These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
|
|
|
Delaware
|
|
30-0740483
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification Number)
|
|
|
|
Large accelerated filer
|
ý
|
|
Accelerated filer
|
☐
|
|
Non-accelerated filer
|
☐
|
|
Smaller reporting company
|
☐
|
|
|
|
|
Emerging Growth company
|
☐
|
|
|
|
|
|
Page
|
|
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
|
|
|
(in millions, except units)
|
||||||
|
Assets
|
|
|
|
|
||||
|
Current assets:
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
15
|
|
|
$
|
28
|
|
|
Accounts receivable, net
|
|
627
|
|
|
541
|
|
||
|
Receivables from affiliates
|
|
134
|
|
|
155
|
|
||
|
Inventories, net
|
|
469
|
|
|
426
|
|
||
|
Other current assets
|
|
80
|
|
|
81
|
|
||
|
Assets held for sale
|
|
6
|
|
|
3,313
|
|
||
|
Total current assets
|
|
1,331
|
|
|
4,544
|
|
||
|
Property and equipment, net
|
|
1,494
|
|
|
1,557
|
|
||
|
Other assets:
|
|
|
|
|
||||
|
Goodwill
|
|
1,534
|
|
|
1,430
|
|
||
|
Intangible assets, net
|
|
655
|
|
|
768
|
|
||
|
Other noncurrent assets
|
|
134
|
|
|
45
|
|
||
|
Total assets
|
|
$
|
5,148
|
|
|
$
|
8,344
|
|
|
Liabilities and equity
|
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
|
||||
|
Accounts payable
|
|
$
|
551
|
|
|
$
|
559
|
|
|
Accounts payable to affiliates
|
|
160
|
|
|
206
|
|
||
|
Accrued expenses and other current liabilities
|
|
370
|
|
|
368
|
|
||
|
Current maturities of long-term debt
|
|
5
|
|
|
6
|
|
||
|
Liabilities associated with assets held for sale
|
|
—
|
|
|
75
|
|
||
|
Total current liabilities
|
|
1,086
|
|
|
1,214
|
|
||
|
Revolving line of credit
|
|
493
|
|
|
765
|
|
||
|
Long-term debt, net
|
|
2,281
|
|
|
3,519
|
|
||
|
Advances from affiliates
|
|
85
|
|
|
85
|
|
||
|
Deferred tax liability
|
|
118
|
|
|
389
|
|
||
|
Other noncurrent liabilities
|
|
140
|
|
|
125
|
|
||
|
Total liabilities
|
|
4,203
|
|
|
6,097
|
|
||
|
Commitments and contingencies (Note 14)
|
|
|
|
|
|
|
||
|
Equity:
|
|
|
|
|
||||
|
Limited partners:
|
|
|
|
|
||||
|
Series A Preferred unitholder - affiliated
(no units issued and outstanding as of September 30, 2018 and 12,000,000 units issued and outstanding as of December 31, 2017) |
|
—
|
|
|
300
|
|
||
|
Common unitholders
(82,513,643 units issued and outstanding as of September 30, 2018 and 99,667,999 units issued and outstanding as of December 31, 2017) |
|
945
|
|
|
1,947
|
|
||
|
Class C unitholders - held by subsidiary
(16,410,780 units issued and outstanding as of September 30, 2018 and December 31, 2017) |
|
—
|
|
|
—
|
|
||
|
Total equity
|
|
945
|
|
|
2,247
|
|
||
|
Total liabilities and equity
|
|
$
|
5,148
|
|
|
$
|
8,344
|
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(in millions, except unit and per unit amounts)
|
||||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
||||||||
|
Motor fuel sales
|
$
|
4,662
|
|
|
$
|
2,849
|
|
|
$
|
12,720
|
|
|
$
|
8,152
|
|
|
Rental income
|
35
|
|
|
22
|
|
|
91
|
|
|
66
|
|
||||
|
Other
|
64
|
|
|
193
|
|
|
306
|
|
|
546
|
|
||||
|
Total revenues
|
4,761
|
|
|
3,064
|
|
|
13,117
|
|
|
8,764
|
|
||||
|
Cost of sales:
|
|
|
|
|
|
|
|
||||||||
|
Motor fuel cost of sales
|
4,415
|
|
|
2,646
|
|
|
12,041
|
|
|
7,636
|
|
||||
|
Other
|
13
|
|
|
102
|
|
|
137
|
|
|
297
|
|
||||
|
Total cost of sales
|
4,428
|
|
|
2,748
|
|
|
12,178
|
|
|
7,933
|
|
||||
|
Gross profit
|
333
|
|
|
316
|
|
|
939
|
|
|
831
|
|
||||
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
|
General and administrative
|
34
|
|
|
30
|
|
|
103
|
|
|
98
|
|
||||
|
Other operating
|
86
|
|
|
96
|
|
|
270
|
|
|
281
|
|
||||
|
Rent
|
20
|
|
|
20
|
|
|
54
|
|
|
62
|
|
||||
|
Loss (gain) on disposal of assets and impairment charges
|
(8
|
)
|
|
8
|
|
|
(3
|
)
|
|
102
|
|
||||
|
Depreciation, amortization and accretion
|
42
|
|
|
34
|
|
|
132
|
|
|
124
|
|
||||
|
Total operating expenses
|
174
|
|
|
188
|
|
|
556
|
|
|
667
|
|
||||
|
Operating income
|
159
|
|
|
128
|
|
|
383
|
|
|
164
|
|
||||
|
Other expenses:
|
|
|
|
|
|
|
|
||||||||
|
Interest expense, net
|
35
|
|
|
51
|
|
|
105
|
|
|
163
|
|
||||
|
Loss on extinguishment of debt and other
|
—
|
|
|
—
|
|
|
109
|
|
|
—
|
|
||||
|
Income from continuing operations before income taxes
|
124
|
|
|
77
|
|
|
169
|
|
|
1
|
|
||||
|
Income tax expense (benefit)
|
10
|
|
|
(44
|
)
|
|
39
|
|
|
(103
|
)
|
||||
|
Income from continuing operations
|
114
|
|
|
121
|
|
|
130
|
|
|
104
|
|
||||
|
Income (loss) from discontinued operations, net of income taxes
|
(2
|
)
|
|
17
|
|
|
(265
|
)
|
|
(187
|
)
|
||||
|
Net income (loss) and comprehensive income (loss)
|
$
|
112
|
|
|
$
|
138
|
|
|
$
|
(135
|
)
|
|
$
|
(83
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) per limited partner unit - basic:
|
|
|
|
|
|
|
|
||||||||
|
Continuing operations - common units
|
$
|
1.16
|
|
|
$
|
0.92
|
|
|
$
|
0.84
|
|
|
$
|
0.22
|
|
|
Discontinued operations - common units
|
(0.03
|
)
|
|
0.17
|
|
|
(3.12
|
)
|
|
(1.90
|
)
|
||||
|
Net income (loss) - common units
|
$
|
1.13
|
|
|
$
|
1.09
|
|
|
$
|
(2.28
|
)
|
|
$
|
(1.68
|
)
|
|
Net income (loss) per limited partner unit - diluted:
|
|
|
|
|
|
|
|
||||||||
|
Continuing operations - common units
|
$
|
1.15
|
|
|
$
|
0.91
|
|
|
$
|
0.83
|
|
|
$
|
0.22
|
|
|
Discontinued operations - common units
|
(0.03
|
)
|
|
0.17
|
|
|
(3.12
|
)
|
|
(1.90
|
)
|
||||
|
Net income (loss) - common units
|
$
|
1.12
|
|
|
$
|
1.08
|
|
|
$
|
(2.29
|
)
|
|
$
|
(1.68
|
)
|
|
Weighted average limited partner units outstanding:
|
|
|
|
|
|
|
|
||||||||
|
Common units - basic
|
82,506,279
|
|
|
99,469,643
|
|
|
84,891,853
|
|
|
99,185,042
|
|
||||
|
Common units - diluted
|
83,084,713
|
|
|
100,117,016
|
|
|
85,373,976
|
|
|
99,581,626
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Cash distributions per unit
|
$
|
0.8255
|
|
|
$
|
0.8255
|
|
|
$
|
2.4765
|
|
|
$
|
2.4765
|
|
|
|
Preferred Units-Affiliated
|
|
Common Units
|
|
Total Equity
|
||||||
|
Balance at December 31, 2017
|
$
|
300
|
|
|
$
|
1,947
|
|
|
$
|
2,247
|
|
|
Repurchase of common units
|
—
|
|
|
(540
|
)
|
|
(540
|
)
|
|||
|
Redemption of preferred units
|
(300
|
)
|
|
—
|
|
|
(300
|
)
|
|||
|
Cash distribution to common unitholders
|
—
|
|
|
(281
|
)
|
|
(281
|
)
|
|||
|
Distribution to preferred unitholder
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|||
|
Unit-based compensation
|
—
|
|
|
10
|
|
|
10
|
|
|||
|
Cumulative effect of change in revenue recognition accounting principle
|
—
|
|
|
(54
|
)
|
|
(54
|
)
|
|||
|
Partnership net income (loss)
|
2
|
|
|
(137
|
)
|
|
(135
|
)
|
|||
|
Balance at September 30, 2018
|
$
|
—
|
|
|
$
|
945
|
|
|
$
|
945
|
|
|
|
For the Nine Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
(in millions)
|
||||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net loss
|
$
|
(135
|
)
|
|
$
|
(83
|
)
|
|
Adjustments to reconcile net loss to net cash provided by continuing operating activities:
|
|
|
|
||||
|
Loss from discontinued operations
|
265
|
|
|
187
|
|
||
|
Depreciation, amortization and accretion
|
132
|
|
|
124
|
|
||
|
Amortization of deferred financing fees
|
4
|
|
|
12
|
|
||
|
Loss (gain) on disposal of assets and impairment charges
|
(3
|
)
|
|
102
|
|
||
|
Loss on extinguishment of debt and other
|
109
|
|
|
—
|
|
||
|
Non-cash unit based compensation expense
|
10
|
|
|
18
|
|
||
|
Deferred income tax
|
21
|
|
|
(59
|
)
|
||
|
Inventory valuation adjustment
|
(51
|
)
|
|
(8
|
)
|
||
|
Changes in operating assets and liabilities, net of acquisitions:
|
|
|
|
||||
|
Accounts receivable
|
(40
|
)
|
|
89
|
|
||
|
Receivable from affiliates
|
21
|
|
|
(137
|
)
|
||
|
Inventories
|
30
|
|
|
31
|
|
||
|
Other assets
|
(42
|
)
|
|
6
|
|
||
|
Accounts payable
|
(20
|
)
|
|
(31
|
)
|
||
|
Accounts payable to affiliates
|
(46
|
)
|
|
86
|
|
||
|
Accrued expenses and other current liabilities
|
17
|
|
|
(28
|
)
|
||
|
Other noncurrent liabilities
|
3
|
|
|
19
|
|
||
|
Net cash provided by continuing operating activities
|
275
|
|
|
328
