Sunoco LP - Quarter Report: 2016 June (Form 10-Q)

]

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended: June 30, 2016

o	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission File Number: 001-35653

SUNOCO LP

(Exact name of registrant as specified in its charter)

Delaware

30-0740483

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification Number)

8020 Park Lane, Suite 200

Dallas, TX 75231

(Address of principal executive offices, including zip code)

(832) 234-3600

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer	x	Accelerated filer	o
Non-accelerated filer	o (Do not check if a smaller reporting company)	Smaller reporting company	¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.): Yes ¨ No x

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:

The registrant had 95,339,786 common units representing limited partner interests and 16,410,780 Class C units representing limited partner interests outstanding at August 1, 2016.

SUNOCO LP

FORM 10-Q

TABLE OF CONTENTS

		Page
PART I – FINANCIAL INFORMATION
Item 1. Financial Statements		1
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations		26
Item 3. Quantitative and Qualitative Disclosures about Market Risk		37
Item 4. Controls and Procedures		38

PART II – OTHER INFORMATION
Item 1. Legal Proceedings		39
Item 1A. Risk Factors		39
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds		39
Item 3. Defaults Upon Senior Securities		39
Item 4. Mine Safety Disclosures		39
Item 5. Other Information		39
Item 6. Exhibits		39

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

SUNOCO LP

CONSOLIDATED BALANCE SHEETS

(in thousands, except units)

(unaudited)

	June 30, 2016		December 31, 2015

Assets
Current assets:
Cash and cash equivalents	$	83,175	$	72,627
Advances to affiliates		—		365,536
Accounts receivable, net		385,678		308,285
Accounts receivable from affiliates		7,138		8,074
Inventories, net		496,829		467,291
Other current assets		57,655		46,080
Total current assets		1,030,475		1,267,893
Property and equipment, net		3,228,409		3,154,826
Other assets:
Goodwill		3,153,657		3,111,262
Intangible assets, net		1,277,309		1,259,440
Other noncurrent assets		71,704		48,398
Total assets	$	8,761,554	$	8,841,819
Liabilities and equity
Current liabilities:
Accounts payable	$	445,709	$	433,988
Accounts payable to affiliates		22,660		14,988
Advances from affiliates		98,994		—
Accrued expenses and other current liabilities		302,299		307,939
Current maturities of long-term debt		5,694		5,084
Total current liabilities		875,356		761,999
Revolving line of credit		675,000		450,000
Long-term debt, net		3,514,261		1,502,531
Deferred tax liability		668,188		694,383
Other noncurrent liabilities		168,771		170,169
Total liabilities		5,901,576		3,579,082
Commitments and contingencies (Note 11)
Equity:
Limited partners:
Common unitholders - public (49,588,960 units issued and outstanding as of June 30, 2016 and December 31, 2015)		1,763,151		1,768,890
Common unitholders - affiliated (45,750,826 units issued and outstanding as of June 30, 2016 and 37,776,746 units issued and outstanding as of December 31, 2015)		1,096,827		1,275,558
Class A unitholders - held by subsidiary (no units issued and outstanding as of June 30, 2016 and 11,018,744 units issued and outstanding as of December 31, 2015)		—		—
Class C unitholders - held by subsidiary (16,410,780 units issued and outstanding as of June 30, 2016 and no units issued and outstanding as of December 31, 2015)		—		—
Total partners' capital		2,859,978		3,044,448
Predecessor equity		—		2,218,289
Total equity		2,859,978		5,262,737
Total liabilities and equity	$	8,761,554	$	8,841,819

The accompanying notes are an integral part of these consolidated financial statements.

SUNOCO LP

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

(in thousands, except unit and per unit amounts)

(unaudited)

	For the Three Months Ended June 30,				For the Six Months Ended June 30,
	2016		2015		2016		2015
Revenues
Retail motor fuel	$	1,384,858	$	1,649,199	$	2,500,573	$	3,016,855
Wholesale motor fuel sales to third parties		1,996,716		2,845,635		3,492,590		5,282,137
Wholesale motor fuel sales to affiliates		9,710		3,972		16,839		4,939
Merchandise		576,594		560,680		1,100,688		1,043,803
Rental income		22,575		20,534		44,699		40,316
Other		61,714		46,064		99,091		88,886
Total revenues		4,052,167		5,126,084		7,254,480		9,476,936
Cost of sales
Retail motor fuel		1,229,528		1,509,411		2,213,970		2,729,650
Wholesale motor fuel		1,842,464		2,686,740		3,194,308		5,031,539
Merchandise		389,303		383,869		747,018		718,791
Other		10,305		854		19,874		2,513
Total cost of sales		3,471,600		4,580,874		6,175,170		8,482,493
Gross profit		580,567		545,210		1,079,310		994,443
Operating expenses
General and administrative		73,723		65,941		118,914		106,200
Other operating		266,788		249,442		515,793		493,032
Rent		35,639		35,791		69,096		69,117
Loss on disposal of assets		1,501		178		2,715		147
Depreciation, amortization and accretion		78,724		70,200		156,790		136,943
Total operating expenses		456,375		421,552		863,308		805,439
Income from operations		124,192		123,658		216,002		189,004
Interest expense, net		50,587		21,198		78,276		29,175
Income before income taxes		73,605		102,460		137,726		159,829
Income tax expense		1,468		8,926		3,580		16,989
Net income and comprehensive income		72,137		93,534		134,146		142,840
Less: Net income and comprehensive income attributable to noncontrolling interest		—		847		—		1,693
Less: Preacquisition income allocated to general partner		—		57,820		—		89,208
Net income and comprehensive income attributable to partners	$	72,137	$	34,867	$	134,146	$	51,939
Net income per limited partner unit:
Common (basic and diluted)	$	0.53	$	0.87	$	1.01	$	1.31
Subordinated (basic and diluted)	$	—	$	0.87	$	—	$	1.31
Weighted average limited partner units outstanding:
Common units - public (basic)		49,588,960		20,036,329		49,588,960		20,036,329
Common units - public (diluted)		49,644,916		20,077,865		49,644,916		20,077,865
Common units - affiliated (basic and diluted)		45,750,826		4,858,330		41,807,600		4,460,589
Subordinated units - affiliated		—		10,939,436		—		10,939,436
Cash distribution per common unit	$	0.8255	$	0.6934	$	1.6428	$	1.3384

The accompanying notes are an integral part of these consolidated financial statements.

SUNOCO LP

CONSOLIDATED STATEMENT OF EQUITY

(in thousands)

(unaudited)

	Common Units- Public			Common Units- Affiliated			Predecessor Equity			Total Equity
Balance at December 31, 2015	$	1,768,890		$	1,275,558		$	2,218,289		$	5,262,737

Contribution of Sunoco Retail & Sunoco LLC from ETP		—			—			(2,200,000	)		(2,200,000	)
Equity issued to ETP		—			194,000			—			194,000
Equity issued to ETE, net of issuance costs		—			60,944			—			60,944
Contribution of assets between entities under common control above historic cost		—			(373,531	)		(18,289	)		(391,820	)
Cash distribution to unitholders		(80,265	)		(103,761	)		—			(184,026	)
Cash distribution to ETP		—			(50,000	)		—			(50,000	)
Unit-based compensation		2,966			2,736			—			5,702
Other		(250	)		28,545			—			28,295
Net income		71,810			62,336			—			134,146
Balance at June 30, 2016	$	1,763,151		$	1,096,827		$	—		$	2,859,978

The accompanying notes are an integral part of these consolidated financial statements.

SUNOCO LP

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)

	For the Six Months Ended June 30,
	2016			2015
Cash flows from operating activities:
Net income	$	134,146		$	142,840
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation, amortization and accretion		156,790			136,943
Amortization of deferred financing fees		4,008			1,202
Loss on disposal of assets		2,715			147
Non-cash unit based compensation		6,792			3,754
Deferred income tax		(5,750	)		(13,967	)
Changes in operating assets and liabilities, net of acquisitions:
Accounts receivable, net		(77,677	)		(57,388	)
Accounts receivable from affiliates		2,567			(3,297	)
Inventories, net		(26,159	)		(50,832	)
Other current assets		(34,881	)		15,188
Accounts payable		31,737			13,530
Accounts payable to affiliates		6,582			(42,549	)
Accrued expenses and other current liabilities		(8,674	)		(65,130	)
Other noncurrent liabilities		6,922			40,451
Net cash provided by operating activities		199,118			120,892
Cash flows from investing activities:
Capital expenditures		(179,893	)		(201,661	)
Purchase of intangible assets		(31,434	)		(51,078	)
Acquisition of Sunoco LLC and Sunoco Retail LLC		(2,200,000	)		(775,000	)
Other acquisitions		(118,168	)		(16,499	)
Proceeds from disposal of property and equipment		9,341			6,972
Net cash used in investing activities		(2,520,154	)		(1,037,266	)
Cash flows from financing activities:
Proceeds from issuance of long-term debt		2,835,000			820,000
Payments on long-term debt		(796,495	)		(3,709	)
Revolver, borrowings		1,257,901			248,619
Revolver, repayments		(1,032,901	)		(207,308	)
Debt issuance costs		(29,176	)		—
Advances to affiliates		266,710			264,997
Equity issued to ETE		60,944			—
Distributions to ETP		(50,000	)		(179,182	)
Other cash from financing activities, net		3,627			(88	)
Distributions to unitholders		(184,026	)		(32,770	)
Net cash provided by financing activities		2,331,584			910,559
Net increase (decrease) in cash		10,548			(5,815	)
Cash and cash equivalents at beginning of period		72,627			136,581
Cash and cash equivalents at end of period	$	83,175		$	130,766

The accompanying notes are an integral part of these consolidated financial statements.

SUNOCO LP

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

1.	Organization and Principles of Consolidation

The Partnership was formed in June 2012 by Susser Holdings Corporation (“Susser”) and its wholly owned subsidiary, Sunoco GP LLC (formerly known as Susser Petroleum Partners GP LLC), our general partner (“General Partner”). On September 25, 2012, we completed our initial public offering (“IPO”) of 10,925,000 common units representing limited partner interests.

On April 27, 2014, Susser entered into an Agreement and Plan of Merger with Energy Transfer Partners, L.P. (“ETP”) and certain other related entities, under which ETP acquired the outstanding common shares of Susser (the “ETP Merger”). The ETP Merger was completed on August 29, 2014. By acquiring Susser, ETP acquired 100% of the non-economic general partner interest and incentive distribution rights (“IDRs”) in the Partnership, which have subsequently been distributed to Energy Transfer Equity, L.P. (“ETE”). Additionally, ETP directly and indirectly acquired approximately 11.0 million common and subordinated units in the Partnership (representing approximately 50.1% of the then outstanding units). Unvested phantom units that were outstanding on April 27, 2014 vested upon completion of the ETP Merger. See Note 15 for further information.

Effective October 27, 2014, the Partnership changed its name from Susser Petroleum Partners LP (NYSE: SUSP) to Sunoco LP (“SUN”, NYSE: SUN). This change aligned the Partnership's legal and marketing name with that of ETP's iconic brand, Sunoco. As used in this document, the terms “Partnership”, “SUN”, “we”, “us”, or “our” should be understood to refer to Sunoco LP and our consolidated subsidiaries, unless the context clearly indicates otherwise.

The consolidated financial statements are composed of Sunoco LP, a publicly traded Delaware limited partnership, our majority-owned subsidiaries, and variable interest entities (“VIE”s) in which we were the primary beneficiary (through December 23, 2015). We distribute motor fuels across more than 30 states throughout the East Coast, Midwest, and Southeast regions of the United States from Maine to Florida and from Florida to New Mexico, as well as Hawaii. We are also an operator of convenience retail stores across more than 20 states, primarily in Texas, Pennsylvania, New York, Virginia, Florida, and Hawaii.

