XML 30 R21.htm IDEA: XBRL DOCUMENT v3.20.2
Segment Reporting
6 Months Ended
Jun. 30, 2020
Segment Reporting [Abstract]  
Segment Reporting Disclosure [Text Block]
Segment Reporting
Our financial statements reflect two reportable segments, Fuel Distribution and Marketing and All Other.
We report Adjusted EBITDA by segment as a measure of segment performance. We define Adjusted EBITDA as net income before net interest expense, income tax expense and depreciation, amortization and accretion expense, non-cash unit-based compensation expense, gains and losses on disposal of assets and impairment charges, unrealized gains and losses on commodity derivatives, inventory adjustments, and certain other operating expenses reflected in net income that we do not believe are indicative of ongoing core operations. Inventory adjustments that are excluded from the calculation of Adjusted EBITDA represent changes in lower of cost or market reserves on the Partnership's inventory. These amounts are unrealized valuation adjustments applied to fuel volumes remaining in inventory at the end of the period.
The following table presents financial information by segment for the three and six months ended June 30, 2020 and 2019:
 
Three Months Ended June 30,
 
2020
 
2019
 
Fuel Distribution and Marketing
 
All Other
 
Intercompany Eliminations
 
Totals
 
Fuel Distribution and Marketing
 
All Other
 
Intercompany Eliminations
 
Totals
 
(in millions)
Revenue
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Motor fuel sales
$
1,930

 
$
62

 
 
 
$
1,992

 
$
4,193

 
$
173

 
 
 
$
4,366

Non motor fuel sales
20

 
34

 
 
 
54

 
16

 
58

 
 
 
74

Lease income
29

 
5

 
 
 
34

 
31

 
4

 
 
 
35

Intersegment sales
152

 

 
(152
)
 

 
463

 
16

 
(479
)
 

Total revenue
2,131

 
101

 
(152
)
 
2,080

 
4,703

 
251

 
(479
)
 
4,475

Gross profit (1)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Motor fuel
275

 
19

 
 
 
294

 
171

 
19

 
 
 
190

Non motor fuel
13

 
17

 
 
 
30

 
13

 
31

 
 
 
44

Lease
29

 
5

 
 
 
34

 
31

 
4

 
 
 
35

Total gross profit
317

 
41

 
 
 
358

 
215

 
54

 
 
 
269

Total operating expenses
117

 
33

 
 
 
150

 
139

 
33

 
 
 
172

Operating income
200

 
8

 
 
 
208

 
76

 
21

 
 
 
97

Interest expense, net
(37
)
 
(7
)
 
 
 
(44
)
 
(35
)
 
(8
)
 
 
 
(43
)
Other income (expense), net

 

 
 
 

 

 
6

 
 
 
6

Equity in earnings of unconsolidated affiliate
1

 

 
 
 
1

 

 

 
 
 

Income from operations before income taxes
164

 
1

 
 
 
165

 
41

 
19

 
 

60

Income tax expense
3

 
5

 
 
 
8

 
2

 
3

 
 
 
5

Net income (loss) and comprehensive income (loss)
$
161

 
$
(4
)
 
 
 
$
157

 
$
39

 
$
16

 
 
 
$
55

Depreciation, amortization and accretion
36

 
11

 
 
 
47

 
37

 
10

 
 
 
47

Interest expense, net
37

 
7

 
 
 
44

 
35

 
8

 
 
 
43

Income tax expense
3

 
5

 
 
 
8

 
2

 
3

 
 
 
5

Non-cash unit-based compensation expense
3

 

 
 
 
3

 
3

 

 
 
 
3

Loss on disposal of assets and impairment charges

 
6

 
 
 
6

 

 
2

 
 
 
2

Unrealized loss on commodity derivatives

 

 
 
 

 
3

 

 
 
 
3

Inventory adjustments
(87
)
 
(3
)
 
 
 
(90
)
 
(4
)
 

 
 
 
(4
)
Equity in earnings of unconsolidated affiliate
(1
)
 

 
 
 
(1
)
 

 

 
 
 

Adjusted EBITDA related to unconsolidated affiliate
3

 

 
 
 
3

 

 

 
 
 

Other non-cash adjustments
5

 

 
 
 
5

 
4

 
(6
)
 
 
 
(2
)
Adjusted EBITDA
$
160

 
$
22

 
 