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Capital expenditures
|
(62
|
)
|
|
(75
|
)
|
||
|
Purchase of intangible assets
|
(2
|
)
|
|
(29
|
)
|
||
|
Acquisition from Superior
|
(58
|
)
|
|
—
|
|
||
|
Purchase of sites from 7-Eleven
|
(54
|
)
|
|
—
|
|
||
|
Acquisition from Sandford
|
(90
|
)
|
|
—
|
|
||
|
Proceeds from disposal of property and equipment
|
26
|
|
|
4
|
|
||
|
Net cash used in investing activities
|
(240
|
)
|
|
(100
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Proceeds from issuance of long-term debt
|
2,200
|
|
|
—
|
|
||
|
Payments on long-term debt
|
(3,448
|
)
|
|
(4
|
)
|
||
|
Payments for debt extinguishment costs
|
(93
|
)
|
|
—
|
|
||
|
Revolver borrowings
|
2,100
|
|
|
1,894
|
|
||
|
Revolver repayments
|
(2,372
|
)
|
|
(2,250
|
)
|
||
|
Loan origination costs
|
(35
|
)
|
|
—
|
|
||
|
Advances from affiliates
|
—
|
|
|
1
|
|
||
|
Preferred units issued to ETE, net of issuance costs
|
—
|
|
|
300
|
|
||
|
Proceeds from issuance of common units, net of offering costs
|
—
|
|
|
33
|
|
||
|
Common unit repurchase
|
(540
|
)
|
|
—
|
|
||
|
Redemption of preferred units from ETE
|
(303
|
)
|
|
—
|
|
||
|
Other cash from financing activities, net
|
—
|
|
|
(2
|
)
|
||
|
Distributions to unitholders
|
(295
|
)
|
|
(312
|
)
|
||
|
Net cash used in financing activities
|
(2,786
|
)
|
|
(340
|
)
|
||
|
Cash flows from discontinued operations:
|
|
|
|
||||
|
Operating activities
|
(480
|
)
|
|
160
|
|
||
|
Investing activities
|
3,207
|
|
|
(57
|
)
|
||
|
Changes in cash included in current assets held for sale
|
11
|
|
|
(2
|
)
|
||
|
Net increase in cash and cash equivalents of discontinued operations
|
2,738
|
|
|
101
|
|
||
|
Net decrease in cash
|
(13
|
)
|
|
(11
|
)
|
||
|
Cash and cash equivalents at beginning of period
|
28
|
|
|
103
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
15
|
|
|
$
|
92
|
|
|
1.
|
Organization and Principles of Consolidation
|
|
•
|
References herein to “ETP” refer to Energy Transfer Partners, L.P. prior to its name change and Energy Transfer Operating, L.P. following its name change;
|
|
•
|
References herein to “ETE” refer to Energy Transfer Equity, L.P. prior to its name change and Energy Transfer LP following its name change;
|
|
•
|
Sunoco, LLC (“Sunoco LLC”), a Delaware limited liability company, primarily distributes motor fuel in
30
states throughout the East Coast, Midwest, South Central and Southeast regions of the United States. Sunoco LLC also processes transmix and distributes refined product through its terminals in Alabama, the Greater Dallas, Texas metroplex and New York.
|
|
•
|
Sunoco Retail LLC (“Sunoco Retail”), a Pennsylvania limited liability company, owns and operates retail stores that sell motor fuel and merchandise primarily in New Jersey.
|
|
•
|
Aloha Petroleum LLC, a Delaware limited liability company, distributes motor fuel and operates terminal facilities on the Hawaiian Islands.
|
|
•
|
Aloha Petroleum, Ltd. (“Aloha”), a Hawaii corporation, owns and operates retail stores on the Hawaiian Islands.
|
|
2.
|
Summary of Significant Accounting Policies
|
|
|
Balance at
December 31, 2017
|
|
Adjustments Due to
ASC 606
|
|
Balance at
January 1, 2018
|
||||||
|
|
(in millions)
|
||||||||||
|
Assets
|
|
|
|
|
|
||||||
|
Other current assets
|
$
|
81
|
|
|
$
|
8
|
|
|
$
|
89
|
|
|
Property and Equipment, net
|
1,557
|
|
|
—
|
|
|
1,557
|
|
|||
|
Intangible assets, net
|
768
|
|
|
(100
|
)
|
|
668
|
|
|||
|
Other noncurrent assets
|
45
|
|
|
39
|
|
|
84
|
|
|||
|
Liabilities and Equity
|
|
|
|
|
|
||||||
|
Other noncurrent liabilities
|
125
|
|
|
1
|
|
|
126
|
|
|||
|
Common unitholders
|
1,947
|
|
|
(54
|
)
|
|
1,893
|
|
|||
|
|
For the Three Months Ended September 30, 2018
|
|
For the Nine Months Ended September 30, 2018
|
||||||||||||||||||||
|
|
As
Reported
|
|
Balances Without Adoption of ASC 606
|
|
Effect of Change Higher/(Lower)
|
|
As
Reported
|
|
Balances Without Adoption of ASC 606
|
|
Effect of Change
Higher/(Lower)
|
||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Motor fuel sales
|
$
|
4,662
|
|
|
$
|
4,676
|
|
|
$
|
(14
|
)
|
|
$
|
12,720
|
|
|
$
|
12,757
|
|
|
$
|
(37
|
)
|
|
Rental income
|
35
|
|
|
35
|
|
|
—
|
|
|
91
|
|
|
91
|
|
|
—
|
|
||||||
|
Other
|
64
|
|
|
64
|
|
|
—
|
|
|
306
|
|
|
306
|
|
|
—
|
|
||||||
|
Costs of Sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Other
|
13
|
|
|
14
|
|
|
(1
|
)
|
|
137
|
|
|
140
|
|
|
(3
|
)
|
||||||
|
Operating Expenses
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Other Operating
|
86
|
|
|
88
|
|
|
(2
|
)
|
|
270
|
|
|
276
|
|
|
(6
|
)
|
||||||
|
Depreciation, amortization and accretion
|
42
|
|
|
50
|
|
|
(8
|
)
|
|
132
|
|
|
153
|
|
|
(21
|
)
|
||||||
|
|
September 30, 2018
|
||||||||||
|
|
As
Reported
|
|
Balances Without Adoption of ASC 606
|
|
Effect of Change
Higher/(Lower)
|
||||||
|
|
(in millions)
|
||||||||||
|
Assets
|
|
|
|
|
|
||||||
|
Other current assets
|
$
|
80
|
|
|
$
|
69
|
|
|
$
|
11
|
|
|
Property and Equipment, net
|
1,494
|
|
|
1,494
|
|
|
—
|
|
|||
|
Intangible assets, net
|
655
|
|
|
777
|
|
|
(122
|
)
|
|||
|
Other noncurrent assets
|
134
|
|
|
83
|
|
|
51
|
|
|||
|
Liabilities and Equity
|
|
|
|
|
|
||||||
|
Other noncurrent liabilities
|
140
|
|
|
139
|
|
|
1
|
|
|||
|
Common unitholders
|
945
|
|
|
1,006
|
|
|
(61
|
)
|
|||
|
3.
|
Acquisitions
|
|
4.
|
Discontinued Operations
|
|
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
|
|
|
(in millions)
|
||||||
|
Carrying amount of assets held for sale:
|
|
|
|
|
||||
|
Cash
|
|
$
|
—
|
|
|
$
|
21
|
|
|
Inventories
|
|
—
|
|
|
149
|
|
||
|
Other current assets
|
|
—
|
|
|
16
|
|
||
|
Property and equipment, net
|
|
6
|
|
|
1,851
|
|
||
|
Goodwill
|
|
—
|
|
|
796
|
|
||
|
Intangible assets, net
|
|
—
|
|
|
477
|
|
||
|
Other noncurrent assets
|
|
—
|
|
|
3
|
|
||
|
Total assets held for sale
|
|
$
|
6
|
|
|
$
|
3,313
|
|
|
|
|
|
|
|
||||
|
Carrying amount of liabilities associated with assets held for sale:
|
|
|
|
|
||||
|
Long term debt
|
|
$
|
—
|
|
|
$
|
21
|
|
|
Other current and noncurrent liabilities
|
|
—
|
|
|
54
|
|
||
|
Total liabilities associated with assets held for sale
|
|
$
|
—
|
|
|
$
|
75
|
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
||||||||
|
Motor fuel sales
|
$
|
—
|
|
|
$
|
1,320
|
|
|
$
|
256
|
|
|
$
|
3,762
|
|
|
Other (1)
|
—
|
|
|
482
|
|
|
93
|
|
|
1,383
|
|
||||
|
Total revenues
|
—
|
|
|
1,802
|
|
|
349
|
|
|
5,145
|
|
||||
|
Cost of sales:
|
|
|
|
|
|
|
|
||||||||
|
Motor fuel cost of sales
|
—
|
|
|
1,163
|
|
|
240
|
|
|
3,359
|
|
||||
|
Other
|
—
|
|
|
319
|
|
|
65
|
|
|
915
|
|
||||
|
Total cost of sales
|
—
|
|
|
1,482
|
|
|
305
|
|
|
4,274
|
|
||||
|
Gross profit
|
—
|
|
|
320
|
|
|
44
|
|
|
871
|
|
||||
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
|
General and administrative
|
—
|
|
|
57
|
|
|
7
|
|
|
126
|
|
||||
|
Other operating
|
—
|
|
|
169
|
|
|
57
|
|
|
525
|
|
||||
|
Rent
|
—
|
|
|
13
|
|
|
4
|
|
|
41
|
|
||||
|
Loss on disposal of assets and impairment charges
|
—
|
|
|
26
|
|
|
61
|
|
|
265
|
|
||||
|
Depreciation, amortization and accretion expense
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
31
|
|
||||
|
Total operating expenses
|
—
|
|
|
260
|
|
|
129
|
|
|
988
|
|
||||
|
Operating income (loss)
|
—
|
|
|
60
|
|
|
(85
|
)
|
|
(117
|
)
|
||||
|
Interest expense, net
|
—
|
|
|
13
|
|
|
2
|
|
|
21
|
|
||||
|
Loss on extinguishment of debt and other
|
—
|
|
|
—
|
|
|
20
|
|
|
—
|
|
||||
|
Income (loss) from discontinued operations before income taxes
|
—
|
|
|
47
|
|
|
(107
|
)
|
|
(138
|
)
|
||||
|
Income tax expense
|
2
|
|
|
30
|
|
|
158
|
|
|
49
|
|
||||
|
Income (loss) from discontinued operations, net of income taxes
|
$
|
(2
|
)
|
|
$
|
17
|
|
|
$
|
(265
|
)
|
|
$
|
(187
|
)
|
|
(1)
|
Other revenue includes merchandise sales totaling
$466 million
for the
three months ended September 30, 2017
, and
$89 million
and
$1.3 billion
for the
nine months ended September 30, 2018
and
2017
, respectively.