On October 1, 2014, we acquired 100% of the membership interest of Mid-Atlantic Convenience Stores, LLC (“MACS”). On April 1, 2015, we acquired a 31.58% membership interest and 50.1% voting interest in Sunoco, LLC (“Sunoco LLC”). On July 31, 2015, we acquired 100% of the issued and outstanding shares of capital stock of Susser. Finally, on March 31, 2016, we acquired the remaining 68.42% membership interest and 49.9% voting interest in Sunoco LLC as well as 100% of the membership interest in Sunoco Retail LLC (“Sunoco Retail”).

Results of operations for the MACS, Sunoco LLC, Susser, and Sunoco Retail acquisitions, deemed transactions between entities under common control, have been included in our consolidated results of operations since September 1, 2014, the date of common control.

We operate our business as two segments, which are primarily engaged in wholesale fuel distribution and retail fuel and merchandise sales, respectively. Our primary operations are conducted by the following consolidated subsidiaries:

Wholesale Subsidiaries

•

Susser Petroleum Operating Company LLC (“SPOC”), a Delaware limited liability company, distributes motor fuel to Stripes’ retail locations, consignment locations, as well as third party customers in Louisiana, New Mexico, Oklahoma and Texas.

•

Sunoco Energy Services LLC, a Texas limited liability company, distributes motor fuels, propane and lubricating oils, primarily in Texas, Oklahoma, New Mexico and Kansas.

•

Sunoco LLC, a Delaware limited liability company, primarily distributes motor fuels in more than 26 states throughout the East Coast, Midwest and Southeast regions of the United States.

•

Southside Oil, LLC, a Virginia limited liability company, distributes motor fuel, primarily in Georgia, Maryland, New York, Tennessee, and Virginia.

•

Aloha Petroleum, LLC, a Delaware limited liability company, distributes motor fuel and operates terminal facilities on the Hawaiian Islands.

Retail Subsidiaries

•

Susser Petroleum Property Company LLC (“PropCo”), a Delaware limited liability company, primarily owns and leases convenience store properties.

•

Susser, a Delaware corporation, sells motor fuel and merchandise in Texas, New Mexico, and Oklahoma through Stripes-branded convenience stores and transports motor fuel under GoPetro Transport LLC.

•

Sunoco Retail, a Pennsylvania limited liability company, owns and operates convenience stores that sell motor fuel and merchandise primarily in Pennsylvania, New York, and Florida.

•

MACS Retail LLC, a Virginia limited liability company, owns and operates convenience stores, primarily in Virginia, Maryland, and Tennessee.

•

Aloha Petroleum, Ltd. (“Aloha”), a Hawaii corporation, owns and operates convenience stores on the Hawaiian Islands.

All significant intercompany accounts and transactions have been eliminated in consolidation.

Certain items have been reclassified for presentation purposes to conform to the accounting policies of the consolidated entity. These reclassifications had no impact on gross margin, income from operations, net income and comprehensive income, or the balance sheets or statements of cash flows.

2.	Summary of Significant Accounting Policies

Interim Financial Statements

The accompanying interim consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles ("GAAP"). Pursuant to Regulation S-X, certain information and disclosures normally included in the annual financial statements have been condensed or omitted. The consolidated financial statements and notes included herein should be read in conjunction with the consolidated financial statements and notes included in our Annual Report on Form 10-K for the year ended December 31, 2015 filed with the SEC on February 25, 2016 and on our Form 8-K filed on July 15, 2016.

Significant Accounting Policies

As of June 30, 2016, there were no changes in significant accounting policies from those described in the December 31, 2015 audited consolidated financial statements.

Motor Fuel and Sales Taxes

Certain motor fuel and sales taxes are collected from customers and remitted to governmental agencies either directly by the Partnership or through suppliers. The Partnership’s accounting policy for wholesale direct sales to dealer and commercial customers is to exclude the collected motor fuel tax from sales and cost of sales.

For retail locations where the Partnership holds inventory, including consignment arrangements, motor fuel sales and motor fuel cost of sales include motor fuel taxes. Such amounts were $297.0 and $293.2 million for the three months ended June 30, 2016 and 2015 and $581.5 and $575.0 million for the six months ended June 30, 2016 and 2015, respectively. Merchandise sales and cost of merchandise sales are reported net of sales tax in the accompanying Consolidated Statements of Operations and Comprehensive Income.

Recently Issued Accounting Pronouncements

FASB ASU No. 2016-02. In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2016-02 “Leases (Topic 842)” which amends the FASB Accounting Standards Codification and creates Topic 842, Leases. This Topic requires Balance Sheet recognition of lease assets and lease liabilities for leases classified as operating leases under previous GAAP, excluding short-term leases of 12 months or less. This ASU is effective for financial statements issued for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018, with early adoption permitted. We are currently evaluating the effect that the updated standard will have on our consolidated balance sheets and related disclosures.

3.	Acquisitions

Sunoco LLC and Sunoco Retail LLC Acquisitions

On April 1, 2015, we acquired a 31.58% membership interest and 50.1% voting interest in Sunoco LLC from ETP Retail Holdings, LLC (“ETP Retail”), an indirect wholly-owned subsidiary of ETP, for total consideration of approximately $775.0 million in cash (the “Sunoco Cash Consideration”) and $40.8 million in common units representing limited partner interests of the Partnership, based on the five day volume weighted average price of the Partnership’s common units as of March 20, 2015. The Sunoco Cash Consideration was financed through issuance by the Partnership and its wholly owned subsidiary, Sunoco Finance Corp. (“SUN Finance”), of 6.375% Senior Notes due 2023 on April 1, 2015. The common units issued to ETP Retail were issued and sold in a private transaction exempt from registration under Section 4(a)(2) of the Securities Act of 1933, as amended (the “Securities Act”). Pursuant to the terms of the Sunoco LLC Contribution Agreement, ETP guaranteed all of the obligations of ETP Retail.

On November 15, 2015, we entered into a Contribution Agreement (the “ETP Dropdown Contribution Agreement”) with Sunoco LLC, Sunoco, Inc., ETP Retail, our General Partner and ETP. Pursuant to the terms of the ETP Dropdown Contribution Agreement, we agreed to acquire from ETP Retail, effective January 1, 2016, (a) 100% of the issued and outstanding membership interests of Sunoco Retail, an entity that was formed by Sunoco, Inc. (R&M), an indirect wholly owned subsidiary of Sunoco, Inc., prior to the closing of the ETP Dropdown Contribution Agreement, and (b) 68.42% of the issued and outstanding membership interests of Sunoco LLC (the “ETP Dropdown”). Pursuant to the terms of the ETP Dropdown Contribution Agreement, ETP agreed to guarantee all of the obligations of ETP Retail.

Immediately prior to the closing of the ETP Dropdown, Sunoco Retail owned all of the retail assets previously owned by Sunoco, Inc. (R&M), the ethanol plant located in Fulton, NY, 100% of the issued and outstanding membership interests in Sunmarks, LLC, and all the retail assets previously owned by Atlantic Refining & Marketing Corp., a wholly owned subsidiary of Sunoco, Inc.

Subject to the terms and conditions of the ETP Dropdown Contribution Agreement, at the closing of the ETP Dropdown, we paid to ETP Retail approximately $2.2 billion in cash on March 31, 2016, which included working capital adjustments, and issued to ETP Retail 5,710,922 common units representing limited partner interests in the Partnership (the “ETP Dropdown Unit Consideration”). The ETP Dropdown Unit Consideration was issued in a private transaction exempt from registration under Section 4(a)(2) of the Securities Act.

The acquisitions of Sunoco LLC and Sunoco Retail were accounted for as transactions between entities under common control. Specifically, the Partnership recognized the acquired assets and assumed liabilities at their respective carrying values with no goodwill created. The Partnership’s results of operations include Sunoco LLC’s and Sunoco Retail’s results of operations beginning September 1, 2014, the date of common control. As a result, the Partnership retrospectively adjusted its financial statements to include the balances and operations of Sunoco LLC and Sunoco Retail from August 31, 2014. Accordingly, the Partnership retrospectively adjusted its consolidated statement of operations and comprehensive income to include $2.4 billion of Sunoco LLC revenues and $24.5 million of net income for the three months ended March 31, 2015, as well as $726.8 million of Sunoco Retail revenues and $1.6 million of net loss for the six months ended June 30, 2015. The equity of Sunoco LLC and Sunoco Retail prior to the respective acquisitions is presented as predecessor equity in our consolidated financial statements.

The following table summarizes the final recording of assets and liabilities at their respective carrying values as of August 31, 2014 (in thousands):

	Sunoco LLC			Sunoco Retail			Total
Current assets	$	1,107,007		$	328,928		$	1,435,935
Property and equipment		384,100			709,793			1,093,893
Goodwill		—			1,289,398			1,289,398
Intangible assets		182,477			293,928			476,405
Other noncurrent assets		2,238			—			2,238
Current liabilities		(641,400	)		(146,368	)		(787,768	)
Other noncurrent liabilities		(7,293	)		(339,536	)		(346,829	)
Net assets	$	1,027,129		$	2,136,143		$	3,163,272
Net deemed contribution								(188,272	)
Cash acquired								(24,276	)
Total cash consideration, net of cash acquired (1)							$	2,950,724

(1)

Total cash consideration, net of cash acquired, includes $775.0 million paid on April, 1 2015 and $2.2 billion paid on March 31, 2016.

Susser Acquisition

On July 31, 2015, we acquired 100% of the issued and outstanding shares of capital stock of Susser from Heritage Holdings, Inc., a wholly owned subsidiary of ETP (“HHI”), and ETP Holdco Corporation, a wholly owned subsidiary of ETP (“ETP Holdco” and together with HHI, the “Contributors”), for total consideration of approximately $966.9 million in cash (the “Susser Cash Consideration”), subject to certain post-closing working capital adjustments, and issued to the Contributors 21,978,980 Class B Units representing limited partner interests of the Partnership (“Class B Units”) (the “Susser Acquisition”). The Class B Units were identical to the common units in all respects, except such Class B Units were not entitled to distributions payable with respect to the second quarter of 2015. The Class B Units converted, on a one-for-one basis, into common units on August 19, 2015.

Pursuant to the terms of the Contribution Agreement dated as of July 14, 2015 among Susser, HHI, ETP Holdco, our General Partner, and ETP (the “Susser Contribution Agreement”), (i) Susser caused its wholly owned subsidiary to exchange its 79,308 common units for 79,308 Class A Units representing limited partner interests in the Partnership (“Class A Units”) and (ii) the 10,939,436 subordinated units held by wholly owned subsidiaries of Susser were converted into 10,939,436 Class A Units. The Class A Units were entitled to receive distributions on a pro rata basis with the common units, except that the Class A Units (a) did not share in distributions of cash to the extent such cash was derived from or attributable to any distribution received by the Partnership from PropCo, the Partnership’s indirect wholly owned subsidiary, the proceeds of any sale of the membership interests of PropCo, or any interest or principal payments received by the Partnership with respect to indebtedness of PropCo or its subsidiaries and (b) were subordinated to the common units during the subordination period for the subordinated units and were not entitled to receive any distributions until holders of the common units had received the minimum quarterly distribution plus any arrearages in payment of the minimum quarterly distribution from prior quarters.

In addition, the Partnership issued 79,308 common units and 10,939,436 subordinated units to the Contributors (together with the Class B Units, the “Susser Unit Consideration”) to restore the economic benefit of common units and subordinated units held by wholly owned subsidiaries of Susser that were exchanged or converted, as applicable, into Class A Units. The Susser Unit Consideration was issued and sold to the Contributors in private transactions exempt from registration under Section 4(a)(2) of the Securities Act. Pursuant to the terms of the Susser Contribution Agreement, ETP guaranteed all then existing obligations of the Contributors.

