XML 87 R75.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Reporting (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Dec. 31, 2015
Segment Reporting Information [Line Items]          
Retail motor fuel $ 1,401,830 $ 1,580,815 $ 3,876,542 $ 4,597,670  
Wholesale motor fuel sales to third parties 2,026,454 2,664,186 5,544,905 7,946,323  
Wholesale motor fuel sales to affiliates 28,226 3,779 45,065 8,718  
Merchandise 605,275 589,299 1,705,963 1,633,102  
Rental income 22,883 20,949 67,582 61,265  
Other 52,649 47,744 151,740 136,630  
Intersegment 0 0 0 0  
Total revenues 4,137,317 4,906,772 11,391,797 14,383,708  
Gross Profit, Motor Fuel - Retail 179,003 196,002 447,883 483,207  
Gross Profit, Motor Fuel - Wholesale 138,169 76,174 453,887 331,711  
Gross Profit, Merchandise 192,292 185,120 545,962 510,132  
Gross Profit, Other 67,923 67,462 208,965 194,151  
Gross profit 577,387 524,758 1,656,697 1,519,201  
Total operating expenses 473,237 431,406 1,336,545 1,236,845  
Income from operations 104,150 93,352 320,152 282,356  
Interest expense, net 54,289 28,517 132,565 57,692  
Income before income taxes 49,861 64,835 187,587 224,664  
Net income tax expense 5,310 30,124 8,890 47,113  
Net income and comprehensive income 44,551 34,711 178,697 177,551  
Depreciation, amortization and accretion 77,628 65,984 234,418 202,927  
EBITDA 181,778 159,336 554,570 485,283  
Non-cash compensation expense 3,017 2,132 9,455 5,886  
Loss (gain) on disposal of assets 203 747 2,918 894  
Unrealized loss on commodity derivatives 5,689 735 8,534 2,926  
Inventory fair value adjustments (1,767) 90,763 (63,797) 34,146  
Adjusted EBITDA 188,920 253,713 511,680 529,135  
Capital expenditures 110,668 140,768 290,560 342,429  
Total assets at end of period 8,997,001 8,841,819 8,997,001 8,841,819 $ 8,841,819
Retail Segment [Member]          
Segment Reporting Information [Line Items]          
Income before income taxes     (21,004)    
Operating Segments [Member] | Wholesale Segment [Member]          
Segment Reporting Information [Line Items]          
Retail motor fuel 0 0 0 0  
Wholesale motor fuel sales to third parties 2,026,454 2,664,186 5,544,905 7,946,323  
Wholesale motor fuel sales to affiliates 28,226 3,779 45,065 8,718  
Merchandise 0 0 0 0  
Rental income 19,353 11,333 57,210 34,327  
Other 13,331 5,996 30,164 17,876  
Intersegment 1,006,088 1,183,629 2,698,542 3,519,958  
Total revenues 3,093,452 3,868,923 8,375,886 11,527,202  
Gross Profit, Motor Fuel - Retail 0 0 0 0  
Gross Profit, Motor Fuel - Wholesale 138,169 76,174 453,887 331,711  
Gross Profit, Merchandise 0 0 0 0  
Gross Profit, Other 26,629 16,099 78,974 48,588  
Gross profit 164,798 92,273 532,861 380,299  
Total operating expenses 103,775 89,527 282,966 253,549  
Income from operations 61,023 2,746 249,895 126,750  
Interest expense, net 13,198 13,106 41,304 33,293  
Income before income taxes 47,825 (10,360) 208,591 93,457  
Net income tax expense 507 39 1,361 898  
Net income and comprehensive income 47,318 (10,399) 207,230 92,559  
Depreciation, amortization and accretion 21,819 13,571 60,427 47,821  
EBITDA 82,842 16,317 310,322 174,571  
Non-cash compensation expense 1,516 1,697 4,600 3,361  
Loss (gain) on disposal of assets (599) 921 (1,396) 1,069  
Unrealized loss on commodity derivatives 5,689 735 8,534 2,926  
Inventory fair value adjustments (1,581) 87,307 (60,920) 32,200  
Adjusted EBITDA 87,867 106,977 261,140 214,127  
Capital expenditures 34,382 17,610 78,369 98,283  
Total assets at end of period 2,938,747 2,925,842 2,938,747 2,925,842  
Operating Segments [Member] | Retail Segment [Member]          
Segment Reporting Information [Line Items]          
Retail motor fuel 1,401,830 1,580,815 3,876,542 4,597,670  
Wholesale motor fuel sales to third parties 0 0 0 0  
Wholesale motor fuel sales to affiliates 0 0 0 0  
Merchandise 605,275 589,299 1,705,963 1,633,102  
Rental income 3,530 9,616 10,372 26,938  
Other 39,318 41,748 121,576 118,754  
Intersegment 37,978 34,202 99,253 93,907  
Total revenues 2,087,931 2,255,680 5,813,706 6,470,371  
Gross Profit, Motor Fuel - Retail 179,003 196,002 447,883 483,207  
Gross Profit, Motor Fuel - Wholesale 0 0 0 0  
Gross Profit, Merchandise 192,292 185,120 545,962 510,132  
Gross Profit, Other 41,294 51,363 129,991 145,563  
Gross profit 412,589 432,485 1,123,836 1,138,902  
Total operating expenses 369,462 341,879 1,053,579 983,296  
Income from operations 43,127 90,606 70,257 155,606  
Interest expense, net 41,091 15,411 91,261 24,399  
Income before income taxes 2,036 75,195   131,207  
Net income tax expense 4,803 30,085 7,529 46,215  
Net income and comprehensive income (2,767) 45,110 (28,533) 84,992  
Depreciation, amortization and accretion 55,809 52,413 173,991 155,106  
EBITDA 98,936 143,019 244,248 310,712  
Non-cash compensation expense 1,501 435 4,855 2,525  
Loss (gain) on disposal of assets 802 (174) 4,314 (175)  
Unrealized loss on commodity derivatives 0 0 0 0  
Inventory fair value adjustments (186) 3,456 (2,877) 1,946  
Adjusted EBITDA 101,053 146,736 250,540 315,008  
Capital expenditures 76,286 123,158 212,191 244,146  
Total assets at end of period 6,058,254 5,915,977 6,058,254 5,915,977  
Intersegment Eliminations          
Segment Reporting Information [Line Items]          
Intersegment (1,044,066) (1,217,831) (2,797,795) (3,613,865)  
Total revenues $ (1,044,066) $ (1,217,831) $ (2,797,795) $ (3,613,865)