|
|
5.
|
Accounts Receivable, net
|
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
|
|
(in millions)
|
||||||
|
Accounts receivable, trade
|
$
|
453
|
|
|
$
|
285
|
|
|
Credit card receivables
|
129
|
|
|
160
|
|
||
|
Vendor receivables for rebates, branding, and other
|
6
|
|
|
29
|
|
||
|
Other receivables
|
41
|
|
|
69
|
|
||
|
Allowance for doubtful accounts
|
(2
|
)
|
|
(2
|
)
|
||
|
Accounts receivable, net
|
$
|
627
|
|
|
$
|
541
|
|
|
6.
|
Inventories, net
|
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
|
|
(in millions)
|
||||||
|
Fuel
|
$
|
457
|
|
|
$
|
387
|
|
|
Merchandise
|
5
|
|
|
30
|
|
||
|
Other
|
7
|
|
|
9
|
|
||
|
Inventories, net
|
$
|
469
|
|
|
$
|
426
|
|
|
7.
|
Property and Equipment, net
|
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
|
|
(in millions)
|
||||||
|
Land
|
$
|
517
|
|
|
$
|
516
|
|
|
Buildings and leasehold improvements
|
724
|
|
|
714
|
|
||
|
Equipment
|
729
|
|
|
623
|
|
||
|
Construction in progress
|
77
|
|
|
159
|
|
||
|
Total property and equipment
|
2,047
|
|
|
2,012
|
|
||
|
Less: accumulated depreciation
|
553
|
|
|
455
|
|
||
|
Property and equipment, net
|
$
|
1,494
|
|
|
$
|
1,557
|
|
|
8.
|
Goodwill and Intangible Assets, net
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
|
Gross Carrying
Amount
|
|
Accumulated Amortization
|
|
Net Book Value
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net Book Value
|
||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||
|
Indefinite-lived
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Tradenames
|
$
|
295
|
|
|
$
|
—
|
|
|
$
|
295
|
|
|
$
|
295
|
|
|
$
|
—
|
|
|
$
|
295
|
|
|
Contractual rights
|
30
|
|
|
—
|
|
|
30
|
|
|
30
|
|
|
—
|
|
|
30
|
|
||||||
|
Liquor licenses
|
12
|
|
|
—
|
|
|
12
|
|
|
12
|
|
|
—
|
|
|
12
|
|
||||||
|
Finite-lived
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Customer relations including supply agreements (1)
|
484
|
|
|
186
|
|
|
298
|
|
|
674
|
|
|
256
|
|
|
418
|
|
||||||
|
Favorable leasehold arrangements, net
|
12
|
|
|
5
|
|
|
7
|
|
|
12
|
|
|
5
|
|
|
7
|
|
||||||
|
Loan origination costs (2)
|
17
|
|
|
6
|
|
|
11
|
|
|
10
|
|
|
6
|
|
|
4
|
|
||||||
|
Other intangibles
|
5
|
|
|
3
|
|
|
2
|
|
|
5
|
|
|
3
|
|
|
2
|
|
||||||
|
Intangible assets, net
|
$
|
855
|
|
|
$
|
200
|
|
|
$
|
655
|
|
|
$
|
1,038
|
|
|
$
|
270
|
|
|
$
|
768
|
|
|
(1)
|
Decrease in gross carrying amount is mainly due to the adoption of ASU No. 2014-09,
Revenue from Contracts with Customers,
see Note 2.
|
|
(2)
|
Loan origination costs are associated with the Revolving Credit Agreement, see Note 10 for further information.
|
|
9.
|
Accrued Expenses and Other Current Liabilities
|
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
|
|
(in millions)
|
||||||
|
Wage and other employee-related accrued expenses
|
$
|
29
|
|
|
$
|
72
|
|
|
Accrued tax expense
|
205
|
|
|
180
|
|
||
|
Accrued insurance
|
14
|
|
|
26
|
|
||
|
Accrued interest expense
|
19
|
|
|
43
|
|
||
|
Dealer deposits
|
16
|
|
|
16
|
|
||
|
Reserve for environmental remediation
|
6
|
|
|
—
|
|
||
|
Other
|
81
|
|
|
31
|
|
||
|
Total
|
$
|
370
|
|
|
$
|
368
|
|
|
10.
|
|
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
|
|
(in millions)
|
||||||
|
Term Loan (1)
|
$
|
—
|
|
|
$
|
1,243
|
|
|
Sale leaseback financing obligation
|
109
|
|
|
113
|
|
||
|
2018 Revolver
|
493
|
|
|
—
|
|
||
|
2014 Revolver (2)
|
—
|
|
|
765
|
|
||
|
4.875% Senior Notes Due 2023
|
1,000
|
|
|
—
|
|
||
|
5.500% Senior Notes Due 2026
|
800
|
|
|
—
|
|
||
|
5.875% Senior Notes Due 2028
|
400
|
|
|
—
|
|
||
|
6.375% Senior Notes Due 2023 (3)
|
—
|
|
|
800
|
|
||
|
5.500% Senior Notes Due 2020 (3)
|
—
|
|
|
600
|
|
||
|
6.250% Senior Notes Due 2021 (3)
|
—
|
|
|
800
|
|
||
|
Other
|
1
|
|
|
3
|
|
||
|
Total debt
|
2,803
|
|
|
4,324
|
|
||
|
Less: current maturities
|
5
|
|
|
6
|
|
||
|
Less: debt issuance costs
|
24
|
|
|
34
|
|
||
|
Long-term debt, net of current maturities
|
$
|
2,774
|
|
|
$
|
4,284
|
|
|
(1)
|
The Term Loan was repaid in full and terminated on January 23, 2018.
|
|
(2)
|
The 2014 Revolver was repaid in full on July 27, 2018.
|
|
(3)
|
The Senior Notes were redeemed on January 23, 2018.
|
|
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.
|
|
11.
|
Other Noncurrent Liabilities
|
|
|
September 30,
2018 |
|
December 31, 2017
|
||||
|
|
(in millions)
|
||||||
|
Accrued straight-line rent
|
$
|
12
|
|
|
$
|
13
|
|
|
Reserve for underground storage tank removal
|
51
|
|
|
41
|
|
||
|
Reserve for environmental remediation
|
28
|
|
|
23
|
|
||
|
Unfavorable lease liability
|
16
|
|
|
10
|
|
||
|
Aloha acquisition contingent consideration
|
—
|
|
|
15
|
|
||
|
Other
|
33
|
|
|
23
|
|
||
|
Total
|
$
|
140
|
|
|
$
|
125
|
|
|
12.
|
Related-Party Transactions
|
|
•
|
Philadelphia Energy Solutions Products Purchase Agreements –
two
related products purchase agreements,
one
with Philadelphia Energy Solutions Refining & Marketing (“PES”) and
one
with PES’s product financier Merrill Lynch Commodities; both purchase agreements contain
12
-month terms that automatically renew for consecutive
12
-month terms until either party cancels with notice. ETP Retail Holdings, LLC, a subsidiary of ETP, owns a noncontrolling interest in the parent of PES. Beginning in the third quarter of 2018, PES was no longer considered an affiliate of ETP as the interest in PES owned by ETP decreased to an amount which was no longer considered to give ETP any significant influence over PES’s management or operations.
|
|
•
|
ETP Transportation and Terminalling Contracts – various agreements with subsidiaries of ETP for pipeline, terminalling and storage services. We also have agreements with subsidiaries of ETP for the purchase and sale of fuel.
|
|
•
|
Net advances from affiliates were
$85 million
and
$85 million
as of
September 30, 2018
and
December 31, 2017
, respectively. Advances from affiliates are primarily related to the treasury services agreements between Sunoco LLC and Sunoco (R&M), LLC and Sunoco Retail and Sunoco (R&M), LLC, which are in place for purposes of cash management.
|
|
•
|
Net accounts receivable from affiliates were
$134 million
and
$155 million
as of
September 30, 2018
and
December 31, 2017
, respectively, which are primarily related to motor fuel purchases from us.
|
|
•
|
Net accounts payable to affiliates were
$160 million
and
$206 million
as of
September 30, 2018
and
December 31, 2017
, respectively, which are related to operational expenses and fuel pipeline purchases.
|
|
•
|
Motor fuel sales to affiliates were
$1 million
and
$16 million
for the
three months ended September 30, 2018
and
2017
, respectively.
|
|
•
|
Motor fuel sales to affiliates were
$23 million
and
$44 million
for the
nine months ended September 30, 2018
and
2017
, respectively.
