XML 15 R6.htm IDEA: XBRL DOCUMENT v3.4.0.3
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Cash flows from operating activities:    
Net income $ 62,009 $ 49,306
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Depreciation, amortization and accretion 78,066 66,743
Amortization of deferred financing fees 1,240 381
Loss (gain) on disposal of assets 1,214 (31)
Non-cash unit based compensation 3,184 1,358
Deferred income tax (10,144) 696
Changes in operating assets and liabilities, net of acquisitions:    
Accounts receivable (9,438) 21,430
Accounts receivable from affiliates 553 (6,035)
Inventories 122,832 66,853
Other assets (39,017) (3,546)
Accounts payable (24,009) 69,647
Accounts payable to affiliates (4,478) (46,663)
Accrued liabilities (46,821) (183,884)
Other noncurrent liabilities 27,152 (10,859)
Net cash provided by operating activities 162,343 25,396
Cash flows from investing activities:    
Capital expenditures (96,222) (101,032)
Purchase of intangible assets (14,365) (27,202)
Proceeds from disposal of property and equipment 2,186 11,039
Net cash used in investing activities (2,308,401) (117,195)
Cash flows from financing activities:    
Proceeds from issuance of long-term debt 2,035,000  
Payments on long-term debt (1,438) (1,983)
Revolver, borrowings 672,188 153,619
Revolver, repayments (447,188) (152,222)
Loan origination costs (19,098)  
Advances to affiliates (20,791) 264,190
Distributions to ETP (50,000) (179,182)
Other cash from financing activities, net 6,881 5,754
Distributions to unitholders (86,538) (21,974)
Net cash provided by financing activities 2,149,960 68,202
Net increase (decrease) in cash 3,902 (23,597)
Cash and cash equivalents at beginning of period 72,627 136,581
Cash and cash equivalents at end of period 76,529 $ 112,984
Sunoco LLC and Sunoco Retail LLC [Member]    
Cash flows from investing activities:    
Acquisition of Sunoco LLC and Sunoco Retail LLC (2,200,000)  
Sunoco Retail LLC [Member]    
Cash flows from financing activities:    
Equity issued to ETE $ 60,944