XML 84 R75.htm IDEA: XBRL DOCUMENT v3.4.0.3
Segment Reporting (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Dec. 31, 2015
Segment Reporting Information [Line Items]      
Retail motor fuel sales $ 1,115,715 $ 1,367,656  
Wholesale motor fuel sales to third parties 1,495,874 2,436,502  
Wholesale motor fuel sales to affiliates 7,129 644  
Merchandise sales 524,094 483,123  
Rental income 22,124 19,782  
Other 37,377 34,681  
Intersegment sales 0 0  
Total revenues 3,202,313 4,342,388  
Gross Profit, Motor Fuel - Retail 131,273 109,106  
Gross Profit, Motor Fuel - Wholesale 151,159 130,981  
Gross Profit, Merchandise 166,379 148,201  
Gross Profit, Rental and other 49,932 52,804  
Gross profit 498,743 441,092  
Total operating expenses 406,933 375,746  
Income (loss) from operations 91,810 65,346  
Interest expense, net 27,689 7,977  
Income (loss) before income taxes 64,121 57,369  
Income tax expense (benefit) 2,112 8,063  
Net income (loss) and comprehensive income (loss) 62,009 49,306  
Depreciation, amortization and accretion 78,066 66,743  
EBITDA 169,876 132,089  
Non-cash compensation expense 3,184 1,358  
Loss (gain) on disposal of assets 1,214 (31)  
Unrealized loss (gain) on commodity derivatives (2,725) 1,406  
Inventory fair value adjustments (12,662) (6,659) $ 84,800
Adjusted EBITDA 158,887 128,163  
Capital expenditures 96,222 101,032  
Total assets at end of period 8,802,642 8,841,819 $ 8,841,819
Operating Segments [Member] | Wholesale Segment [Member]      
Segment Reporting Information [Line Items]      
Retail motor fuel sales 0 0  
Wholesale motor fuel sales to third parties 1,495,874 2,436,502  
Wholesale motor fuel sales to affiliates 7,129 644  
Merchandise sales 0 0  
Rental income 18,720 11,509  
Other 5,941 5,612  
Intersegment sales 70,901 91,170  
Total revenues 1,598,565 2,545,437  
Gross Profit, Motor Fuel - Retail 0 0  
Gross Profit, Motor Fuel - Wholesale 151,159 130,981  
Gross Profit, Merchandise 0 0  
Gross Profit, Rental and other 23,367 15,565  
Gross profit 174,526 146,546  
Total operating expenses 77,127 78,403  
Income (loss) from operations 97,399 68,143  
Interest expense, net 12,128 1,002  
Income (loss) before income taxes 85,271 67,141  
Income tax expense (benefit) (748) 1,041  
Net income (loss) and comprehensive income (loss) 86,019 66,100  
Depreciation, amortization and accretion 16,853 18,791  
EBITDA 114,252 86,934  
Non-cash compensation expense 2,369 430  
Loss (gain) on disposal of assets (446) 159  
Unrealized loss (gain) on commodity derivatives (2,725) 1,406  
Inventory fair value adjustments (11,222) (6,921)  
Adjusted EBITDA 102,228 82,008  
Capital expenditures 36,629 65,765  
Total assets at end of period 2,883,721 2,925,842  
Operating Segments [Member] | Retail Segment [Member]      
Segment Reporting Information [Line Items]      
Retail motor fuel sales 1,115,715 1,367,656  
Wholesale motor fuel sales to third parties 0 0  
Wholesale motor fuel sales to affiliates 0 0  
Merchandise sales 524,094 483,123  
Rental income 3,404 8,273  
Other 31,436 29,069  
Intersegment sales 0 0  
Total revenues 1,674,649 1,888,121  
Gross Profit, Motor Fuel - Retail 131,273 109,106  
Gross Profit, Motor Fuel - Wholesale 0 0  
Gross Profit, Merchandise 166,379 148,201  
Gross Profit, Rental and other 26,565 37,239  
Gross profit 324,217 294,546  
Total operating expenses 329,806 297,343  
Income (loss) from operations (5,589) (2,797)  
Interest expense, net 15,561 6,975  
Income (loss) before income taxes (21,150) (9,772)  
Income tax expense (benefit) 2,860 7,022  
Net income (loss) and comprehensive income (loss) (24,010) (16,794)  
Depreciation, amortization and accretion 61,213 47,952  
EBITDA 55,624 45,155  
Non-cash compensation expense 815 928  
Loss (gain) on disposal of assets 1,660 (190)  
Unrealized loss (gain) on commodity derivatives 0 0  
Inventory fair value adjustments (1,440) 262  
Adjusted EBITDA 56,659 46,155  
Capital expenditures 59,593 35,267  
Total assets at end of period 5,918,921 5,915,977  
Intersegment Eliminations      
Segment Reporting Information [Line Items]      
Intersegment sales (70,901) (91,170)  
Total revenues $ (70,901) $ (91,170)