The Susser Acquisition was accounted for as a transaction between entities under common control. Specifically, the Partnership recognized acquired assets and assumed liabilities at their respective carrying values with no additional goodwill created. The Partnership’s results of operations include Susser’s results of operations beginning September 1, 2014, the date of common control. As a result, the Partnership retrospectively adjusted its financial statements to include the balances and operations of Susser from August 31, 2014. Accordingly, the Partnership retrospectively adjusted its consolidated statement of operations and comprehensive income to include $1.0 billion of Susser revenues and $6.1 million of net income for the six months ended June 30, 2015.

The following table summarizes the final recording of assets and liabilities at their respective carrying values as of the date presented (in thousands):

	August 31, 2014
Current assets	$	217,244
Property and equipment		983,900
Goodwill		976,631
Intangible assets		541,054
Other noncurrent assets		38,216
Current liabilities		(246,009	)
Other noncurrent liabilities		(842,310	)
Net assets		1,668,726
Net deemed contribution		(701,871	)
Cash acquired		(63,801	)
Total cash consideration, net of cash acquired	$	903,054

Other Acquisitions

On June 23, 2016, we entered into a definitive agreement to purchase the fuels business (the "Fuels Business") from Emerge Energy Services LP (NYSE: EMES) ("Emerge") for $178.5 million, subject to working capital and other adjustments. The Fuels Business comprises Dallas-based Direct Fuels LLC and Birmingham-based Allied Energy Company LLC, both wholly owned subsidiaries of Emerge, and engages in the processing of transmix and the distribution of refined fuels. The transaction is scheduled to close in the third quarter of 2016, subject to regulatory clearances and the satisfaction of other customary closing conditions.

On June 22, 2016, we acquired 14 convenience stores and the wholesale fuel business in the Austin, Houston, and Waco, Texas markets from Kolkhorst Petroleum Inc. for $37.9 million plus the value of inventory on hand at closing. As part of the acquisition, we also acquired 5 fee properties and 9 leased properties. This acquisition was funded using amounts available under our revolving credit facility with the total purchase consideration allocated to assets acquired based on the preliminary estimate of their respective fair values on the purchase date. Management is reviewing the valuation and confirming the results to determine the final purchase price allocation. As a result, material adjustments to this preliminary allocation may occur in the future. The acquisition preliminarily increased goodwill by $8.7 million.

On June 22, 2016, we acquired 18 convenience stores serving the upstate New York market from Valentine Stores, Inc. (“Valentine”) for $75.6 million plus the value of inventory on hand at closing. As part of the Valentine acquisition, we also acquired one stand-alone Tim Hortons restaurant, one IGA superette, 19 fee properties, one leased property, and three raw tracts of land for future store development. This acquisition was funded using amounts available under our revolving credit facility with the total purchase consideration allocated to assets acquired based on the preliminary estimate of their respective fair values on the purchase date. Management is reviewing the valuation and confirming the results to determine the final purchase price allocation. As a result, material adjustments to this preliminary allocation may occur in the future. The acquisition preliminarily increased goodwill by $35.8 million.

On December 16, 2015, we acquired a wholesale motor fuel distribution business serving the Northeastern United States from Alta East, Inc. (“Alta East”) for approximately $57.1 million plus the value of inventory on hand at closing (the “Alta East acquisition”). As part of the Alta East acquisition, we also acquired a total of 32 fee and leased properties, including 30 properties operated by third party dealers or commission agents and two non-operating surplus locations. The Alta East acquisition also included supply contracts with the dealer-owned and operated sites. The Alta East acquisition was funded using amounts available under our revolving credit facility with the total purchase consideration allocated to assets acquired based on the preliminary estimate of their respective fair values at the purchase date. Management is reviewing the valuation and confirming the results to determine the final purchase price allocation. As a result, material adjustments to this preliminary allocation may occur in the future. The acquisition preliminarily increased goodwill by $14.6 million.

On August 10, 2015, we acquired 27 convenience stores in the Upper Rio Grande Valley from Aziz Convenience Stores, L.L.C. (“Aziz”) for $41.6 million. Management allocated the total purchase consideration to assets acquired based on the preliminary estimate of their respective fair values at the purchase date. Management is reviewing the valuation and confirming the results to determine the final purchase price allocation. As a result, material adjustments to this preliminary allocation may occur in the future. The acquisition preliminarily increased goodwill by $4.3 million.

Additional acquisitions by the Partnership during 2015 totaled $24.6 million in consideration paid and preliminarily increased goodwill by $10.1 million. Management is reviewing the valuations and confirming the results to determine the final purchase price allocations. As a result, material adjustments to these preliminary allocations may occur in the future.

4.	Accounts Receivable, net

Accounts receivable, excluding receivables from affiliates, consisted of the following (in thousands):

	June 30, 2016			December 31, 2015
Accounts receivable, trade	$	232,673		$	160,783
Credit card receivables		117,448			98,484
Vendor receivables for rebates, branding, and other		13,068			14,561
Other receivables		24,971			38,381
Allowance for doubtful accounts		(2,482	)		(3,924	)
Accounts receivable, net	$	385,678		$	308,285

5.	Inventories, net

Due to changes in fuel prices, we recorded a write-down on the value of fuel inventory of $98.3 million at December 31, 2015.

Inventories consisted of the following (in thousands):

	June 30, 2016		December 31, 2015
Fuel-retail	$	49,488	$	42,779
Fuel-other wholesale		292,599		283,021
Fuel-consignment		3,919		3,801
Merchandise		128,338		116,694
Equipment and maintenance spare parts		11,848		13,162
Corn		6,576		4,788
Other		4,061		3,046
Inventories, net	$	496,829	$	467,291

6.	Property and Equipment, net

Property and equipment consisted of the following (in thousands):

	June 30, 2016		December 31, 2015
Land	$	1,053,292	$	1,032,017
Buildings and leasehold improvements		1,201,969		1,150,701
Equipment		1,248,260		1,214,328
Construction in progress		185,050		97,412
Total property and equipment		3,688,571		3,494,458
Less: accumulated depreciation		460,162		339,632
Property and equipment, net	$	3,228,409	$	3,154,826

7.	Goodwill and Other Intangible Assets

Goodwill is not amortized, but is tested annually for impairment, or more frequently if events and circumstances indicate that the asset might be impaired. The annual impairment test is performed as of the first day of the fourth quarter of the fiscal year. At June 30, 2016 and December 31, 2015, we had $3.2 and $3.1 billion, respectively, of goodwill recorded in conjunction with past business combinations. The 2015 impairment analysis indicated no impairment in goodwill. During 2016, we continued our evaluation of the Kolkhorst, Valentine, Alta East and Aziz acquisitions purchase accounting analyses with the assistance of a third party valuation firm. See Note 3 for the preliminary estimated fair value of assets and liabilities as of the dates of acquisitions.

As of June 30, 2016, we evaluated potential impairment indicators. We believe no impairment events occurred during the second quarter of 2016, and we believe the assumptions used in the analysis performed in 2015 are still relevant and indicative of our current operating environment. As a result, no impairment was recorded to goodwill during the period from January 1, 2016 through June 30, 2016.

The Partnership has indefinite-lived intangible assets recorded that are not amortized. These indefinite-lived assets consist of tradenames, contractual rights, and liquor licenses. Tradenames and liquor licenses relate to our retail segment while contractual rights relate to our wholesale segment.

In accordance with ASC 350 “Intangibles-Goodwill and Other,” the Partnership has finite-lived intangible assets recorded that are amortized. The finite-lived assets consist of supply agreements, customer relations, favorable leasehold arrangements, non-competes, and loan origination costs, all of which are amortized over the respective lives of the agreements or over the period of time the assets are expected to contribute directly or indirectly to the Partnership's future cash flows. Customer relations and supply agreements have a remaining weighted-average life of approximately 9 years. Favorable leasehold arrangements have a remaining weighted-average life of approximately 11 years. Non-competition agreements have a remaining weighted-average life of approximately 7 years. Loan origination costs have a remaining weighted-average life of approximately 3 years.

Prior to December 31, 2014, our Stripes and Laredo Taco Company tradenames were amortized over 30 years. As of January 1, 2015, management deemed the Stripes and Laredo Taco Company tradenames to be indefinite-lived assets and ceased amortization.

We evaluate the estimated benefit periods and recoverability of other intangible assets when facts and circumstances indicate that the lives may not be appropriate and/or the carrying values of the assets may not be recoverable. If the carrying value is not recoverable, impairment is measured as the amount by which the carrying value exceeds estimated fair value.

Gross carrying amounts and accumulated amortization for each major class of intangible assets, excluding goodwill, consisted of the following (in thousands):

	June 30, 2016						December 31, 2015
	Gross Carrying Amount		Accumulated Amortization		Net Book Value		Gross Carrying Amount		Accumulated Amortization		Net Book Value
Indefinite-lived
Tradenames	$	784,058	$	6,508	$	777,550	$	784,058	$	6,508	$	777,550
Contractual rights		42,024		—		42,024		33,850		—		33,850
Liquor licenses		16,000		—		16,000		16,000		—		16,000
Finite-lived
Customer relations including supply agreements		587,818		176,609		411,209		551,033		150,101		400,932
Favorable leasehold arrangements, net		22,863		1,910		20,953		22,863		1,188		21,675
Loan origination costs		9,769		3,169		6,600		9,358		2,172		7,186
Other intangibles		4,745		1,772		2,973		3,675		1,428		2,247
Intangible assets, net	$	1,467,277	$	189,968	$	1,277,309	$	1,420,837	$	161,397	$	1,259,440

8.	Accrued Expenses and Other Current Liabilities

Current accrued expenses and other current liabilities consisted of the following (in thousands):

	June 30, 2016		December 31, 2015
Wage and other employee-related accrued expenses	$	33,512	$	26,019
Franchise agreement termination accrual		2,176		4,399
Accrued tax expense		127,819		102,473
Accrued insurance		21,197		32,716
Accrued environmental		6,755		7,600
Accrued interest expense		42,065		28,494
Deposits and other		68,775		106,238
Total	$	302,299	$	307,939

9.	Long-Term Debt

Long-term debt consisted of the following (in thousands):

	June 30, 2016		December 31, 2015
Term Loan	$	1,243,000	$	—
Sale leaseback financing obligation		119,748		121,992
2014 Revolver		675,000		450,000
6.375% Senior Notes Due 2023		800,000		800,000
5.500% Senior Notes Due 2020		600,000		600,000
6.250% Senior Notes Due 2021		800,000		—
Capital lease obligation and notes payable		1,450		3,975
Total debt		4,239,198		1,975,967
Less: current maturities		5,694		5,084
Less: debt issuance costs		44,243		18,352
Long-term debt, net of current maturities	$	4,189,261	$	1,952,531

Term Loan

On March 31, 2016, we entered into a term loan agreement (the “Term Loan”) to finance a portion of the costs associated with the ETP Dropdown. The Term Loan provides secured financing in an aggregate principal amount of up to $2.035 billion, which we borrowed in full. The Partnership used the proceeds to fund a portion of the ETP Dropdown and to pay fees and expenses incurred in connection with the ETP Dropdown and Term Loan.

Obligations under the Term Loan are secured equally and ratably with the 2014 Revolver (as defined below) by substantially all tangible and intangible assets of the Partnership and certain of our subsidiaries, subject to certain exceptions and permitted liens. Obligations under the Term Loan are guaranteed by certain of the Partnership’s subsidiaries. In addition, ETP Retail provided a limited contingent guaranty of collection with respect to the payment of the principal amount of the Term Loan. The maturity date of the Term Loan is October 1, 2019. The Partnership is not required to make any amortization payments with respect to the loans under the Term Loan. Amounts borrowed under the Term Loan bear interest at either LIBOR or base rate plus an applicable margin based on the election of the Partnership for each interest period. Until the Partnership first receives an investment grade rating, the applicable margin for LIBOR rate loans ranges from 1.500% to 2.500% and the applicable margin for base rate loans ranges from 0.500% to 1.500%, in each case based on the Partnership’s leverage ratio.