 
$
182

 
$
119

 
$
33

 
 
 
$
152

Capital expenditures
$
15

 
$
3

 
 
 
$
18

 
$
28

 
$
3

 
 
 
$
31

Total assets as of June 30, 2020 and
December 31, 2019, respectively
$
4,014

 
$
1,107

 
 
 
$
5,121

 
$
4,189

 
$
1,249

 
 
 
$
5,438


________________________________
(1)
Excludes depreciation, amortization and accretion.
 
Six Months Ended June 30,
 
2020
 
2019
 
Fuel Distribution and Marketing
 
All Other
 
Intercompany Eliminations
 
Totals
 
Fuel Distribution and Marketing
 
All Other
 
Intercompany Eliminations
 
Totals
 
(in millions)
Revenue
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Motor fuel sales
$
4,969

 
$
189

 
 
 
$
5,158

 
$
7,635

 
$
314

 
 
 
$
7,949

Non motor fuel sales
31

 
94

 
 
 
125

 
35

 
113

 
 
 
148

Lease income
59

 
10

 
 
 
69

 
63

 
7

 
 
 
70

Intersegment sales
445

 

 
(445
)
 

 
827

 
48

 
(875
)
 

Total revenue
5,504

 
293

 
(445
)
 
5,352

 
8,560

 
482

 
(875
)
 
8,167

Gross profit (1)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Motor fuel
269

 
46

 
 
 
315

 
429

 
46

 
 
 
475

Non motor fuel
24

 
58

 
 
 
82

 
30

 
64

 
 
 
94

Lease
59

 
10

 
 
 
69

 
63

 
7

 
 
 
70

Total gross profit
352

 
114

 
 
 
466

 
522

 
117

 
 
 
639

Total operating expenses
272

 
68

 
 
 
340

 
274

 
116

 
 
 
390

Operating income
80

 
46

 
 
 
126

 
248

 
1

 
 
 
249

Interest expense, net
(75
)
 
(13
)
 
 
 
(88
)
 
(71
)
 
(14
)
 
 
 
(85
)
Other income (expense), net

 

 
 
 

 
3

 

 
 
 
3

Equity in earnings of unconsolidated affiliate
2

 

 
 
 
2

 

 

 
 
 

Income (loss) from operations before income taxes
7

 
33

 
 
 
40

 
180

 
(13
)
 
 
 
167

Income tax expense (benefit)
3

 
8

 
 
 
11

 
4

 
(1
)
 
 
 
3

Net income (loss) and
comprehensive income (loss)
$
4

 
$
25

 
 
 
$
29

 
$
176

 
$
(12
)
 
 
 
$
164

Depreciation, amortization and accretion
73

 
19

 
 
 
92

 
71

 
21

 
 
 
92

Interest expense, net
75

 
13

 
 
 
88

 
71

 
14

 
 
 
85

Income tax expense (benefit)
3

 
8

 
 
 
11

 
4

 
(1
)
 
 
 
3

Non-cash unit-based compensation expense
7

 

 
 
 
7

 
6

 

 
 
 
6

Loss on disposal of assets and impairment charges

 
8

 
 
 
8

 
4

 
46

 
 
 
50

Unrealized loss (gain) on commodity derivatives
6

 

 
 
 
6

 
(3
)
 

 
 
 
(3
)
Inventory adjustments
139

 
(2
)
 
 
 
137

 
(97
)
 

 
 
 
(97
)
Equity in earnings of unconsolidated affiliate
(2
)
 

 
 
 
(2
)
 

 

 
 
 

Adjusted EBITDA related to unconsolidated affiliate
5

 

 
 
 
5

 

 

 
 
 

Other non-cash adjustments
10

 

 
 
 
10

 
5

 

 
 
 
5

Adjusted EBITDA
$
320

 
$
71

 
 
 
$
391

 
$
237

 
$
68

 
 
 
$
305

Capital expenditures
$
40

 
$
19

 
 
 
$
59

 
$
48

 
$
9

 
 
 
$
57

Total assets as of June 30, 2020 and
December 31, 2019, respectively
$
4,014

 
$
1,107

 
 
 
$
5,121

 
$
4,189

 
$
1,249

 
 
 
$
5,438

________________________________
(1)
Excludes depreciation, amortization and accretion.