|
|
•
|
Bulk fuel purchases from affiliates were
$96 million
and
$601 million
for the
three months ended September 30, 2018
and
2017
, respectively, which is included in motor fuel cost of sales in our Consolidated Statements of Operations and Comprehensive Income (Loss).
|
|
•
|
Bulk fuel purchases from affiliates were
$1.8 billion
and
$1.7 billion
for the
nine months ended September 30, 2018
and
2017
, respectively, which is included in motor fuel cost of sales in our Consolidated Statements of Operations and Comprehensive Income (Loss).
|
|
13.
|
Revenue
|
|
|
For the Three Months Ended September 30, 2018
|
|
For the Nine Months Ended September 30, 2018
|
||||
|
|
(in millions)
|
||||||
|
Fuel Distribution and Marketing Segment
|
|
|
|
||||
|
Dealer
|
$
|
998
|
|
|
$
|
2,781
|
|
|
Distributor
|
2,253
|
|
|
6,083
|
|
||
|
Unbranded Wholesale
|
762
|
|
|
2,011
|
|
||
|
Commission Agent
|
437
|
|
|
985
|
|
||
|
Rental income
|
32
|
|
|
82
|
|
||
|
Other
|
12
|
|
|
41
|
|
||
|
Total
|
4,494
|
|
|
11,983
|
|
||
|
All Other Segment
|
|
|
|
||||
|
Motor Fuel
|
212
|
|
|
860
|
|
||
|
Rental income
|
3
|
|
|
9
|
|
||
|
Other
|
52
|
|
|
265
|
|
||
|
Total
|
267
|
|
|
1,134
|
|
||
|
Total Revenue
|
$
|
4,761
|
|
|
$
|
13,117
|
|
|
|
Balance at
January 1, 2018
|
|
Balance at September 30, 2018
|
|
Increase/ (Decrease)
|
||||||
|
|
(in millions)
|
||||||||||
|
Contract Balances
|
|
|
|
|
|
||||||
|
Contract Asset
|
$
|
51
|
|
|
$
|
66
|
|
|
$
|
15
|
|
|
Accounts receivable from contracts with customers
|
$
|
445
|
|
|
$
|
582
|
|
|
$
|
137
|
|
|
Contract Liability
|
$
|
1
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
•
|
Significant financing component
- The Partnership elected not to adjust the promised amount of consideration for the effects of significant financing component if the Partnership expects at contract inception that the period between the transfer of a promised good or service to a customer and when the customer pays for that good or service will be one year or less.
|
|
•
|
Incremental costs of obtaining a contract
- The Partnership generally expenses sales commissions when incurred because the amortization period would have been less than one year. We record these costs within general and administrative expenses. The Partnership elected to expense the incremental costs of obtaining a contract when the amortization period for such contracts would have been one year or less.
|
|
•
|
Shipping and handling costs
- The Partnership elected to account for shipping and handling activities that occur after the customer has obtained control of a good as fulfillment activities (i.e., an expense) rather than as a promised service.
|
|
•
|
Measurement of transaction price
- The Partnership has elected to exclude from the measurement of transaction price all taxes assessed by a governmental authority that are both imposed on and concurrent with a specific revenue-producing transaction and collected by the Partnership from a customer (i.e., sales tax, value added tax, etc).
|
|
•
|
Variable consideration of wholly unsatisfied performance obligations
-
The Partnership has elected to exclude the estimate of variable consideration to the allocation of wholly unsatisfied performance obligations.
|
|
14.
|
Commitments and Contingencies
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Cash rent:
|
|
|
|
|
|
|
|
||||||||
|
Store base rent (1) (2)
|
$
|
19
|
|
|
$
|
16
|
|
|
$
|
52
|
|
|
$
|
51
|
|
|
Equipment and other rent (3)
|
1
|
|
|
4
|
|
|
2
|
|
|
10
|
|
||||
|
Total cash rent
|
20
|
|
|
20
|
|
|
54
|
|
|
61
|
|
||||
|
Non-cash rent:
|
|
|
|
|
|
|
|
||||||||
|
Straight-line rent
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||
|
Net rent expense
|
$
|
20
|
|
|
$
|
20
|
|
|
$
|
54
|
|
|
$
|
62
|
|
|
(1)
|
Store base rent includes the Partnership's rent expense for leased retail store properties which are subleased to third-party operators. The sublease income from these sites is recorded in rental income on the statement of operations and totaled
$11 million
and
$7 million
for the
three months ended September 30, 2018
and
2017
, respectively, and
$28 million
and
$19 million
for the
nine months ended September 30, 2018
and
2017
, respectively.
|
|
(2)
|
Store base rent includes contingent rent expense totaling
$1 million
and
$3 million
for the
three months ended September 30, 2018
and
2017
, respectively, and
$3 million
and
$13 million
for the
nine months ended September 30, 2018
and
2017
, respectively.
|
|
(3)
|
Equipment and other rent consists primarily of vehicles and store equipment.
|
|
15.
|
Interest Expense, net
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
Interest expense
|
$
|
35
|
|
|
$
|
47
|
|
|
$
|
105
|
|
|
$
|
151
|
|
|
Amortization of deferred financing fees
|
1
|
|
|
4
|
|
|
4
|
|
|
12
|
|
||||
|
Interest income
|
(1
|
)
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
||||
|
Interest expense, net
|
$
|
35
|
|
|
$
|
51
|
|
|
$
|
105
|
|
|
$
|
163
|
|
|
16.
|
Income Tax Expense
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(in million)
|
||||||||||||||
|
Tax at statutory federal rate (1)
|
$
|
26
|
|
|
$
|
27
|
|
|
$
|
34
|
|
|
$
|
1
|
|
|
Partnership earnings not subject to tax
|
(16
|
)
|
|
(74
|
)
|
|
(17
|
)
|
|
(130
|
)
|
||||
|
Goodwill impairment
|
—
|
|
|
4
|
|
|
—
|
|
|
35
|
|
||||
|
State and local tax, net of federal benefit
|
3
|
|
|
(3
|
)
|
|
4
|
|
|
(9
|
)
|
||||
|
Statutory tax rate changes
|
(3
|
)
|
|
—
|
|
|
16
|
|
|
—
|
|
||||
|
Other
|
—
|
|
|
2
|
|
|
2
|
|
|
—
|
|
||||
|
Net income tax expense (benefit)
|
$
|
10
|
|
|
$
|
(44
|
)
|
|
$
|
39
|
|
|
$
|
(103
|
)
|
|
(1)
|
In December 2017, the “Tax Cuts and Jobs Act” was signed into law. Among other provisions, the highest corporate federal income tax rate was reduced from 35% to 21% for tax years beginning after December 31, 2017.
|
|
17.
|
Partners' Capital
|
|
|
Number of Units
|
|
|
Number of common units at December 31, 2017
|
99,667,999
|
|
|
Common units repurchase
|
(17,286,859
|
)
|
|
Phantom unit vesting
|
132,503
|
|
|
Number of common units at September 30, 2018
|
82,513,643
|
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Attributable to Common Units
|
|
|
|
|
|
|
|
||||||||
|
Distributions (a)
|
$
|
68
|
|
|
$
|
82
|
|
|
$
|
204
|
|
|
$
|
246
|
|
|
Distributions in excess of net income
|
25
|
|
|
25
|
|
|
(398
|
)
|
|
(413
|
)
|
||||
|
Limited partners' interest in net income (loss)
|
$
|
93
|
|
|
$
|
107
|
|
|
$
|
(194
|
)
|
|
$
|
(167
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
(a) Distributions declared per unit to unitholders as of record date
|
$
|
0.8255
|
|
|
$
|
0.8255
|
|
|
$
|
2.4765
|
|
|
$
|
2.4765
|
|
|
|
|
|
Marginal percentage interest
in distributions
|
||||
|
|
Total quarterly distribution per Common Unit target amount
|
|
Common 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
|
%
|
|
|
|
Limited Partners
|
|
|
||||||||
|
Payment Date
|
|
Per Unit Distribution
|
|
Total Cash Distribution
|
|
Distribution to IDR Holders
|
||||||
|
|
|
(in millions, except per unit amounts)
|
||||||||||
|
November 14, 2018
|
|
$
|
0.8255
|
|
|
$
|
68
|
|
|
$
|
18
|
|
|
August 15, 2018
|
|
$
|
0.8255
|
|
|
$
|
68
|
|
|
$
|
17
|
|
|
May 15, 2018
|
|
$
|
0.8255
|
|
|
$
|
68
|
|
|
$
|
18
|
|
|
February 14, 2018
|
|
$
|
0.8255
|
|
|
$
|
82
|
|
|
$
|
21
|
|
|
|
|
Series A Preferred Unit Holder
|
||
|
Payment Date
|
|
Total Cash Distribution
|
||
|
|
|
(in millions)
|
||
|
January 25, 2018 (1)
|
|
$
|
10
|
|
|
(1)
|
$10 million cash distribution paid on January 25, 2018 includes $8 million cash distribution for the three months ended December 31, 2017 and $2 million cash distribution for the period from January 1, 2018 through January 25, 2018.
|
|
18.
|
Unit-Based Compensation
|
|
|
Number of Phantom Common Units
|
|
Weighted-Average Grant Date Fair Value
|
|||
|
Outstanding at December 31, 2016
|
2,013,634
|
|
|
$
|
34.43
|
|
|
Granted
|
203,867
|
|
|
28.31
|
|
|
|
Vested
|
(289,377
|
)
|
|
45.48
|
|
|
|
Forfeited
|
(150,823
|
)
|
|
34.71
|
|
|
|
Outstanding at December 31, 2017
|
1,777,301
|
|
|
31.89
|
|
|
|
Granted
|
421,100
|
|
|
28.86
|
|
|
|
Vested
|
(199,504
|
)
|
|
28.95
|
|
|
|
Forfeited
|
(299,121
|
)
|
|
31.34
|
|
|
|
Outstanding at September 30, 2018
|
1,699,776
|
|
|
$
|
30.96
|
|
|
19.