The Partnership may voluntarily prepay borrowings under the Term Loan at any time without premium or penalty, subject to any applicable breakage costs for loans bearing interest at LIBOR. Under certain circumstances, the Partnership is required to repay borrowings under the Term Loan in connection with the issuance by the Partnership of certain types of indebtedness for borrowed money. The Term Loan also includes certain (i) representations and warranties, (ii) affirmative covenants, including delivery of financial and other information to the administrative agent, notice to the administrative agent upon the occurrence of certain material events, preservation of existence, payment of material taxes and other claims, maintenance of properties and insurance, access to properties and records for inspection by administrative agent and lenders, further assurances and provision of additional guarantees and collateral, (iii) negative covenants, including restrictions on the Partnership and our restricted subsidiaries’ ability to merge and consolidate with other companies, incur indebtedness, grant liens or security interests on assets, make loans, advances or investments, pay dividends, sell or otherwise transfer assets or enter into transactions with shareholders or affiliates and (iv) events of default, in each case substantially similar to the representations and warranties, affirmative and negative covenants and events of default in the Partnership’s existing revolving credit facility.

The Term Loan also requires the maintenance of a maximum funded debt to EBITDA ratio (i) as of the last day of each fiscal quarter through March 31, 2017, of 6.25 to 1.0 at any time with respect to the Partnership and (ii) as of the last day of each fiscal quarter thereafter, of 5.5 to 1.0 at any time with respect to the Partnership (subject to increases to 6.0 to 1.0 in connection with certain future specified acquisitions). During the continuance of an event of default, the lenders under the Term Loan may take a number of actions, including declaring the entire amount then outstanding under the Term Loan due and payable.

6.250% Senior Notes Due 2021

On April 7, 2016, we and certain of our wholly owned subsidiaries, including SUN Finance (together with the Partnership, the “2021 Issuers”), completed a private offering of $800.0 million 6.250% senior notes due 2021 (the “2021 Senior Notes”). The terms of the 2021 Senior Notes are governed by an indenture dated April 7, 2016, among the 2021 Issuers, our General Partner, and certain other subsidiaries of the Partnership (the “2021 Guarantors”) and U.S. Bank National Association, as trustee. The 2021 Senior Notes will mature on April 15, 2021 and interest is payable semi-annually on April 15 and October 15 of each year, commencing October 15, 2016. The 2021 Senior Notes are senior obligations of the 2021 Issuers and are guaranteed on a senior basis by all of the Partnership’s existing subsidiaries and certain of its future subsidiaries. The 2021 Senior Notes and guarantees are unsecured and rank equally with all of the 2021 Issuers’ and each 2021 Guarantor’s existing and future senior obligations. The 2021 Senior Notes are senior in right of payment to any of the 2021 Issuers’ and each 2021 Guarantor’s future obligations that are, by their terms, expressly subordinated in right of payment to the 2021 Senior Notes and guarantees. The 2021 Senior Notes and guarantees are effectively subordinated to the 2021 Issuers’ and each 2021 Guarantor’s secured obligations, including obligations under the Partnership’s 2014 Revolver, to the extent of the value of the collateral securing such obligations, and structurally subordinated to all indebtedness and obligations, including trade payables, of the Partnership’s subsidiaries that do not guarantee the 2021 Senior Notes. ETP Retail provided a guarantee of collection to the 2021 Issuers with respect to the payment of the principal amount of the 2021 Senior Notes. ETP Retail is not subject to any of the covenants under the 2021 Indenture.

Net proceeds of approximately $789.4 million were used to repay a portion of the borrowings outstanding under our Term Loan.

5.500% Senior Notes Due 2020

On July 20, 2015, we and our wholly owned subsidiary, SUN Finance (together with the Partnership, the “2020 Issuers”), completed a private offering of $600.0 million 5.500% senior notes due 2020 (the “2020 Senior Notes”). The terms of the 2020 Senior Notes are governed by an indenture dated July 20, 2015, among the 2020 Issuers, our General Partner, and certain other subsidiaries of the Partnership (the “2020 Guarantors”) and U.S. Bank National Association, as trustee (the “2020 Trustee”). The 2020 Senior Notes will mature on August 1, 2020 and interest is payable semi-annually on February 1 and August 1 of each year, commencing February 1, 2016. The 2020 Senior Notes are senior obligations of the 2020 Issuers and are guaranteed on a senior basis by all of the Partnership’s existing subsidiaries. The 2020 Senior Notes and guarantees are unsecured and rank equally with all of the 2020 Issuers’ and each 2020 Guarantor’s existing and future senior obligations. The 2020 Senior Notes are senior in right of payment to any of the 2020 Issuers’ and each 2020 Guarantor’s future obligations that are, by their terms, expressly subordinated in right of payment to the 2020 Senior Notes and guarantees. The 2020 Senior Notes and guarantees are effectively subordinated to the 2020 Issuers’ and each 2020 Guarantor’s secured obligations, including obligations under the Partnership’s revolving credit facility, to the extent of the value of the collateral securing such obligations, and structurally subordinated to all indebtedness and obligations, including trade payables, of the Partnership’s subsidiaries that do not guarantee the 2020 Senior Notes.

In connection with our issuance of the 2020 Senior Notes, we entered into a registration rights agreement with the initial purchasers pursuant to which we agreed to complete an offer to exchange the 2020 Senior Notes for an issue of registered notes with terms substantially identical to the 2020 Senior Notes on or before July 20, 2016 (the “Target Date”). We have not completed this exchange offer and, as a result, we are required to pay each holder of 2020 Senior Notes liquidated damages in the form of additional interest equal to 0.25% per annum of the principal amount of 2020 Senior Notes held by such holder, with respect to the first 90 days after the Target Date (which rate will be increased by an additional 0.25% per annum for each subsequent 90 day period that such liquidated damages continue to accrue), in each case until the exchange offer is completed; provided, however, that at no time will the amount of liquidated damages accruing exceed in the aggregate 1.00% per annum.

Net proceeds of approximately $592.5 million were used to fund a portion of the Susser Cash Consideration.

6.375% Senior Notes Due 2023

On April 1, 2015, we and our wholly owned subsidiary, SUN Finance (together with the Partnership, the “2023 Issuers”), completed a private offering of $800.0 million 6.375% senior notes due 2023 (the “2023 Senior Notes”). The terms of the 2023 Senior Notes are governed by an indenture dated April 1, 2015, among the 2023 Issuers, our General Partner, and certain other subsidiaries of the Partnership (the “2023 Guarantors”) and U.S. Bank National Association, as trustee (the “2023 Trustee”). The 2023 Senior Notes will mature on April 1, 2023 and interest is payable semi-annually on April 1 and October 1 of each year, commencing October 1, 2015. The 2023 Senior Notes are senior obligations of the 2023 Issuers and are guaranteed on a senior basis by all of the Partnership’s existing subsidiaries. The 2023 Senior Notes and guarantees are unsecured and rank equally with all of the 2023 Issuers’ and each 2023 Guarantor’s existing and future senior obligations. The 2023 Senior Notes are senior in right of payment to any of the 2023 Issuers’ and each 2023 Guarantor’s future obligations that are, by their terms, expressly subordinated in right of payment to the 2023 Senior Notes and guarantees. The 2023 Senior Notes and guarantees are effectively subordinated to the 2023 Issuers’ and each 2023 Guarantor’s secured obligations, including obligations under the Partnership’s revolving credit facility, to the extent of the value of the collateral securing such obligations, and structurally subordinated to all indebtedness and obligations, including trade payables, of the Partnership’s subsidiaries that do not guarantee the 2023 Senior Notes. ETP Retail provided a guarantee of collection to the 2023 Issuers with respect to the payment of the principal amount of the 2023 Senior Notes. ETP Retail is not subject to any of the covenants under the 2023 Indenture.

In connection with our issuance of the 2023 Senior Notes, we entered into a registration rights agreement with the initial purchasers pursuant to which we agreed to complete an offer to exchange the 2023 Senior Notes for an issue of registered notes with terms substantially identical to the 2023 Senior Notes on or before April 1, 2016 (the “Target Date”). We have not completed this exchange offer and, as a result, we are required to pay each holder of 2023 Senior Notes liquidated damages in the form of additional interest equal to 0.25% per annum of the principal amount of 2023 Senior Notes held by such holder, with respect to the first 90 days after the Target Date (which rate will be increased by an additional 0.25% per annum for each subsequent 90 day period that such liquidated damages continue to accrue), in each case until the exchange offer is completed; provided, however, that at no time will the amount of liquidated damages accruing exceed in the aggregate 1.00% per annum.

Net proceeds of approximately $786.5 million were used to fund Sunoco Cash Consideration and to repay borrowings under our 2014 Revolver (as defined below).

Revolving Credit Agreement

On September 25, 2014, we entered into a new $1.25 billion revolving credit facility (the “2014 Revolver”) with a syndicate of banks expiring September 25, 2019 (which date may be extended in accordance with the terms of the 2014 Revolver). The 2014

Revolver includes an accordion feature providing flexibility to increase the facility by an additional $250 million, subject to certain conditions. Borrowings under the 2014 Revolver were used to repay and cancel the $400 million revolving credit facility (the “2012 Revolver”) entered into in connection with the IPO.

Borrowings under the 2014 Revolver bear interest at a base rate (a rate based off of the higher of (i) the Federal Funds Rate (as defined therein) plus 0.50%, (ii) Bank of America’s prime rate or (iii) one-month LIBOR (as defined therein) plus 1.00%) or LIBOR, in each case plus an applicable margin ranging from 1.50% to 2.50%, in the case of a LIBOR loan, or from 0.50% to 1.50%, in the case of a base rate loan (determined with reference to the Partnership’s Leverage Ratio (as defined therein)). Upon the first achievement by the Partnership of an investment grade credit rating, the applicable margin will decrease to a range of 1.125% to 2.0%, in the case of a LIBOR loan, or from 0.125% to 1.00%, in the case of a base rate loan (determined with reference to the credit rating for the Partnership’s senior, unsecured, non-credit enhanced long-term debt). Interest is payable quarterly if the base rate applies, at the end of the applicable interest period if LIBOR applies and at the end of the month if daily floating LIBOR applies. In addition, the unused portion of the 2014 Revolver is subject to a commitment fee ranging from 0.250% to 0.350%, based on the Partnership’s Leverage Ratio (as defined therein). Upon the first achievement by the Partnership of an investment grade credit rating, the commitment fee will decrease to a range of 0.125% to 0.275%, based on the Partnership’s credit rating as described above.

The 2014 Revolver requires the Partnership to maintain a Leverage Ratio of not more than 5.50 to 1.00. The maximum Leverage Ratio is subject to upwards adjustment of not more than 6.00 to 1.00 for a period not to exceed three fiscal quarters in the event the Partnership engages in an acquisition of assets, equity interests (as defined therein), operating lines or divisions by the Partnership, a subsidiary (as defined therein), an unrestricted subsidiary (as defined therein) or a joint venture for a purchase price of not less than $50 million. Effective April 8, 2015, in connection with the Sunoco LLC acquisition, we entered into a Specified Acquisition Period (as defined in the 2014 Revolver) in which our leverage ratio compliance requirements were adjusted upward. Such Specified Acquisition Period ended on August 19, 2015, and concurrently in connection with the Susser acquisition, we entered into a new Specified Acquisition Period. On December 2, 2015, in connection with the consummation of the transactions contemplated by the ETP Dropdown Contribution Agreement, we entered into an amendment to the 2014 Revolver to temporarily increase the maximum leverage ratio to 6.25 to 1.00 for the period beginning upon the closing of the ETP Dropdown through the fourth quarterly testing date following the closing of the ETP Dropdown (the “Post Dropdown Period”).

Indebtedness under the 2014 Revolver is secured by a security interest in, among other things, all of the Partnership’s present and future personal property and all of the present and future personal property of its guarantors, the capital stock of its material subsidiaries (or 66% of the capital stock of material foreign subsidiaries), and any intercompany debt. Upon the first achievement by the Partnership of an investment grade credit rating, all security interests securing the 2014 Revolver will be released.

