,933)
(42,759)
 
Net income (loss) and comprehensive income (loss)
4,867 
14,553 
23,678 
 
Depreciation, amortization and accretion
8,051 
32,030 
96,307 
 
Interest expense, net
2,397 
16,179 
25,833 
 
Net income tax expense
28,933 
42,759 
 
EBITDA
15,324 
91,695 
188,577 
 
Non-cash unit based compensation
2,081 
496 
1,170 
 
Loss (gain) on disposal of assets
55 
(224)
462 
 
Unrealized loss on commodity derivatives
 
Inventory fair value adjustments
893 
7,240 
2,080 
 
Adjusted EBITDA
18,353 
99,207 
192,289 
 
Capital expenditures
4,030 
87,379 
154,538 
 
Total assets
3,449,629 
4,000,786 
4,000,786 
 
Intersegment Eliminations [Member]
 
 
 
 
Segment Reporting Information [Line Items]
 
 
 
 
Intersegment sales
(5,994)
(101,960)
(310,229)
 
Total revenues
$ (5,994)
$ (101,960)
$ (310,229)
 
Net Income per Unit (Details) (USD $)
In Thousands, except Share data, unless otherwise specified
1 Months Ended 3 Months Ended 9 Months Ended 2 Months Ended 8 Months Ended 1 Months Ended 3 Months Ended 9 Months Ended 2 Months Ended 8 Months Ended 1 Months Ended 3 Months Ended 9 Months Ended 2 Months Ended 8 Months Ended
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2015
Aug. 31, 2014
Predecessor [Member]
Aug. 31, 2014
Predecessor [Member]
Sep. 30, 2014
Common Units [Member]
Sep. 30, 2015
Common Units [Member]
Sep. 30, 2015
Common Units [Member]
Aug. 31, 2014
Common Units [Member]
Predecessor [Member]
Aug. 31, 2014
Common Units [Member]
Predecessor [Member]
Sep. 30, 2014
Subordinated Units [Member]
Sep. 30, 2015
Subordinated Units [Member]
Sep. 30, 2015
Subordinated Units [Member]
Aug. 31, 2014
Subordinated Units [Member]
Predecessor [Member]
Aug. 31, 2014
Subordinated Units [Member]
Predecessor [Member]
Earnings Per Share Basic [Line Items]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) and comprehensive income (loss)
$ (23,440)
$ 27,400 
$ 171,855 
$ 2,783 
$ 22,510 
 
 
 
 
 
 
 
 
 
 
Less: Net loss and comprehensive loss attributable to noncontrolling interest
 
(12,142)
49,788 
 
 
 
 
 
 
 
 
 
 
 
Less: Preacquisition income (loss) allocated to general partner
(21,684)
11,998 
64,789 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) and comprehensive income (loss) attributable to partners
(1,756)
27,544 
57,278 
2,783 
22,510 
 
 
 
 
 
 
 
 
 
 
Less: Incentive distribution rights
255 
8,441 
13,252 
 
64 
 
 
 
 
 
 
 
 
 
 
Less: Distributions on nonvested phantom unit awards
 
349 
971 
 
 
 
 
 
 
 
 
 
 
 
 
Limited partners’ interest in net income (loss)
$ (2,011)
$ 18,754 
$ 43,055 
$ 2,783 
$ 22,446 
 
 
 
 
 
 
 
 
 
 
Weighted average limited partner units outstanding, Basic
 
 
 
 
 
11,053,799 
43,772,026 
30,994,016 
11,037,282 
11,023,617 
 
 
 
 
 
Weighted average limited partner units outstanding, Equivalents
 
 
 
 
 
 
116 
116 
18,702 
25,128 
 
 
 
 
 
Weighted average limited partner units outstanding, Diluted
 
 
 
 
 
11,053,799 
43,772,142 
30,994,132 
11,055,984 
11,048,745 
 
 
 
 
 
Subordinated units - affiliated
 
 
 
 
 
 
 
 
 
 
10,939,436 
10,939,436 
10,939,436 
10,939,436 
10,939,436 
Common (basic and diluted)
 
 
 
 
 
$ (0.09)
$ 0.30 
$ 0.96 
$ 0.13 
$ 1.02 
$ (0.09)
$ 0.52 
$ 1.21 
$ 0.13 
$ 1.02 
Related-Party Transactions (Details) (USD $)
In Thousands, unless otherwise specified
1 Months Ended 3 Months Ended 9 Months Ended 2 Months Ended 8 Months Ended 9 Months Ended 9 Months Ended 1 Months Ended 3 Months Ended 9 Months Ended 2 Months Ended 8 Months Ended
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2015
Dec. 31, 2014
Aug. 31, 2014
Predecessor [Member]
Aug. 31, 2014
Predecessor [Member]
Sep. 30, 2015
PES [Member]
Sep. 30, 2015
PES [Member]
Sunoco, Inc.
Sep. 30, 2015
Susser [Member]
Sep. 30, 2014
Affiliated Entity
Sep. 30, 2015
Affiliated Entity
Sep. 30, 2015
Affiliated Entity
Dec. 31, 2014
Affiliated Entity
Sep. 30, 2015
Affiliated Entity
Sunoco LLC [Member]
Dec. 31, 2014
Affiliated Entity
Sunoco LLC [Member]
Aug. 31, 2014
Affiliated Entity
Predecessor [Member]
Aug. 31, 2014
Affiliated Entity
Predecessor [Member]
Sep. 30, 2015
Affiliated Entity
E T P
Dec. 31, 2014
Affiliated Entity
E T P
Related Party Transaction [Line Items]
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Distribution agreement term
 
 
10 years 
 
 
 
 
 
10 years 
 
 
 
 
 
 
 
 
 
 
Profit margin
 
 
0.04 
 
 
 
 
 
0.03 
 
 
 
 
 
 
 
 
 
 
Offtake contract agreement term
 
 
 
 
 
 
1 year 
 
 
 
 
 
 
 
 
 
 
 
 
Non-operating noncontrolling interest
 
 
 
 
 
 
 
33.00% 
 
 
 
 
 
 
 
 
 
 
 
Motor fuel sales to affiliates
$ 271,726 
$ 500,362 
$ 1,391,145 
 
$ 571,755 
$ 2,200,394 
 
 
 
$ 271,726 
$ 500,362 
$ 1,391,145 
 
 
 
$ 571,755 
$ 2,200,394 
 
 
Bulk fuel purchases from ETP
359,890 
549,027 
1,965,259 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allocated cost of employees
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
3,040 
4,768 
 
 
Receivables from affiliates
 
25,222 
25,222 
4,941 
 
 
 
 
 
 
25,200 
25,200 
4,900 
242,600 
396,400 
 
 
 
 
Accounts payable to affiliates
 
$ 35,449 
$ 35,449 
$ 56,969 
 
 
 
 
 
 
 
 
 
 
 
 
 
$ 35,400 
$ 57,000