XML 18 R6.htm IDEA: XBRL DOCUMENT v3.5.0.2
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Cash flows from operating activities:    
Net income $ 178,697 $ 177,551
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation, amortization and accretion 234,418 202,927
Amortization of deferred financing fees 7,608 2,291
Loss on disposal of assets 2,918 894
Non-cash unit based compensation 9,455 5,886
Deferred income tax 21,056 10,848
Changes in operating assets and liabilities, net of acquisitions:    
Accounts receivable, net (63,366) (69,526)
Accounts receivable from affiliates 1,946 (20,752)
Inventories, net (7,394) 84,224
Other assets (81,629) (3,344)
Accounts payable 16,722 9,942
Accounts payable to affiliates 16,647 (21,520)
Accrued expenses and other current liabilities 5,556 (41,086)
Other noncurrent liabilities (2,006) 11,252
Net cash provided by operating activities 340,628 349,587
Cash flows from investing activities:    
Capital expenditures (290,560) (342,429)
Purchase of intangible assets (38,608) (41,516)
Other acquisitions, net of cash acquired (288,957) (58,185)
Proceeds from disposal of property and equipment 11,444 11,531
Net cash used in investing activities (2,806,681) (2,172,454)
Cash flows from financing activities:    
Proceeds from issuance of long-term debt 2,835,000 1,400,000
Payments on long-term debt (799,055) (240,388)
Revolver, borrowings 2,200,460 959,668
Revolver, repayments (1,692,224) (513,046)
Debt issuance costs (30,124) (21,437)
Advances from affiliates 230,432 214,968
Equity issued to ETE, net of issuance costs 60,944 0
Proceeds from issuance of common units, net of offering costs 0 213,139
Distributions to Parent (50,000) (204,182)
Other cash from financing activities, net 4,453 (14)
Distributions to unitholders (285,895) (64,798)
Net cash provided by financing activities 2,473,991 1,743,910
Net increase (decrease) in cash 7,938 (78,957)
Cash and cash equivalents at beginning of period 72,627 136,581
Cash and cash equivalents at end of period 80,565 57,624
Sunoco LLC and Sunoco Retail LLC [Member]    
Cash flows from investing activities:    
Acquisition of business (2,200,000) (775,000)
Susser [Member]    
Cash flows from investing activities:    
Acquisition of business $ 0 $ (966,855)