On April 10, 2015, the Partnership entered into the First Amendment to Credit Agreement and Increase Agreement (the “First Amendment”) with the lenders party thereto and Bank of America, N.A. in its capacity as administrative agent and collateral agent, pursuant to which the lenders thereto severally agreed to (i) provide $250 million in aggregate incremental commitments under the 2014 Revolver and (ii) make certain amendments to the 2014 Revolver as described in the First Amendment. After giving effect to the First Amendment, the 2014 Revolver permits the Partnership to borrow up to $1.5 billion on a revolving credit basis.

On December 2, 2015, the Partnership entered into the Second Amendment to the Credit Agreement (the “Second Amendment”) with the lenders party thereto and Bank of America, N.A., in its capacity as a letter of credit issuer, as swing line lender, and as administrative agent pursuant to which the lenders thereto generally agreed to, among other matters, (i) permit the incurrence of a term loan credit facility in connection with the consummation of the ETP Dropdown, (ii) permit such term loan credit facility to be secured on a pari passu basis with the indebtedness incurred under the Credit Agreement (as amended by the Amendment) pursuant to a collateral trust arrangement whereby a financial institution agrees to act as common collateral agent for all pari passu indebtedness and (iii) temporarily increase the maximum leverage ratio permitted under the 2014 Revolver (as amended by the Second Amendment) in connection with the consummation of the ETP Dropdown.

As of June 30, 2016, the balance on the 2014 Revolver was $675.0 million, and $22.2 million in standby letters of credit were outstanding. The unused availability on the 2014 Revolver at June 30, 2016 was $802.8 million. The Partnership was in compliance with all financial covenants at June 30, 2016.

Sale Leaseback Financing Obligation

On April 4, 2013, MACS completed a sale leaseback transaction with two separate companies for 50 of its dealer operated sites. As MACS did not meet the criteria for sale leaseback accounting, this transaction was accounted for as a financing arrangement over the course of the lease agreement. The obligations mature in varying dates through 2033, require monthly interest and principal payments, and bear interest at 5.125%. The obligation related to this transaction is included in long-term debt and the balance outstanding as of June 30, 2016 was $ 119.7 million.

Other Debt

On July 8, 2010, we entered into a mortgage note for an aggregate initial borrowing amount of $1.2 million. Pursuant to the terms of the mortgage note, we make monthly installment payments that are comprised of principal and interest through the maturity date of July 1, 2016. The balance outstanding at June 30, 2016 and December 31, 2015 was $1.0 million. The mortgage note bears interest at a fixed rate of 6.0%. The mortgage note is secured by a first priority security interest in a property owned by the Partnership.

In September 2013, we assumed a $3.0 million term loan as part of the acquisition of Gainesville Fuel, Inc. (now Sunoco Energy Services LLC). The balance outstanding at June 30, 2016 and December 31, 2015 was zero and $ 2.5 million. The term loan bears interest at a fixed rate of 4.0%.

The estimated fair value of debt is calculated using Level 3 inputs (see Note 10). The fair value of debt as of June 30, 2016, is estimated to be approximately $4.2 billion, based on outstanding balances as of the end of the period using current interest rates for similar securities.

10.	Fair Value Measurements

We use fair value measurements to measure, among other items, purchased assets and investments, leases and derivative contracts. We also use them to assess impairment of properties, equipment, intangible assets and goodwill. Fair value is defined as the price at which an asset could be exchanged in a current transaction between knowledgeable, willing parties. A liability’s fair value is defined as the amount that would be paid to transfer the liability to a new obligor, not the amount that would be paid to settle the liability with the creditor. Where available, fair value is based on observable market prices or parameters, or is derived from such prices or parameters. Where observable prices or inputs are not available, use of unobservable prices or inputs is used to estimate the current fair value, often using an internal valuation model. These valuation techniques involve some level of management estimation and judgment, the degree of which is dependent on the item being valued.

ASC 820 “Fair Value Measurements and Disclosures” prioritizes the inputs used in measuring fair value into the following hierarchy:

Level 1

Quoted prices (unadjusted) in active markets for identical assets or liabilities;

Level 2

Inputs other than quoted prices included within Level 1 that are either directly or indirectly observable;

Level 3

Unobservable inputs in which little or no market activity exists, therefore requiring an entity to develop its own assumptions about the assumptions that market participants would use in pricing.

Debt or equity securities are classified into the following reporting categories: held-to-maturity, trading, or available-for-sale securities. The investments in debt securities, which typically mature in one year or less, are classified as held-to-maturity and valued at amortized cost, which approximates fair value. The fair value of marketable securities is measured using Level 1 inputs. There were none outstanding as of June 30, 2016 or December 31, 2015.

11.	Commitments and Contingencies

Leases

The Partnership leases certain convenience store and other properties under non-cancellable operating leases whose initial terms are typically 5 to 15 years, with some having a term of 40 years or more, along with options that permit renewals for additional periods. Minimum rent is expensed on a straight-line basis over the term of the lease. In addition, certain leases require additional contingent payments based on sales or motor fuel volumes. We typically are responsible for payment of real estate taxes, maintenance expenses and insurance. These properties are either sublet to third parties or used for our convenience store operations.

Net rent expense consisted of the following (in thousands):

	For the Three Months Ended June 30,					For the Six Months Ended June 30,
	2016		2015			2016		2015
Cash rent:
Store base rent (1) (2)	$	28,821	$	30,970		$	57,031	$	60,217
Equipment and other rent (3)		6,023		4,727			10,913		9,663
Total cash rent		34,844		35,697			67,944		69,880
Non-cash rent:
Straight-line rent		795		347			1,152		(257	)
Amortization of deferred gain		—		(253	)		—		(506	)
Net rent expense	$	35,639	$	35,791		$	69,096	$	69,117

(1)

Store base rent includes sublease rental income totaling $5.9 and $6.6 million for the three months ended June 30, 2016 and 2015, respectively and $11.7 and $13.9 million for the six months ended June 30, 2016 and 2015, respectively.

(2)

Store base rent includes contingent rent expense totaling $6.7 and $6.0 million for the three months ended June 30, 2016 and 2015, respectively and $9.1 and $10.0 million for the six months ended June 30, 2016 and 2015, respectively.

(3)

Equipment and other rent consists primarily of store equipment and vehicles.

12.	Interest Expense, net

Net interest expense consisted of the following (in thousands):

	For the Three Months Ended June 30,						For the Six Months Ended June 30,
	2016			2015			2016			2015
Interest expense (1)	$	50,834		$	20,672		$	78,122		$	29,583
Amortization of deferred financing fees		2,768			821			4,008			1,202
Interest income		(3,015	)		(295	)		(3,854	)		(1,610	)
Interest expense, net	$	50,587		$	21,198		$	78,276		$	29,175

(1)

Interest expense related to the VIEs was approximately $2.4 million and $4.7 million for the three and six months ended June 30, 2015, respectively.

13.	Income Tax Expense

As a partnership, we are generally not subject to federal income tax and most state income taxes. However, the Partnership conducts certain activities through corporate subsidiaries which are subject to federal and state income taxes.

Our effective tax rate differs from the statutory rate primarily due to Partnership earnings that are not subject to U.S. federal and most state income taxes at the Partnership level. A reconciliation of income tax expense at the U.S. federal statutory rate to net income tax expense is presented below (in thousands):

	For the Three Months Ended June 30,						For the Six Months Ended June 30,
	2016			2015			2016			2015
Tax at statutory federal rate	$	25,843		$	35,861		$	48,204		$	55,940
Partnership earnings not subject to tax		(23,096	)		(27,367	)		(55,864	)		(38,734	)
State and local tax, net of federal benefit		1,461			(311	)		12,196			423
Other		(2,740	)		743			(956	)		(640	)
Net income tax expense	$	1,468		$	8,926		$	3,580		$	16,989

14.	Partners’ Capital

As of June 30, 2016, ETE and ETP or their subsidiaries owned 45,750,826 common units, which constitute 40.9% of the limited partner ownership interest in us. As of June 30, 2016, our fully consolidating subsidiaries owned 16,410,780 Class C units representing limited partner interests in the Partnership (the “Class C Units”) and the public owned 49,588,960 common units.

Common Units

In connection with the closing of the Partnership’s previously announced sale (the “PIPE Transaction”) of 2,263,158 common units in a private placement to ETE, the Partnership entered into a registration rights agreement, dated as of March 31, 2016 (the “Registration Rights Agreement”), with ETE. Pursuant to the Registration Rights Agreement, the Partnership is required to file a shelf registration statement to register the common units, upon the request of the holders of a majority of the then-outstanding common units. The Partnership shall use its reasonable best efforts to file the registration statement within 45 days of any such request and cause it to be effective as soon as reasonably practicable thereafter, subject to certain exceptions. ETE owns the general partner interests and incentive distribution rights in the Partnership.

The following table presents the activity of our common units for the six months ended June 30, 2016:

	Number of Units
Number of common units at December 31, 2015		87,365,706
Common units issued in connection with acquisitions		5,710,922
Common units issued in connection with the PIPE Transaction		2,263,158
Number of common units at June 30, 2016		95,339,786

Allocations of Net Income

Our partnership agreement contains provisions for the allocation of net income and loss to the unitholders. For purposes of maintaining partner capital accounts, the partnership agreement specifies that items of income and loss shall be allocated among the partners in accordance with their respective percentage interest. Normal allocations according to percentage interests are made after giving effect, if any, to priority income allocations in an amount equal to incentive cash distributions allocated 100% to ETE.

The calculation of net income allocated to the partners is as follows (in thousands, except per unit amounts):

	For the Three Months Ended June 30,					For the Six Months Ended June 30,
	2016			2015		2016			2015
Attributable to Common Units
Distributions (1)	$	78,703		$	21,076	$	156,624		$	37,133
Distributions in excess of income		(27,838	)		595		(64,247	)		(4,983	)
Limited partners' interest in net income	$	50,865		$	21,671	$	92,377		$	32,150

Attributable to Subordinated Units
Distributions (1)	$	—		$	7,585	$	—		$	14,641
Distributions in excess of income		—			1,938		—			(284	)
Limited partners' interest in net income	$	—		$	9,523	$	—		$	14,357


(1) Distributions declared per unit to unitholders as of record date	$	0.8255		$	0.6934	$	1.6428		$	1.3384

Class C Units

On January 1, 2016, the Partnership issued an aggregate of 16,410,780 Class C Units consisting of (i) 5,242,113 Class C Units that were issued by the Partnership to Aloha as consideration for the contribution by Aloha to an indirect wholly owned subsidiary of the Partnership of all of Aloha’s assets relating to the wholesale supply of fuel and lubricants, and (ii) 11,168,667 Class C Units that were issued by the Partnership to indirect wholly owned subsidiaries of the Partnership in exchange for all of the outstanding Class A Units held by such subsidiaries. The Class C Units were valued at $38.5856 per Class C Unit (the “Class C Unit Issue Price”), based on the volume-weighted average price of the Partnership’s Common Units for the five-day trading period ending on December 31, 2015. The Class C Units were issued in private transactions exempt from registration under section 4(a)(2) of the Securities Act.

Class C Units (i) are not convertible or exchangeable into Common Units or any other units of the Partnership and are non-redeemable; (ii) are entitled to receive distributions of available cash of the Partnership (other than available cash derived from or attributable to any distribution received by the Partnership from PropCo, the proceeds of any sale of the membership interests of PropCo, or any interest or principal payments received by the Partnership with respect to indebtedness of PropCo or its subsidiaries), at a fixed rate equal to $0.8682 per quarter for each Class C Unit outstanding, (iii) do not have the right to vote on any matter except as otherwise required by any non-waivable provision of law, (iv) are not allocated any items of income, gain, loss, deduction or credit attributable to the Partnership’s ownership of, or sale or other disposition of, the membership interests of PropCo, or the Partnership’s ownership of any indebtedness of PropCo or any of its subsidiaries (“PropCo Items”), (v) will be allocated gross income (other than from PropCo Items) in an amount equal to the cash distributed to the holders of Class C Units and (vi) will be allocated depreciation, amortization and cost recovery deductions as if the Class C Units were Common Units and 1% of certain allocations of net termination gain (other than from PropCo Items).