|
Segment Reporting
|
|
|
For the Three Months Ended September 30,
|
||||||||||||||||||||||||||||
|
|
2018
|
|
2017
|
||||||||||||||||||||||||||
|
|
Fuel Distribution and Marketing
|
|
All Other
|
|
Intercompany Eliminations
|
|
Totals
|
|
Fuel Distribution and Marketing
|
|
All Other
|
|
Intercompany Eliminations
|
|
Totals
|
||||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||||||||
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Motor fuel sales
|
$
|
4,450
|
|
|
$
|
212
|
|
|
|
|
$
|
4,662
|
|
|
$
|
2,435
|
|
|
$
|
414
|
|
|
|
|
$
|
2,849
|
|
||
|
Rental income
|
32
|
|
|
3
|
|
|
|
|
35
|
|
|
19
|
|
|
3
|
|
|
|
|
22
|
|
||||||||
|
Other
|
12
|
|
|
52
|
|
|
|
|
64
|
|
|
13
|
|
|
180
|
|
|
|
|
193
|
|
||||||||
|
Intersegment sales
|
460
|
|
|
29
|
|
|
(489
|
)
|
|
—
|
|
|
407
|
|
|
34
|
|
|
(441
|
)
|
|
—
|
|
||||||
|
Total revenue
|
4,954
|
|
|
296
|
|
|
(489
|
)
|
|
4,761
|
|
|
2,874
|
|
|
631
|
|
|
(441
|
)
|
|
3,064
|
|
||||||
|
Gross profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Motor fuel
|
222
|
|
|
25
|
|
|
|
|
247
|
|
|
158
|
|
|
45
|
|
|
|
|
203
|
|
||||||||
|
Rental
|
32
|
|
|
3
|
|
|
|
|
35
|
|
|
19
|
|
|
3
|
|
|
|
|
22
|
|
||||||||
|
Other
|
7
|
|
|
44
|
|
|
|
|
51
|
|
|
13
|
|
|
78
|
|
|
|
|
91
|
|
||||||||
|
Total gross profit
|
261
|
|
|
72
|
|
|
|
|
333
|
|
|
190
|
|
|
126
|
|
|
|
|
316
|
|
||||||||
|
Total operating expenses
|
143
|
|
|
31
|
|
|
|
|
174
|
|
|
88
|
|
|
100
|
|
|
|
|
188
|
|
||||||||
|
Operating income
|
118
|
|
|
41
|
|
|
|
|
159
|
|
|
102
|
|
|
26
|
|
|
|
|
128
|
|
||||||||
|
Interest expense, net
|
28
|
|
|
7
|
|
|
|
|
35
|
|
|
34
|
|
|
17
|
|
|
|
|
51
|
|
||||||||
|
Income from continuing operations before income taxes
|
90
|
|
|
34
|
|
|
|
|
124
|
|
|
68
|
|
|
9
|
|
|
|
|
77
|
|
||||||||
|
Income tax expense (benefit)
|
1
|
|
|
9
|
|
|
|
|
10
|
|
|
(1
|
)
|
|
(43
|
)
|
|
|
|
(44
|
)
|
||||||||
|
Income from continuing operations
|
89
|
|
|
25
|
|
|
|
|
114
|
|
|
69
|
|
|
52
|
|
|
|
|
121
|
|
||||||||
|
Income (loss) from discontinued operations, net of income taxes (See Note 4)
|
—
|
|
|
(2
|
)
|
|
|
|
(2
|
)
|
|
—
|
|
|
17
|
|
|
|
|
17
|
|
||||||||
|
Net income and comprehensive income
|
$
|
89
|
|
|
$
|
23
|
|
|
|
|
$
|
112
|
|
|
$
|
69
|
|
|
$
|
69
|
|
|
|
|
$
|
138
|
|
||
|
Depreciation, amortization and accretion (1)
|
32
|
|
|
10
|
|
|
|
|
42
|
|
|
23
|
|
|
6
|
|
|
|
|
29
|
|
||||||||
|
Interest expense, net (1)
|
28
|
|
|
7
|
|
|
|
|
35
|
|
|
34
|
|
|
30
|
|
|
|
|
64
|
|
||||||||
|
Income tax expense (benefit) (1)
|
1
|
|
|
11
|
|
|
|
|
12
|
|
|
(1
|
)
|
|
(13
|
)
|
|
|
|
(14
|
)
|
||||||||
|
EBITDA
|
150
|
|
|
51
|
|
|
|
|
201
|
|
|
125
|
|
|
92
|
|
|
|
|
217
|
|
||||||||
|
Non-cash compensation expense (1)
|
1
|
|
|
3
|
|
|
|
|
4
|
|
|
—
|
|
|
9
|
|
|
|
|
9
|
|
||||||||
|
Loss (gain) on disposal of assets and impairment charges (1)
|
21
|
|
|
(29
|
)
|
|
|
|
(8
|
)
|
|
(4
|
)
|
|
38
|
|
|
|
|
34
|
|
||||||||
|
Unrealized loss on commodity derivatives (1)
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
|
|
(6
|
)
|
||||||||
|
Inventory fair value adjustments (1)
|
7
|
|
|
—
|
|
|
|
|
7
|
|
|
(51
|
)
|
|
(4
|
)
|
|
|
|
(55
|
)
|
||||||||
|
Other non-cash adjustments
|
4
|
|
|
—
|
|
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
||||||||
|
Adjusted EBITDA
|
$
|
183
|
|
|
$
|
25
|
|
|
|
|
$
|
208
|
|
|
$
|
64
|
|
|
$
|
135
|
|
|
|
|
$
|
199
|
|
||
|
Capital expenditures (1)
|
$
|
21
|
|
|
$
|
9
|
|
|
|
|
$
|
30
|
|
|
$
|
25
|
|
|
$
|
16
|
|
|
|
|
$
|
41
|
|
||
|
Total assets as of September 30, 2018 and December 31, 2017, respectively
|
$
|
4,052
|
|
|
$
|
1,096
|
|
|
|
|
$
|
5,148
|
|
|
$
|
3,130
|
|
|
$
|
5,214
|
|
|
|
|
$
|
8,344
|
|
||
|
(1)
|
Includes amounts from discontinued operations.
|
|
|
For the Nine Months Ended September 30,
|
||||||||||||||||||||||||||||
|
|
2018
|
|
2017
|
||||||||||||||||||||||||||
|
|
Fuel Distribution and Marketing
|
|
All Other
|
|
Intercompany Eliminations
|
|
Totals
|
|
Fuel Distribution and Marketing
|
|
All Other
|
|
Intercompany Eliminations
|
|
Totals
|
||||||||||||||
|
|
(in millions)
|
||||||||||||||||||||||||||||
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Motor fuel sales
|
$
|
11,860
|
|
|
$
|
860
|
|
|
|
|
$
|
12,720
|
|
|
$
|
6,988
|
|
|
$
|
1,164
|
|
|
|
|
$
|
8,152
|
|
||
|
Rental income
|
82
|
|
|
9
|
|
|
|
|
91
|
|
|
57
|
|
|
9
|
|
|
|
|
66
|
|
||||||||
|
Other
|
41
|
|
|
265
|
|
|
|
|
306
|
|
|
37
|
|
|
509
|
|
|
|
|
546
|
|
||||||||
|
Intersegment sales
|
1,271
|
|
|
93
|
|
|
(1,364
|
)
|
|
—
|
|
|
1,088
|
|
|
94
|
|
|
(1,182
|
)
|
|
—
|
|
||||||
|
Total revenue
|
13,254
|
|
|
1,227
|
|
|
(1,364
|
)
|
|
13,117
|
|
|
8,170
|
|
|
1,776
|
|
|
(1,182
|
)
|
|
8,764
|
|
||||||
|
Gross profit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Motor fuel
|
587
|
|
|
92
|
|
|
|
|
679
|
|
|
383
|
|
|
133
|
|
|
|
|
516
|
|
||||||||
|
Rental
|
82
|
|
|
9
|
|
|
|
|
91
|
|
|
57
|
|
|
9
|
|
|
|
|
66
|
|
||||||||
|
Other
|
35
|
|
|
134
|
|
|
|
|
169
|
|
|
30
|
|
|
219
|
|
|
|
|
249
|
|
||||||||
|
Total gross profit
|
704
|
|
|
235
|
|
|
|
|
939
|
|
|
470
|
|
|
361
|
|
|
|
|
831
|
|
||||||||
|
Total operating expenses
|
390
|
|
|
166
|
|
|
|
|
556
|
|
|
291
|
|
|
376
|
|
|
|
|
667
|
|
||||||||
|
Operating income (loss)
|
314
|
|
|
69
|
|
|
|
|
383
|
|
|
179
|
|
|
(15
|
)
|
|
|
|
164
|
|
||||||||
|
Interest expense, net
|
74
|
|
|
31
|
|
|
|
|
105
|
|
|
68
|
|
|
95
|
|
|
|
|
163
|
|
||||||||
|
Loss on extinguishment of debt and other
|
109
|
|
|
—
|
|
|
|
|
109
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
||||||||
|
Income (loss) from continuing operations before income taxes
|
131
|
|
|
38
|
|
|
|
|
169
|
|
|
111
|
|
|
(110
|
)
|
|
|
|
1
|
|
||||||||
|
Income tax expense (benefit)
|
(1
|
)
|
|
40
|
|
|
|
|
39
|
|
|
(1
|
)
|
|
(102
|
)
|
|
|
|
(103
|
)
|
||||||||
|
Income (loss) from continuing operations
|
132
|
|
|
(2
|
)
|
|
|
|
130
|
|
|
112
|
|
|
(8
|
)
|
|
|
|
104
|
|
||||||||
|
Loss from discontinued operations, net of income taxes (See Note 4)
|
—
|
|
|
(265
|
)
|
|
|
|
(265
|
)
|
|
—
|
|
|
(187
|
)
|
|
|
|
(187
|
)
|
||||||||
|
Net income (loss) and comprehensive income (loss)
|
$
|
132
|
|
|
$
|
(267
|
)
|
|
|
|
$
|
(135
|
)
|
|
$
|
112
|
|
|
$
|
(195
|
)
|
|
|
|
$
|
(83
|
)
|
||
|
Depreciation, amortization and accretion (1)
|
95
|
|
|
37
|
|
|
|
|
132
|
|
|
81
|
|
|
74
|
|
|
|
|
155
|
|
||||||||
|
Interest expense, net (1)
|
74
|
|
|
33
|
|
|
|
|
107
|
|
|
68
|
|
|
116
|
|
|
|
|
184
|
|
||||||||
|
Income tax expense (benefit) (1)
|
(1
|
)
|
|
198
|
|
|
|
|
197
|
|
|
(1
|
)
|
|
(53
|
)
|
|
|
|
(54
|
)
|
||||||||
|
EBITDA
|
300
|
|
|
1
|
|
|
|
|
301
|
|
|
260
|
|
|
(58
|
)
|
|
|
|
202
|
|
||||||||
|
Non-cash compensation expense (1)
|
2
|
|
|
8
|
|
|
|
|
10
|
|
|
1
|
|
|
17
|
|
|
|
|
18
|
|
||||||||
|
Loss on disposal of assets and impairment charges (1)
|
24
|
|
|
34
|
|
|
|
|
58
|
|
|
—
|
|
|
367
|
|
|
|
|
367
|
|
||||||||
|
Loss on extinguishment of debt and other (1)
|
109
|
|
|
20
|
|
|
|
|
129
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
||||||||
|
Unrealized gain on commodity derivatives (1)
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
|
|
(5
|
)
|
||||||||
|
Inventory fair value adjustments (1)
|
(50
|
)
|
|
(1
|
)
|
|
|
|
(51
|
)
|
|
(8
|
)
|
|
—
|
|
|
|
|
(8
|
)
|
||||||||
|
Other non-cash adjustments
|
10
|
|
|
—
|
|
|
|
|
10
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
||||||||
|
Adjusted EBITDA
|
$
|
395
|
|
|
$
|
62
|
|
|
|
|
$
|
457
|
|
|
$
|
248
|
|
|
$
|
326
|
|
|
|
|
$
|
574
|
|
||
|
Capital expenditures (1)
|
$
|
44
|
|
|
$
|
18
|
|
|
|
|
$
|
62
|
|
|
$
|
50
|
|
|
$
|
89
|
|
|
|
|
$
|
139
|
|
||
|
Total assets as of September 30, 2018 and December 31, 2017, respectively
|
$
|
4,052
|
|
|
$
|
1,096
|
|
|
|
|
$
|
5,148
|
|
|
$
|
3,130
|
|
|
$
|
5,214
|
|
|
|
|
$
|
8,344
|
|
||
|
(1)
|
Includes amounts from discontinued operations.