Pursuant to the terms described above, these distributions do not have an impact on the Partnership’s consolidated cash flows and as such, are excluded from total cash distributions and allocation of limited partners’ interest in net income. For the six months ended June 30, 2016, Class C distributions declared totaled $28.5 million.

Incentive Distribution Rights

The following table illustrates the percentage allocations of available cash from operating surplus between our common unitholders and the holder of our IDRs based on the specified target distribution levels, after the payment of distributions to Class C unitholders. The amounts set forth under “marginal percentage interest in distributions” are the percentage interests of our IDR holder and the common unitholders in any available cash from operating surplus we distribute up to and including the corresponding amount in the column “total quarterly distribution per unit target amount.” The percentage interests shown for our common unitholders and our IDR holder for the minimum quarterly distribution are also applicable to quarterly distribution amounts that are less than the minimum quarterly distribution. Effective August 21, 2015, ETE exchanged 21.0 million ETP common units, owned by ETE, the owner of ETP’s general partner interest, for 100% of the general partner interest and all of our IDRs. ETP had previously owned our IDRs since September 2014, prior to that date the IDRs were owned by Susser.

		Marginal percentage interest in distributions
	Total quarterly distribution per common unit target amount	Common unitholders	Holder of IDRs
Minimum Quarterly Distribution	$0.4375	100%	—
First Target Distribution	Above $0.4375 up to $0.503125	100%	—
Second Target Distribution	Above $0.503125 up to $0.546875	85%	15%
Third Target Distribution	Above $0.546875 up to $0.656250	75%	25%
Thereafter	Above $0.656250	50%	50%

Cash Distributions

Our partnership agreement, as amended, sets forth the calculation to be used to determine the amount and priority of cash distributions that the common unitholders receive.

The following table presents our cash distributions paid or payable during 2016 (in thousands, except for per unit distributions):

	Limited Partners
Payment Date	Per Unit Distribution		Total Cash Distribution		Distribution to IDR Holders
August 15, 2016	$	0.8255	$	78,703	$	20,348
May 16, 2016	$	0.8173	$	77,921	$	19,566
February 16, 2016	$	0.8013	$	70,006	$	16,532

15.	Unit-Based Compensation

Unit-based compensation expense related to the Partnership included in our Consolidated Statements of Operations and Comprehensive Income was as follows (in thousands):

	For the Three Months Ended June 30,				For the Six Months Ended June 30,
	2016		2015		2016		2015
Phantom common units	$	2,810	$	1,678	$	5,702	$	3,036
Allocated expense from ETP		569		718		1,090		718
Total equity-based compensation expense	$	3,379	$	2,396	$	6,792	$	3,754

Phantom Common Unit Awards

Prior to the ETP Merger, there were phantom unit awards issued to certain directors and employees under the Sunoco LP 2012 Long-Term Incentive Plan. The fair value of each phantom unit on the grant date was equal to the market price of our common unit on that date reduced by the present value of estimated dividends over the vesting period, since the phantom units did not receive dividends until vested. The estimated fair value of our phantom units was amortized over the vesting period using the straight-line method. Non-employee director awards vested over a one-to-three-year period and employee awards vested ratably over a two-to-five-year service period. Concurrent with the ETP Merger, all unvested phantom units vested and compensation cost of $0.4 million was recognized.

Subsequent to the ETP Merger, phantom units were issued which also have the right to receive distributions prior to vesting. The units vest 60% after three years and 40% after five years. The fair value of these units is the market prices of our common units on the grant date, and is amortized over the five-year vesting period using the straight-line method. Unrecognized compensation cost related to our nonvested restricted phantom units totaled $ 30.7 million as of June 30, 2016, which is expected to be recognized over a weighted average period of 2.94 years. The fair value of nonvested service phantom units outstanding as of June 30, 2016 totaled $46.0 million.

A summary of our phantom unit award activity is set forth below:

	Number of Phantom Common Units			Weighted-Average Grant Date Fair Value
Nonvested at December 31, 2014		241,235		$	45.50
Granted		993,134			40.63
Forfeited		(87,321	)		50.71
Nonvested at December 31, 2015		1,147,048			41.19
Granted		25,040			35.15
Forfeited		(53,266	)		39.10
Nonvested at June 30, 2016		1,118,822		$	41.16

Cash Awards

In January 2015, the Partnership granted 30,710 awards that are settled in cash under the terms of the Sunoco LP Long-Term Cash Restricted Unit Plan. An additional 1,000 awards were granted in September 2015. During the six months ended June 30, 2016, 3,470 units were forfeited. These awards do not have the right to receive distributions prior to vesting. The awards vest 100% after three years. Unrecognized compensation cost related to our nonvested cash awards totaled $0.6 million as of June 30, 2016, which is expected to be recognized over a weighted average period of 1.43 years. The fair value of nonvested cash awards outstanding as of June 30, 2016 totaled $1.4 million.

16.	Segment Reporting

Segment information is prepared on the same basis that our Chief Operating Decision Maker (“CODM”) reviews financial information for operational decision-making purposes. We operate our business in two primary segments, wholesale and retail, both of which are included as reportable segments. No operating segments have been aggregated in identifying the two reportable segments.

We allocate shared revenue and costs to each segment based on the way our CODM measures segment performance. Partnership overhead costs, interest and other expenses not directly attributable to a reportable segment are allocated based on segment gross profit. These costs were previously allocated based on segment EBITDA.

We report EBITDA and Adjusted EBITDA by segment as a measure of segment performance. We define EBITDA as net income before net interest expense, income tax expense and depreciation, amortization and accretion expense. We define Adjusted EBITDA to include adjustments for non-cash compensation expense, gains and losses on disposal of assets, unrealized gains and losses on commodity derivatives and inventory fair value adjustments.

Wholesale Segment

Our wholesale segment purchases motor fuel primarily from independent refiners and major oil companies and supplies it to our retail segment, to independently-operated dealer stations under long-term supply agreements, and to distributers and other consumers of motor fuel. Also included in the wholesale segment are motor fuel sales to consignment locations. We distribute motor fuels across more than 30 states throughout the East Coast and Southeast regions of the United States from Maine to Florida and from Florida to New Mexico, as well as Hawaii. Sales of fuel from the wholesale segment to our retail segment are delivered at cost plus a profit margin. These amounts are reflected in intercompany eliminations of motor fuel revenue and motor fuel cost of sales. Also included in our wholesale segment is rental income from properties that we lease or sub-lease.

Retail Segment

Our retail segment operates branded retail convenience stores across more than 20 states throughout the East Coast and Southeast regions of the United States with a significant presence in Texas, Pennsylvania, New York, Florida, Virginia, and Hawaii. These stores offer motor fuel, merchandise, foodservice, and a variety of other services including car washes, lottery, ATM, money orders, prepaid phone cards, wireless services and movie rentals.

The following tables present financial information by segment for the three and six months ended June 30, 2016 and 2015:

Segment Financial Data

(in thousands)

	For the Three Months Ended June 30,
	2016												2015
	Wholesale			Retail			Intercompany Eliminations			Total			Wholesale			Retail			Intercompany Eliminations			Total
Revenues
Retail motor fuel	$	—		$	1,384,858					$	1,384,858		$	—		$	1,649,199					$	1,649,199
Wholesale motor fuel sales to third parties		1,996,716			—						1,996,716			2,845,635			—						2,845,635
Wholesale motor fuel sales to affiliates		9,710			—						9,710			3,972			—						3,972
Merchandise		—			576,594						576,594			—			560,680						560,680
Rental income		19,137			3,438						22,575			11,485			9,049						20,534
Other		7,281			54,433						61,714			6,270			39,794						46,064
Intersegment		2,706,287			30,696			(2,736,983	)		—			3,571,017			30,624			(3,601,641	)		—
Total revenues		4,739,131			2,050,019			(2,736,983	)		4,052,167			6,438,379			2,289,346			(3,601,641	)		5,126,084
Gross profit
Retail motor fuel		—			155,330						155,330			—			139,788						139,788
Wholesale motor fuel		163,962			—						163,962			162,867			—						162,867
Merchandise		—			187,291						187,291			—			176,811						176,811
Other		25,006			48,978						73,984			16,926			48,818						65,744
Total gross profit		188,968			391,599						580,567			179,793			365,417						545,210
Total operating expenses		88,950			367,425						456,375			83,848			337,704						421,552
Income (loss) from operations		100,018			24,174						124,192			95,945			27,713						123,658
Interest expense, net		16,241			34,346						50,587			5,313			15,885						21,198
Income (loss) before income taxes		83,777			(10,172	)					73,605			90,632			11,828						102,460
Income tax expense (benefit)		606			862						1,468			(262	)		9,188						8,926
Net income (loss) and comprehensive income (loss)	$	83,171		$	(11,034	)				$	72,137		$	90,894		$	2,640					$	93,534
Depreciation, amortization and accretion		17,423			61,301						78,724			15,459			54,741						70,200
Interest expense, net		16,241			34,346						50,587			5,313			15,885						21,198
Income tax expense (benefit)		606			862						1,468			(262	)		9,188						8,926
EBITDA		117,441			85,475						202,916			111,404			82,454						193,858
Non-cash compensation expense		2,796			583						3,379			1,121			1,275						2,396
Loss (gain) on disposal of assets		(351	)		1,852						1,501			(11	)		189						178
Unrealized loss on commodity derivatives		5,570			—						5,570			786			—						786
Inventory fair value adjustments		(48,118	)		(1,250	)					(49,368	)		(51,843	)		(3,002	)					(54,845	)
Adjusted EBITDA	$	77,338		$	86,660					$	163,998		$	61,457		$	80,916					$	142,373
Capital expenditures	$	27,831		$	46,437					$	74,268		$	68,737		$	31,892					$	100,629
Total assets at end of period	$	2,591,503		$	6,170,051					$	8,761,554		$	2,925,842		$	5,915,977					$	8,841,819

Segment Financial Data

(in thousands)

	For the Six Months Ended June 30,
	2016												2015
	Wholesale			Retail			Intercompany Eliminations			Total			Wholesale			Retail			Intercompany Eliminations			Total
Revenues
Retail motor fuel	$	—		$	2,500,573					$	2,500,573		$	—		$	3,016,855					$	3,016,855
Wholesale motor fuel sales to third parties		3,492,590			—						3,492,590			5,282,137			—						5,282,137
Wholesale motor fuel sales to affiliates		16,839			—						16,839			4,939			—						4,939
Merchandise		—			1,100,688						1,100,688			—			1,043,803						1,043,803
Rental income		37,857			6,842						44,699			22,994			17,322						40,316
Other		13,223			85,868						99,091			11,883			77,003						88,886
Intersegment		4,671,106			61,275			(4,732,381	)		—			6,288,335			59,705			(6,348,040	)		—
Total revenues		8,231,615			3,755,246			(4,732,381	)		7,254,480			11,610,288			4,214,688			(6,348,040	)		9,476,936
Gross profit
Retail motor fuel		—			286,603						286,603			—			287,205						287,205
Wholesale motor fuel		315,121			—						315,121			255,537			—						255,537
Merchandise		—			353,670						353,670			—			325,012						325,012
Other		48,373			75,543						123,916			32,491			94,198						126,689
Total gross profit		363,494			715,816						1,079,310			288,028			706,415						994,443
Total operating expenses		168,650			694,658						863,308			161,668			643,771						805,439
Income from operations		194,844			21,158						216,002			126,360			62,644						189,004
Interest expense, net		26,214			52,062						78,276			5,547			23,628						29,175
Income (loss) before income taxes		168,630			(30,904	)					137,726			120,813			39,016						159,829
Income tax expense (benefit)		(333	)		3,913						3,580			773			16,216						16,989
Net income (loss) and comprehensive income (loss)	$	168,963		$	(34,817	)				$	134,146		$	120,040		$	22,800					$	142,840
Depreciation, amortization and accretion		34,276			122,514						156,790			34,249			102,694						136,943
Interest expense, net		26,214			52,062						78,276			5,547			23,628						29,175
Income tax expense (benefit)		(333	)		3,913						3,580			773			16,216						16,989
EBITDA		229,120			143,672						372,792			160,609			165,338						325,947
Non-cash compensation expense		5,393			1,399						6,792			1,543			2,211						3,754
Loss (gain) on disposal of assets		(797	)		3,512						2,715			148			(1	)					147
Unrealized loss on commodity derivatives		2,845			—						2,845			2,191			—						2,191
Inventory fair value adjustments		(59,340	)		(2,690	)					(62,030	)		(59,989	)		(1,516	)					(61,505	)
Adjusted EBITDA	$	177,221		$	145,893					$	323,114		$	104,502		$	166,032					$	270,534
Capital expenditures	$	69,408		$	110,485					$	179,893		$	134,502		$	67,159					$	201,661
Total assets at end of period	$	2,591,503		$	6,170,051					$	8,761,554		$	2,925,842		$	5,915,977					$	8,841,819

17.	Net Income per Unit

Net income per unit applicable to limited partners (including subordinated unitholders prior to the conversion of our subordinated units on November 30, 2015) is computed by dividing limited partners’ interest in net income by the weighted-average number of outstanding common and subordinated units. Our net income is allocated to the limited partners in accordance with their respective partnership percentages, after giving effect to any priority income allocations for incentive distributions and distributions on employee unit awards. Earnings in excess of distributions are allocated to the limited partners based on their respective ownership interests. Payments made to our unitholders are determined in relation to actual distributions declared and are not based on the net income allocations used in the calculation of net income per unit.

In addition to the common and subordinated units, we identify the IDRs as participating securities and use the two-class method when calculating net income per unit applicable to limited partners, which is based on the weighted-average number of common units outstanding during the period. Diluted net income per unit includes the effects of potentially dilutive units on our common units, consisting of unvested phantom units. Basic and diluted net income per unit applicable to subordinated limited partners are the same because there are no potentially dilutive subordinated units outstanding.

We also disclose limited partner units issued and outstanding. A reconciliation of the numerators and denominators of the basic and diluted per unit computations is as follows (in thousands, except units and per unit amounts):

	For the Three Months Ended June 30,				For the Six Months Ended June 30,
	2016		2015		2016		2015
Net income and comprehensive income	$	72,137	$	93,534	$	134,146	$	142,840
Less: Net income and comprehensive income attributable to noncontrolling interest		—		847		—		1,693
Less: Preacquisition income allocated to general partner		—		57,820		—		89,208
Net income and comprehensive income attributable to partners		72,137		34,867		134,146		51,939
Less: Incentive distribution rights		20,348		3,362		39,915		4,810
Less: Distributions on nonvested phantom unit awards		924		311		1,854		622
Limited partners’ interest in net income	$	50,865	$	31,194	$	92,377	$	46,507
Weighted average limited partner units outstanding:
Common - basic		95,339,786		24,894,659		91,396,560		24,496,918
Common - equivalents		55,956		41,536		55,956		41,536
Common - diluted		95,395,742		24,936,195		91,452,516		24,538,454

Subordinated - basic and diluted		—		10,939,436		—		10,939,436
Net income per limited partner unit:
Common - basic and diluted	$	0.53	$	0.87	$	1.01	$	1.31
Subordinated - basic and diluted	$	—	$	0.87	$	—	$	1.31

18.	Related-Party Transactions

Through Sunoco LLC, we are party to the following fee-based commercial agreements with various affiliates of ETP:

•

Philadelphia Energy Solutions Products Purchase Agreements – two related products purchase agreements, one with Philadelphia Energy Solutions Refining & Marketing (“PES”) and one with PES’s product financier Merrill Lynch Commodities; both purchase agreements contain 12-month terms that automatically renew for consecutive 12-month terms until either party cancels with notice. ETP Retail owns a noncontrolling interest in the parent of PES.

•

Sunoco Logistics Partners L.P. (“SXL”) Transportation and Terminalling Contracts – Sunoco LLC is party to various agreements with subsidiaries of SXL for pipeline, terminalling and storage services. SXL is a consolidated subsidiary of ETP. Sunoco LLC also has agreements with subsidiaries of SXL for the purchase and sale of fuel.

We are party to the Susser Distribution Contract, a 10-year agreement under which we are the exclusive distributor of motor fuel at cost (including tax and transportation costs), plus a fixed profit margin of three cents per gallon to Susser’s existing Stripes convenience stores and independently operated consignment locations. This profit margin is eliminated through consolidation from the date of common control, September 1, 2014, and thereafter, in the accompanying consolidated statements of operations and comprehensive income.

We are party to the Sunoco Distribution Contract, a 10-year agreement under which Sunoco LLC is the exclusive wholesale distributor of motor fuel to Sunoco Retail’s convenience stores. Pursuant to the agreement, pricing is cost plus a fixed margin of four cents per gallon. This profit margin is eliminated through consolidation from the date of common control, September 1, 2014, and thereafter, in the accompanying consolidated statements of operations and comprehensive income.

In connection with the closing of our IPO on September 25, 2012, we also entered into an Omnibus Agreement with Susser (the “Omnibus Agreement”). Pursuant to the Omnibus Agreement, among other things, the Partnership received a three-year option to purchase from Susser up to 75 of Susser's new or recently constructed Stripes convenience stores at Susser's cost and lease the stores back to Susser at a specified rate for a 15-year initial term. The Partnership is the exclusive distributor of motor fuel to such stores for a period of ten years from the date of purchase. We have completed all 75 sale-leaseback transactions under the Omnibus Agreement.

Summary of Transactions

Affiliate activity related to the Consolidated Balance Sheets and Statements of Operations and Comprehensive Income is as follows:

•

Net advances to affiliates was $365.5 million as of December 31, 2015. Net advances from affiliates was $99.0 million as of June 30, 2016. Advances to and from affiliates are primarily related to the treasury services agreements between Sunoco LLC and Sunoco, Inc. (R&M) and Sunoco Retail and Sunoco Inc. (R&M), which are in place for purposes of cash management. During the second quarter of 2016, approximately $175 million was used to repay a portion of the 2014 Revolver.

•

Net accounts receivable from affiliates were $7.1 million and $8.1 million as of June 30, 2016 and December 31, 2015, respectively, which are primarily related to motor fuel purchases from us.

•

Net accounts payable to affiliates was $22.7 million and $15.0 million as of June 30, 2016 and December 31, 2015, respectively, which are related to operational expenses and fuel pipeline purchases.

•

Motor fuel sales to affiliates of $9.7 million and $4.0 million for the three months ended June 30, 2016 and 2015, respectively.

•

Motor fuel sales to affiliates of $16.8 million and $4.9 million for the six months ended June 30, 2016 and 2015, respectively.

•

Bulk fuel purchases from affiliates of $545.5 million and $760.8 million for the three months ended June 30, 2016 and 2015, respectively.

•

Bulk fuel purchases from affiliates of $885.7 million and $1.4 billion for the six months ended June 30, 2016 and 2015, respectively.

19.	Subsequent Events

On July 11, 2016, we entered into a definitive agreement to purchase the convenience store, wholesale motor fuel distribution, and commercial fuels distribution business serving East Texas and Louisiana from Denny Oil Company (“Denny”) for approximately $55.0 million plus inventory on hand at closing, subject to closing adjustments. The purchase agreement comprises 13 fee properties, approximately 127 supply contracts with dealer-owned and operated sites, and over 500 commercial accounts in Denny’s commercial fuels and lubricants division. The transaction is scheduled to close in the fourth quarter of 2016, subject to the satisfaction of customary closing conditions.

On August 1, 2016, we entered into the Third Amendment to the Credit Agreement (the “Amendment”), with the lenders party thereto and Bank of America, N.A., in its capacity as a letter of credit issuer, as swing line lender, and as administrative agent. The Amendment amended the 2104 Revolver to, among other matters, conform certain terms of the 2014 Revolver to certain terms of our Term Loan.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our consolidated financial statements and notes to consolidated financial statements included elsewhere in this report. Additional discussion and analysis related to our Partnership is contained in our Annual Report on Form 10-K including the audited financial statements for the fiscal year ended December 31, 2015 and on our Form 8-K filed on July 15, 2016.

EBITDA, Adjusted EBITDA, and distributable cash flow are non-GAAP financial measures of performance that have limitations and should not be considered as a substitute for net income or cash provided by (used in) operating activities. Please see footnote (2) under “Key Operating Metrics” below for a discussion of our use of EBITDA, Adjusted EBITDA, and distributable cash flow in this “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and a reconciliation to net income for the periods presented.

Forward-Looking Statements

This report, including without limitation, our discussion and analysis of our financial condition and results of operations, and any information incorporated by reference, contains statements that we believe are “forward-looking statements”. These forward-looking statements generally can be identified by use of phrases such as “believe,” “plan,” “expect,” “anticipate,” “intend,” “forecast” or other similar words or phrases. Descriptions of our objectives, goals, targets, plans, strategies, costs, anticipated capital expenditures, expected cost savings and benefits are also forward-looking statements. These forward-looking statements are based on our current plans and expectations and involve a number of risks and uncertainties that could cause actual results and events to vary materially from the results and events anticipated or implied by such forward-looking statements, including:

•

our ability to make, complete and integrate acquisitions from affiliates or third-parties, including the recently completed acquisition of the remaining membership interests in Sunoco, LLC (“Sunoco LLC”) and Sunoco Retail LLC (“Sunoco Retail”);

•

business strategy and operations of Energy Transfer Partners, L.P. (“ETP”) and Energy Transfer Equity, L.P. (“ETE”) and ETP’s and ETE’s conflicts of interest with us;

•

changes in the price of and demand for the motor fuel that we distribute and our ability to appropriately hedge any motor fuel we hold in inventory;

•

our dependence on limited principal suppliers;

•

competition in the wholesale motor fuel distribution and convenience store industry;

•

changing customer preferences for alternate fuel sources or improvement in fuel efficiency;

•

environmental, tax and other federal, state and local laws and regulations;

•

the fact that we are not fully insured against all risks incident to our business;

•

dangers inherent in the storage and transportation of motor fuel;

•

our reliance on senior management, supplier trade credit and information technology; and

•

our partnership structure, which may create conflicts of interest between us and Sunoco GP LLC, our general partner (“General Partner”), and its affiliates, and limits the fiduciary duties of our General Partner and its affiliates.

All forward-looking statements are expressly qualified in their entirety by the foregoing cautionary statements.

For a discussion of these and other risks and uncertainties, please refer to “Item 1A. Risk Factors” included herein and in our Annual Report on Form 10-K for the year ended December 31, 2015. The list of factors that could affect future performance and the accuracy of forward-looking statements is illustrative but by no means exhaustive. Accordingly, all forward-looking statements should be evaluated with the understanding of their inherent uncertainty. The forward-looking statements included in this report are based on, and include, our estimates as of the filing of this report. We anticipate that subsequent events and market developments will cause our estimates to change. However, while we may elect to update these forward-looking statements at some point in the future, we specifically disclaim any obligation to do so except as required by law, even if new information becomes available in the future.

Overview

As used in this Management’s Discussion and Analysis of Financial Condition and Results of Operations, the terms “Partnership”, “SUN”, “we”, “us”, or “our” should be understood to refer to Sunoco LP and our consolidated subsidiaries, unless the context clearly indicates otherwise.