|
|
20.
|
Net Income per Unit
|
|
|
For the Three Months Ended September 30,
|
|
For the Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(in millions, except units and per unit amounts)
|
||||||||||||||
|
Income from continuing operations
|
$
|
114
|
|
|
$
|
121
|
|
|
$
|
130
|
|
|
$
|
104
|
|
|
Less:
|
|
|
|
|
|
|
|
||||||||
|
Distributions on Series A Preferred units
|
—
|
|
|
7
|
|
|
2
|
|
|
15
|
|
||||
|
Incentive distribution rights
|
18
|
|
|
22
|
|
|
53
|
|
|
64
|
|
||||
|
Distributions on nonvested phantom unit awards
|
1
|
|
|
2
|
|
|
4
|
|
|
5
|
|
||||
|
Limited partners' interest in net income from continuing operations
|
$
|
95
|
|
|
$
|
90
|
|
|
$
|
71
|
|
|
$
|
20
|
|
|
Income (loss) from discontinued operations
|
$
|
(2
|
)
|
|
$
|
17
|
|
|
$
|
(265
|
)
|
|
$
|
(187
|
)
|
|
Weighted average limited partner units outstanding:
|
|
|
|
|
|
|
|
||||||||
|
Common - basic
|
82,506,279
|
|
|
99,469,643
|
|
|
84,891,853
|
|
|
99,185,042
|
|
||||
|
Common - equivalents
|
578,434
|
|
|
647,373
|
|
|
482,123
|
|
|
396,584
|
|
||||
|
Common - diluted
|
83,084,713
|
|
|
100,117,016
|
|
|
85,373,976
|
|
|
99,581,626
|
|
||||
|
Income from continuing operations per limited partner unit:
|
|
|
|
|
|
|
|
||||||||
|
Common - basic
|
$
|
1.16
|
|
|
$
|
0.92
|
|
|
$
|
0.84
|
|
|
$
|
0.22
|
|
|
Common - diluted
|
$
|
1.15
|
|
|
$
|
0.91
|
|
|
$
|
0.83
|
|
|
$
|
0.22
|
|
|
Income (loss) from discontinued operations per limited partner unit:
|
|
|
|
|
|
|
|
||||||||
|
Common - basic
|
$
|
(0.03
|
)
|
|
$
|
0.17
|
|
|
$
|
(3.12
|
)
|
|
$
|
(1.90
|
)
|
|
Common - diluted
|
$
|
(0.03
|
)
|
|
$
|
0.17
|
|
|
$
|
(3.12
|
)
|
|
$
|
(1.90
|
)
|
|
•
|
our ability to make, complete and integrate acquisitions from affiliates or third-parties;
|
|
•
|
business strategy and operations of Energy Transfer LP and its conflicts of interest with us;
|
|
•
|
changes in the price of and demand for the motor fuel that we distribute and our ability to appropriately hedge any motor fuel we hold in inventory;
|
|
•
|
our dependence on limited principal suppliers;
|
|
•
|
competition in the wholesale motor fuel distribution and retail store industry;
|
|
•
|
changing customer preferences for alternate fuel sources or improvement in fuel efficiency;
|
|
•
|
changes in our credit rating, as assigned by rating agencies;
|
|
•
|
a deterioration in the credit and/or capital markets;
|
|
•
|
environmental, tax and other federal, state and local laws and regulations;
|
|
•
|
the fact that we are not fully insured against all risk incidents to our business;
|
|
•
|
dangers inherent in the storage and transportation of motor fuel;
|
|
•
|
our ability to manage growth and/or control costs;
|
|
•
|
our reliance on senior management, supplier trade credit and information technology; and
|
|
•
|
our partnership structure, which may create conflicts of interest between us and Sunoco GP LLC, our general partner (“General Partner”), and its affiliates, and limits the fiduciary duties of our General Partner and its affiliates.
|
|
•
|
References herein to “ETP” refer to Energy Transfer Partners, L.P. prior to its name change and Energy Transfer Operating, L.P. following its name change;
|
|
•
|
References herein to “ETE” refer to Energy Transfer Equity, L.P. prior to its name change and Energy Transfer LP following its name change;
|
|
•
|
76
retail stores;
|
|
•
|
419
independently operated commission agent locations where we sell motor fuel to retail customers under commission arrangements with such operators;
|
|
•
|
6,615
retail stores operated by independent operators, which we refer to as “dealers” or “distributors,” pursuant to long-term distribution agreements; and
|
|
•
|
2,552
other commercial customers, including unbranded retail stores, other fuel distributors, school districts, municipalities and other industrial customers.
|
|
•
|
Motor fuel gallons sold
. One of the primary drivers of our business is the total volume of motor fuel sold through our channels. Fuel distribution contracts with our customers generally provide that we distribute motor fuel at a fixed, volume-based profit margin or at an agreed upon level of price support. As a result, gross profit is directly tied to the volume of motor fuel that we distribute.
|
|
•
|
Gross profit per gallon
. Gross profit per gallon is calculated as the gross profit on motor fuel (excluding non-cash fair value adjustments) divided by the number of gallons sold, and is typically expressed as cents per gallon. Our gross profit per gallon varies amongst our third-party relationships and is impacted by the availability of certain discounts and rebates from suppliers. Retail gross profit per gallon is heavily impacted by volatile pricing and intense competition from retail stores, supermarkets, club stores and other retail formats, which varies based on the market.
|
|
•
|
Adjusted EBITDA and Distributable Cash Flow, as adjusted
. Adjusted EBITDA as used throughout this document, is defined as earnings before net interest expense, income taxes, depreciation, amortization and accretion expense, allocated non-cash compensation expense, unrealized gains and losses on commodity derivatives and inventory fair value adjustments, and certain other operating expenses reflected in net income that we do not believe are indicative of ongoing core operations, such as gain or loss on disposal of assets and non-cash impairment charges. We define Distributable Cash Flow, as adjusted, as Adjusted EBITDA less cash interest expense, including the accrual of interest expense related to our long-term debt which is paid on a semi-annual basis, Series A Preferred distribution, current income tax expense, maintenance capital expenditures and other non-cash adjustments.
|
|
•
|
Adjusted EBITDA is used as a performance measure under our revolving credit facility;
|
|
•
|
securities analysts and other interested parties use such metrics as measures of financial performance, ability to make distributions to our unitholders and debt service capabilities;
|
|
•
|
our management uses them for internal planning purposes, including aspects of our consolidated operating budget, and capital expenditures; and
|
|
•
|
Distributable Cash Flow, as adjusted provides useful information to investors as it is a widely accepted financial indicator used by investors to compare partnership performance, and as it provides investors an enhanced perspective of the operating performance of our assets and the cash our business is generating.
|
|
•
|
they do not reflect our total cash expenditures, or future requirements for capital expenditures or contractual commitments;
|
|
•
|
they do not reflect changes in, or cash requirements for, working capital;
|
|
•
|
they do not reflect interest expense or the cash requirements necessary to service interest or principal payments on our revolving credit facility or term loan;
|
|
•
|
although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and Adjusted EBITDA does not reflect cash requirements for such replacements; and
|
|
•
|
as not all companies use identical calculations, our presentation of Adjusted EBITDA and Distributable Cash Flow, as adjusted may not be comparable to similarly titled measures of other companies.
|
|
|
For the Three Months Ended September 30,
|
|||||||||||||||||||||||
|
|
2018
|
|
|
2017
|
||||||||||||||||||||
|
|
Fuel Distribution and Marketing
|
|
All Other
|
|
Total
|
|
|
Fuel Distribution and Marketing
|
|
All Other
|
|
Total
|
||||||||||||
|
|
(dollars and gallons in millions, except gross profit per gallon)
|
|||||||||||||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Motor fuel sales
|
$
|
4,450
|
|
|
$
|
212
|
|
|
$
|
4,662
|
|
|
|
$
|
2,435
|
|
|
$
|
414
|
|
|
$
|
2,849
|
|
|
Rental income
|
32
|
|
|
3
|
|
|
35
|
|
|
|
19
|
|
|
3
|
|
|
22
|
|
||||||
|
Other
|
12
|
|
|
52
|
|
|
64
|
|
|
|
13
|
|
|
180
|
|
|
193
|
|
||||||
|
Total revenues
|
$
|
4,494
|
|
|
$
|
267
|
|
|
$
|
4,761
|
|
|
|
$
|
2,467
|
|
|
$
|
597
|
|
|
$
|
3,064
|
|
|
Gross profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Motor fuel sales
|
$
|
222
|
|
|
$
|
25
|
|
|
$
|
247
|
|
|
|
$
|
158
|
|
|
$
|
45
|
|
|
$
|
203
|
|
|
Rental
|
32
|
|
|
3
|
|
|
35
|
|
|
|
19
|
|
|
3
|
|
|
22
|
|
||||||
|
Other
|
7
|
|
|
44
|
|
|
51
|
|
|
|
13
|
|
|
78
|
|
|
91
|
|
||||||
|
Total gross profit
|
$
|
261
|
|
|
$
|
72
|
|
|
$
|
333
|
|
|
|
$
|
190
|
|
|
$
|
126
|
|
|
$
|
316
|
|
|
Income from continuing operations
|
89
|
|
|
25
|
|
|
114
|
|
|
|
69
|
|
|
52
|
|
|
121
|
|
||||||
|
Income (loss) from discontinued operations, net of taxes
|
—
|
|
|
(2
|
)
|
|
(2
|
)
|
|
|
—
|
|
|
17
|
|
|
17
|
|
||||||
|
Net income and comprehensive income
|
$
|
89
|
|
|
$
|
23
|
|
|
$
|
112
|
|
|
|
$
|
69
|
|
|
$
|
69
|
|
|
$
|
138
|
|
|
Adjusted EBITDA (2)
|
$
|
183
|
|
|
$
|
25
|
|
|
$
|
208
|
|
|
|
$
|
64
|
|
|
$
|
135
|
|
|
$
|
199
|
|
|
Distributable Cash Flow, as adjusted (2)
|
|
|
|
|
$
|
149
|
|
|
|
|
|
|
|
$
|
132
|
|
||||||||
|
Operating Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Motor fuel gallons sold (3)
|
|
|
|
|
2,004
|
|
|
|
|
|
|
|
2,044
|
|
||||||||||
|
Motor fuel gross profit cents per gallon (1) (3)
|
|
|
|
|
|
12.7
|
¢
|
|
|
|
|
|
|
|
14.9
|
¢
|
||||||||
|
(1)
|
Includes other non-cash adjustments and excludes the impact of inventory adjustments consistent with the definition of Adjusted EBITDA.
|
|
(2)
|
We define Adjusted EBITDA and Distributable Cash Flow, as adjusted as described above under “Key Measures Used to Evaluate and Assess Our Business.”
|
|
(3)
|
Includes amounts from discontinued operations. The
2.20 cent
per gallon decrease was primarily attributable to the divestiture of the majority of company-operated sites.
|
|
|
Three Months Ended September 30,
|
|
|
||||||||
|
|
2018
|
|
2017
|
|
Change
|
||||||
|
|
(in millions)
|
||||||||||
|
Segment Adjusted EBITDA
|
|
|
|
|
|
||||||
|
Fuel distribution and marketing
|
$
|
183
|
|
|
$
|
64
|
|
|
$
|
119
|
|
|
All other
|
25
|
|
|
135
|
|
|
(110
|
)
|
|||
|
Total
|
208
|
|
|
199
|
|
|
9
|
|
|||
|
Depreciation, amortization and accretion (1)
|
(42
|
)
|
|
(29
|
)
|
|
(13
|
)
|
|||
|
Interest expense, net (1)
|
(35
|
)
|
|
(64
|
)
|
|
29
|
|
|||
|
Non-cash compensation expense (1)
|
(4
|
)
|
|
(9
|
)
|
|
5
|
|
|||
|
Gain (loss) on disposal of assets and impairment charges (1)
|
8
|
|
|
(34
|
)
|
|
42
|
|
|||
|
Unrealized loss on commodity derivatives (1)
|
—
|
|
|
6
|
|
|
(6
|
)
|
|||
|
Inventory fair value adjustments (1)
|
(7
|
)
|
|
55
|
|
|
(62
|
)
|
|||
|
Other non-cash adjustments
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
|||
|
Income before income tax (expense) benefit (1)
|
124
|
|
|
124
|
|
|
—
|
|
|||
|
Income tax (expense) benefit (1)
|
(12
|
)
|
|
14
|
|
|
(26
|
)
|
|||
|
Net income and comprehensive income
|
$
|
112
|
|
|
$
|
138
|
|
|
$
|
(26
|
)
|
|
|
|
|
|
|
|
||||||
|
Adjusted EBITDA
|
208
|
|
|
199
|
|
|
9
|
|
|||
|
Cash interest expense (1)
|
34
|
|
|
59
|
|
|
(25
|
)
|
|||
|
Current income tax expense (1)
|
16
|
|
|
5
|
|
|
11
|
|
|||
|
Maintenance capital expenditures (1)
|
11
|
|
|
10
|
|
|
1
|
|
|||
|
Distributable Cash Flow
|
$
|
147
|
|
|
$
|
125
|
|
|
$
|
22
|
|
|
Transaction-related expenses (1)
|
2
|
|
|
14
|
|
|
(12
|
)
|
|||
|
Series A Preferred distribution
|
—
|
|
|
(7
|
)
|
|
7
|
|
|||
|
Distributable Cash Flow, as adjusted
|
$
|
149
|
|
|
$
|
132
|
|
|
$
|
17
|
|
|
(1)
|
Includes amounts from discontinued operations.
|
|
•
|
an increase in fuel distribution and marketing motor fuel revenue of
$2.0 billion
due to a
30.3%
, or a
$0.53
, increase in the sales price per motor fuel gallon, and an increase in the motor fuel gallons sold of approximately
559 million
;
|
|
•
|
an increase in rental income of
$13 million
primarily due to the increase in commission agent sites in the current period; offset by
|
|
•
|
a net decrease in other revenue of
$331 million
, which is comprised primarily of all other motor fuel, merchandise and other income. The decrease is primarily due to the conversion of 207 retail sites to commission agent sites during April 2018.
|
|
•
|
an increase in fuel distribution and marketing gross profit on motor fuel of
$64 million
primarily due to an increase in motor fuel gallons sold of approximately
559 million
, a
53.20%
, or a
$0.041
, increase in the gross profit per motor fuel gallon which includes a one-time benefit of approximately $25 million related to a cash settlement with a fuel supplier, partially offset by a
$58 million
unfavorable change in the inventory adjustment compared to the prior year; offset by
|
|
•
|
a net decrease in other gross profit consisting primarily of all other motor fuel, merchandise, rental and other of
$47 million
The decrease is primarily due to the conversion of 207 retail sites to commission agent sites during April 2018.
|
|
•
|
a change in loss (gain) of disposal of assets of
$16 million
primarily due to a
$8 million
gain recognized in the third quarter of 2018 related to fixed assets disposals and adjustments;
|
|
•
|
a net decrease in general and administrative expenses and other operating expense of
$6 million
primarily due to lower salaries and benefits; offset by
|
|
•
|
an increase in depreciation, amortization and accretion expense of
$8 million
.
|
|
|
For the Nine Months Ended September 30,
|
|||||||||||||||||||||||
|
|
2018
|
|
|
2017
|
||||||||||||||||||||
|
|
Fuel Distribution and Marketing
|
|
All Other
|
|
Total
|
|
|
Fuel Distribution and Marketing
|
|
All Other
|
|
Total
|
||||||||||||
|
|
(dollars and gallons in millions, except gross profit per gallon)
|
|||||||||||||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Motor fuel sales
|
$
|
11,860
|
|
|
$
|
860
|
|
|
$
|
12,720
|
|
|
|
$
|
6,988
|
|
|
$
|
1,164
|
|
|
$
|
8,152
|
|
|
Rental income
|
82
|
|
|
9
|
|
|
91
|
|
|
|
57
|
|
|
9
|
|
|
66
|
|
||||||
|
Other
|
41
|
|
|
265
|
|
|
306
|
|
|
|
37
|
|
|
509
|
|
|
546
|
|
||||||
|
Total revenues
|
$
|
11,983
|
|
|
$
|
1,134
|
|
|
$
|
13,117
|
|
|
|
$
|
7,082
|
|
|
$
|
1,682
|
|
|
$
|
8,764
|
|
|
Gross profit:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Motor fuel sales
|
$
|
587
|
|
|
$
|
92
|
|
|
$
|
679
|
|
|
|
$
|
383
|
|
|
$
|
133
|
|
|
$
|
516
|
|
|
Rental
|
82
|
|
|
9
|
|
|
91
|
|
|
|
57
|
|
|
9
|
|
|
66
|
|
||||||
|
Other
|
35
|
|
|
134
|
|
|
169
|
|
|
|
30
|
|
|
219
|
|
|
249
|
|
||||||
|
Total gross profit
|
$
|
704
|
|
|
$
|
235
|
|
|
$
|
939
|
|
|
|
$
|
470
|
|
|
$
|
361
|
|
|
$
|
831
|
|
|
Income (loss) from continuing operations
|
132
|
|
|
(2
|
)
|
|
130
|
|
|
|
112
|
|
|
(8
|
)
|
|
104
|
|
||||||
|
Loss from discontinued operations, net of taxes
|
—
|
|
|
(265
|
)
|
|
(265
|
)
|
|
|
—
|
|
|
(187
|
)
|
|
(187
|
)
|
||||||
|
Net income (loss) and comprehensive income (loss)
|
$
|
132
|
|
|
$
|
(267
|
)
|
|
$
|
(135
|
)
|
|
|
$
|
112
|
|
|
$
|
(195
|
)
|
|
$
|
(83
|
)
|
|
Adjusted EBITDA (2)
|
$
|
395
|
|
|
$
|
62
|
|
|
$
|
457
|
|
|
|
$
|
248
|
|
|
$
|
326
|
|
|
$
|
574
|
|
|
Distributable Cash Flow, as adjusted (2)
|
|
|
|
|
$
|
340
|
|
|
|
|
|
|
|
$
|
367
|
|
||||||||
|
Operating Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total motor fuel gallons sold (3)
|
|
|
|
|
5,838
|
|
|
|
|
|
|
|
5,976
|
|
||||||||||
|
Motor fuel gross profit cents per gallon (1) (3)
|
|
|
|
|
|
11.1
|
¢
|
|
|
|
|
|
|
|
15.2
|
¢
|
||||||||
|
(1)
|
Includes other non-cash adjustments and excludes the impact of inventory adjustments consistent with the definition of Adjusted EBITDA.
|
|
(2)
|
We define Adjusted EBITDA and Distributable Cash Flow, as adjusted as described above under “Key Measures Used to Evaluate and Assess Our Business.”
|
|
(3)
|
Includes amounts from discontinued operations. The
4.10 cent
per gallon decrease was primarily attributable to the divestiture of the majority of company-operated sites.
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||
|
|
2018
|
|
2017
|
|
Change
|
||||||
|
|
(in millions)
|
||||||||||
|
Segment Adjusted EBITDA
|
|
|
|
|
|
||||||
|
Fuel distribution and marketing
|
$
|
395
|
|
|
$
|
248
|
|
|
$
|
147
|
|
|
All other
|
62
|
|
|
326
|
|
|
(264
|
)
|
|||
|
Total
|
457
|
|
|
574
|
|
|
(117
|
)
|
|||
|
Depreciation, amortization and accretion (1)
|
(132
|
)
|
|
(155
|
)
|
|
23
|
|
|||
|
Interest expense, net (1)
|
(107
|
)
|
|
(184
|
)
|
|
77
|
|
|||
|
Non-cash compensation expense (1)
|
(10
|
)
|
|
(18
|
)
|
|
8
|
|
|||
|
Loss on disposal of assets and impairment charges (1)
|
(58
|
)
|
|
(367
|
)
|
|
309
|
|
|||
|
Loss on extinguishment of debt and other (1)
|
(129
|
)
|
|
—
|
|
|
(129
|
)
|
|||
|
Unrealized loss on commodity derivatives (1)
|
—
|
|
|
5
|
|
|
(5
|
)
|
|||
|
Inventory fair value adjustments (1)
|
51
|
|
|
8
|
|
|
43
|
|
|||
|
Other non-cash adjustments
|
(10
|
)
|
|
—
|
|
|
(10
|
)
|
|||
|
Income (loss) before income tax (expense) benefit (1)
|
62
|
|
|
(137
|
)
|
|
199
|
|
|||
|
Income tax (expense) benefit (1)
|
(197
|
)
|
|
54
|
|
|
(251
|
)
|
|||
|
Net loss and comprehensive loss
|
$
|
(135
|
)
|
|
$
|
(83
|
)
|
|
$
|
(52
|
)
|
|
|
|
|
|
|
|
||||||
|
Adjusted EBITDA
|
457
|
|
|
574
|
|
|
(117
|
)
|
|||
|
Cash interest expense (1)
|
102
|
|
|
172
|
|
|
(70
|
)
|
|||
|
Current income tax expense (benefit) (1)
|
479
|
|
|
7
|
|
|
472
|
|
|||
|
Transaction-related income taxes (2)
|
(470
|
)
|
|
—
|
|
|
(470
|
)
|
|||
|
Maintenance capital expenditures (1)
|
16
|
|
|
35
|
|
|
(19
|
)
|
|||
|
Distributable Cash Flow
|
$
|
330
|
|
|
$
|
360
|
|
|
$
|
(30
|
)
|
|
Transaction-related expenses (1)
|
12
|
|
|
22
|
|
|
(10
|
)
|
|||
|
Series A Preferred distribution
|
(2
|
)
|
|
(15
|
)
|
|
13
|
|
|||
|
Distributable Cash Flow, as adjusted
|
$
|
340
|
|
|
$
|
367
|
|
|
$
|
(27
|
)
|
|
(1)
|
Includes amounts from discontinued operations.
|
|
(2)
|
Transaction-related income taxes primarily related to the 7-Eleven Transaction.
|
|
•
|
an increase in fuel distribution and marketing motor fuel revenue of
$4.9 billion
due to
26.2%
, or a
$0.45
, increase in the sales price per motor fuel gallon, and an increase in the motor fuel gallons sold of approximately
1.4 billion
;
|
|
•
|
an increase in rental income of
$25 million
primarily due to the increase in commission agent sites in the current period; offset by
|
|
•
|
a net decrease in other revenue of
$544 million
, which is comprised primarily of all other motor fuel, merchandise and other income. The decrease is primarily due to the conversion of 207 retail sites to commission agent sites during April 2018.
|
|
•
|
an increase in the fuel distribution and marketing gross profit on motor fuel of
$204 million
primarily due to
$42 million
favorable change in the inventory adjustment compared to the prior year and a one-time cash benefit of approximately $25 million related to a cash settlement with a fuel supplier. Excluding the inventory adjustment change, we had an increase in the fuel distribution and marketing motor fuel gallons sold of approximately
1.4 billion
and a
6.5%
, or a
$0.006
, increase in the gross profit per motor fuel gallon; offset by
|
|
•
|
a net decrease in other gross profit consisting of all other motor fuel, merchandise, rental and other of
$96 million
. The decrease is primarily due to the conversion of 207 retail sites to commission agent sites during April 2018.
|
|
•
|
a decrease in loss (gain) on disposal of assets and impairment charge of
$105 million
;
|
|
•
|
a decrease in rent expense of
$8 million
;
|
|
•
|
a net decrease in general and administrative expenses and other operating expense of
$6 million
primarily due to lower salaries and benefits; offset by
|
|
•
|
an increase in depreciation, amortization and accretion expense of
$8 million
.
|
|
|
For the Nine Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
(in millions)
|
||||||
|
Net cash provided by (used in)
|
|
|
|
||||
|
Operating activities - continuing operations
|
$
|
275
|
|
|
$
|
328
|
|
|
Investing activities - continuing operations
|
(240
|
)
|
|
(100
|
)
|
||
|
Financing activities - continuing operations
|
(2,786
|
)
|
|
(340
|
)
|
||
|
Discontinued operations
|
2,738
|
|
|
101
|
|
||
|
Net decrease in cash and cash equivalents
|
$
|
(13
|
)
|
|
$
|
(11
|
)
|
|
•
|
borrowed $2.2 billion under our 2018 Senior Notes offering, comprised of $1.0 billion in aggregate principal amount of 4.875% senior notes due 2023, $800 million in aggregate principal amount of 5.500% senior notes due 2026 and $400 million in aggregate principal amount of 5.875% senior notes due 2028;
|
|
•
|
borrowed
$2.1 billion
and repaid
$2.4 billion
under our 2014 Revolver to fund daily operations;
|
|
•
|
redeemed $2.2 billion of our existing senior notes as of December 31, 2017, comprised of $800 million in aggregate principal amount of 6.250% senior notes due 2021, $600 million in aggregate principal amount of 5.500% senior notes due 2020, and $800 million in aggregate principal amount of 6.375% senior notes due 2023;
|
|
•
|
repaid
$1.2 billion
Term Loan in full and terminated it;
|
|
•
|
redeemed the outstanding Series A Preferred Units held by ETE for $300 million and a call premium of $3 million;
|
|
•
|
repurchased 17,286,859 SUN common units owned by ETP for aggregate cash consideration of approximately $540 million ; and
|
|
•
|
paid
$295 million
in distributions to our unitholders, of which $151 million was paid to ETP and ETE collectively.
|
|
|
Owned
|
|
Leased
|
||
|
Dealer and commission agent sites
|
620
|
|
|
318
|
|
|
Company-operated retail stores
|
6
|
|
|
70
|
|
|
Warehouses, offices and other
|
71
|
|
|
75
|
|
|
Total
|
697
|
|
|
463
|
|
|
•
|
interest rate risk on short-term borrowings; and
|
|
•
|
the impact of interest rate movements on our ability to obtain adequate financing to fund future acquisitions.
|
|
Exhibit No.
|
|
Description
|
|
|
|
|
|
31.1 *
|
|
|
|
|
|
|
|
31.2 *
|
|
|
|
|
|
|
|
32.1 **
|
|
|
|
|
|
|
|
32.2 **
|
|
|
|
|
|
|
|
99.1 *
|
|
|
|
|
|
|
|
101.INS *
|
|
XBRL Instance Document
|
|
|
|
|
|
101.SCH *
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
101.CAL *
|
|
XBRL Taxonomy Extension Calculation
|
|
|
|
|
|
101.DEF *
|
|
XBRL Taxonomy Extension Definition
|
|
|
|
|
|
101.LAB *
|
|
XBRL Taxonomy Extension Label Linkbase
|
|
|
|
|
|
101.PRE *
|
|
XBRL Taxonomy Extension Presentation
|
|
|
|
|
|
* -
|
|
Filed herewith.
|
|
|
|
|
|
** -
|
|
Furnished herewith
|
|
|
SUNOCO LP
|
|
|
|
|
|
|
|
By
|
Sunoco GP LLC, its general partner
|
|
|
|
|
|
Date: November 8, 2018
|
By
|
/s/ Thomas R. Miller
|
|
|
|
Thomas R. Miller
|
|
|
|
Chief Financial Officer
(On behalf of the registrant and in his capacity as chief financial officer) |
|
|
|
|
|
|
By
|
/s/ Camilla A. Harris
|
|
|
|
Camilla A. Harris
|
|
|
|
Vice President, Controller and
Principal Accounting Officer (In her capacity as principal accounting officer) |
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
Suppliers
| Supplier name | Ticker |
|---|---|
| Entergy Corporation | ETR |
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|