We are a growth-oriented Delaware master limited partnership engaged in the retail sale of motor fuels and merchandise through our company-operated convenience stores and retail fuel sites, as well as the wholesale distribution of motor fuels to convenience stores, independent dealers, commercial customers and distributors. Additionally, through Sunoco LLC, we are the exclusive wholesale supplier of the iconic Sunoco-branded motor fuel, supplying an extensive distribution network of approximately 5,290 Sunoco-branded company and third-party operated locations throughout the East Coast, Midwest and Southeast regions of the United States including approximately 200 company-operated Sunoco-branded Stripes locations in Texas.

We are managed by our General Partner. ETE, a publicly traded master limited partnership, owns 100% of the membership interests in our General Partner, a 2.0% limited partner interest in us and all of our incentive distribution rights. ETP, another publicly traded master limited partnership which is also controlled by ETE, owns a 38.9% limited partner interest in us. Additional information is provided in Note 1 of our Notes to Consolidated Financial Statements.

In late 2015, we announced plans to open a corporate office in Dallas, Texas. Certain employees are relocating to Dallas from Philadelphia, Pennsylvania, Houston, Texas and Corpus Christi, Texas. We currently estimate the costs to be incurred in 2016 will be approximately $15.0 million, but do not expect such costs to have a material adverse effect on our financial condition, results of operations or cash flows.

On March 31, 2016, effective January 1, 2016, we completed the acquisition from ETP Retail, of (i) the remaining 68.42% membership interest and 49.9% voting interest in Sunoco LLC and (ii) 100% of the membership interest of Sunoco Retail, which immediately prior to the acquisition owned all of the retail assets previously owned by Sunoco, Inc. (R&M), the ethanol plant located in Fulton, NY, 100% of the interests in Sunmarks, LLC and all of the retail assets previously owned by Atlantic Refining and Marketing Corp. (See Note 3 in the accompanying Notes to Consolidated Financial Statements for more information).

We believe we are one of the largest independent motor fuel distributors by gallons in Texas and one of the largest distributors of Chevron, Exxon, and Valero branded motor fuel in the United States. In addition to distributing motor fuel, we also distribute other petroleum products such as propane and lube oil, and we receive rental income from real estate that we lease or sublease. Sales of fuel from our wholesale segment to our retail segment are delivered at a cost plus profit margin.

We purchase motor fuel primarily from independent refiners and major oil companies and distribute it across more than 30 states throughout the East Coast, Midwest and Southeast regions of the United States, as well as Hawaii to approximately:

•

1,340 company-operated convenience stores and fuel outlets;

•

165 independently operated consignment locations where we sell motor fuel to retail customers under consignment arrangements with such operators;

•

5,410 convenience stores and retail fuel outlets operated by independent operators, which we refer to as “dealers,” or “distributors” pursuant to long-term distribution agreements; and

•

1,870 other commercial customers, including unbranded convenience stores, other fuel distributors, school districts and municipalities and other industrial customers.

Our retail segment operates approximately 1,340 convenience stores and fuel outlets. Our retail convenience stores operate under several brands, including our proprietary brands Stripes, APlus, and Aloha Island Mart, and offer a broad selection of food, beverages, snacks, grocery and non-food merchandise, motor fuel and other services. We sold 641.2 million and 1.2 billion retail motor fuel gallons at these sites during the three and six months ended June 30, 2016, respectively. We opened ten new retail sites during the six months ended June 30, 2016, which is reflected in retail activity for the period.

We operate approximately 730 Stripes convenience stores that carry a broad selection of food, beverages, snacks, grocery and non-food merchandise. Our proprietary in-house Laredo Taco Company restaurant is implemented in approximately 450 Stripes convenience stores and we intend to implement it in all newly constructed Stripes convenience stores. Additionally, we have approximately 55 national branded restaurant offerings in our Stripes stores.

We operate approximately 455 retail convenience stores and fuel outlets primarily under our proprietary iconic Sunoco fuel brand and primarily located in Pennsylvania, New York, and Florida as of June 30, 2016, including 360 APlus convenience stores.

We operate approximately 160 MACS and Aloha convenience stores and fuel outlets in Virginia, Maryland, Tennessee, Georgia, and Hawaii offering merchandise, foodservice, motor fuel and other services.

Recent Developments

On June 22, 2016, we acquired 14 convenience stores and the wholesale fuel business in the Austin, Houston, and Waco, Texas markets from Kolkhorst Petroleum Inc. for $37.9 million plus the value of inventory on hand at closing. As part of the acquisition, we also acquired 5 fee properties and 9 leased properties, this acquisition was funded using amounts available under our revolving credit facility with the total purchase consideration allocated to assets acquired based on the preliminary estimate of their respective fair values on the purchase date. Management is reviewing the valuation and confirming the results to determine the final purchase price allocation. As a result, material adjustments to this preliminary allocation may occur in the future. The acquisition preliminarily increased goodwill by $8.7 million.

On May 2, 2016, we finalized an agreement with the Indiana Toll Road Concession Company to operate 8 travel plazas along the 150 mile toll road. The agreement has a 20-year term with an estimated cost of $31 million. The first series of plaza reconstruction will begin in the third quarter of 2016, and the total construction period is expected to last two years.

On March 28, 2016, Aloha Petroleum entered into a Store Development Agreement with Dunkin’ Donuts to be the exclusive developer of Dunkin’ Donuts restaurants in the state of Hawaii for an initial term of eight years. Aloha has committed to building and operating 15 Dunkin’ Donuts restaurants at an estimated cost of $20 million. Aloha anticipates that approximately half the restaurants will be built on existing Aloha-controlled (convenience store / gas station) properties and half will be stand-alone restaurants developed on properties that will be acquired in the future.

Key Operating Metrics

The following information is intended to provide investors with a reasonable basis for assessing our historical operations but should not serve as the only criteria for predicting our future performance. We operate our business in two primary operating divisions, wholesale and retail, both of which are included as reportable segments.

Key operating metrics set forth below are presented as of and for the three and six months ended June 30, 2016 and 2015 and have been derived from our historical consolidated financial statements.

The following table sets forth, for the periods indicated, information concerning key measures we rely on to gauge our operating performance (in thousands, except gross profit per gallon):

	For the Three Months Ended June 30,
	2016							2015
	Wholesale		Retail			Total		Wholesale		Retail		Total
Revenues
Retail motor fuel	$	—	$	1,384,858		$	1,384,858	$	—	$	1,649,199	$	1,649,199
Wholesale motor fuel sales to third parties		1,996,716		—			1,996,716		2,845,635		—		2,845,635
Wholesale motor fuel sales to affiliates		9,710		—			9,710		3,972		—		3,972
Merchandise		—		576,594			576,594		—		560,680		560,680
Rental income		19,137		3,438			22,575		11,485		9,049		20,534
Other		7,281		54,433			61,714		6,270		39,794		46,064
Total revenues	$	2,032,844	$	2,019,323		$	4,052,167	$	2,867,362	$	2,258,722	$	5,126,084
Gross profit
Retail motor fuel	$	—	$	155,330		$	155,330	$	—	$	139,788	$	139,788
Wholesale motor fuel		163,962		—			163,962		162,867		—		162,867
Merchandise		—		187,291			187,291		—		176,811		176,811
Rental and other		25,006		48,978			73,984		16,926		48,818		65,744
Total gross profit	$	188,968	$	391,599		$	580,567	$	179,793	$	365,417	$	545,210
Net income (loss) and comprehensive income (loss) attributable to partners	$	83,171	$	(11,034	)	$	72,137	$	30,657	$	4,210	$	34,867
Adjusted EBITDA attributable to partners (2)	$	77,338	$	86,660		$	163,998	$	61,457	$	76,953	$	138,410
Distributable cash flow attributable to partners, as adjusted (2)						$	92,225					$	39,293
Operating Data
Total motor fuel gallons sold:
Retail				641,198			641,198				639,148		639,148
Wholesale		1,315,728					1,315,728		1,285,041				1,285,041
Motor fuel gross profit (cents per gallon) (1):
Retail			24.0¢							21.4¢
Wholesale	8.8¢							8.6¢
Volume-weighted average for all gallons						13.8¢						12.9¢
Retail merchandise margin			32.5%							31.5%

(1)	Excludes the impact of inventory fair value adjustments consistent with the definition of Adjusted EBITDA.

(2)

We define EBITDA as net income before net interest expense, income tax expense and depreciation, amortization and accretion expense. We define Adjusted EBITDA to include adjustments for non-cash compensation expense, gains and losses on disposal of assets, unrealized gains and losses on commodity derivatives and inventory fair value adjustments. We define distributable cash flow as Adjusted EBITDA less cash interest expense including the accrual of interest expense related to our 2020 and 2023 Senior Notes that is paid on a semi-annual basis, current income tax expense, maintenance capital expenditures, and other non-cash adjustments. Further adjustments are made to distributable cash flow for certain transaction-related and non-recurring expenses that are included in net income.

We believe EBITDA, Adjusted EBITDA, and distributable cash flow are useful to investors in evaluating our operating performance because:

•

Adjusted EBITDA is used as a performance measure under our revolving credit facility;

•

securities analysts and other interested parties use such metrics as measures of financial performance, ability to make distributions to our unitholders and debt service capabilities;

•

our management uses them for internal planning purposes, including aspects of our consolidated operating budget, and capital expenditures; and

•

distributable cash flow provides useful information to investors as it is a widely accepted financial indicator used by investors to compare partnership performance, and as it provides investors an enhanced perspective of the operating performance of our assets and the cash our business is generating.

EBITDA, Adjusted EBITDA and distributable cash flow are not recognized terms under GAAP and do not purport to be alternatives to net income (loss) as measures of operating performance or to cash flows from operating activities as a measure of liquidity. EBITDA, Adjusted EBITDA and distributable cash flow have limitations as analytical tools, and should not be considered in isolation or as substitutes for analysis of our results as reported under GAAP. Some of these limitations include:

•

they do not reflect our total cash expenditures, or future requirements for, capital expenditures or contractual commitments;

•

they do not reflect changes in, or cash requirements for, working capital;

•

they do not reflect interest expense or the cash requirements necessary to service interest or principal payments on our revolving credit facility or term loan;

•

although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA and Adjusted EBITDA do not reflect cash requirements for such replacements; and

•

because not all companies use identical calculations, our presentation of EBITDA, Adjusted EBITDA and distributable cash flow may not be comparable to similarly titled measures of other companies.

The following table presents a reconciliation of net income to EBITDA, Adjusted EBITDA and distributable cash flow for the three months ended June 30, 2016 and 2015 (in thousands):

	For the Three Months Ended June 30,
	2016									2015
	Wholesale			Retail			Total			Wholesale			Retail			Total
Net income (loss) and comprehensive income (loss)	$	83,171		$	(11,034	)	$	72,137		$	90,894		$	2,640		$	93,534
Depreciation, amortization and accretion		17,423			61,301			78,724			15,459			54,741			70,200
Interest expense, net		16,241			34,346			50,587			5,313			15,885			21,198
Income tax expense (benefit)		606			862			1,468			(262	)		9,188			8,926
EBITDA	$	117,441		$	85,475		$	202,916		$	111,404		$	82,454		$	193,858
Non-cash stock compensation expense		2,796			583			3,379			1,121			1,275			2,396
Loss (gain) on disposal of assets		(351	)		1,852			1,501			(11	)		189			178
Unrealized loss on commodity derivatives		5,570			—			5,570			786			—			786
Inventory fair value adjustment		(48,118	)		(1,250	)		(49,368	)		(51,843	)		(3,002	)		(54,845	)
Adjusted EBITDA	$	77,338		$	86,660		$	163,998		$	61,457		$	80,916		$	142,373
Adjusted EBITDA attributable to noncontrolling interest		—			—			—			—			3,963			3,963
Adjusted EBITDA attributable to partners	$	77,338		$	86,660		$	163,998		$	61,457		$	76,953		$	138,410
Cash interest expense (3)								47,819									15,088
Income tax expense (benefit) (current)								288									(259	)
Maintenance capital expenditures								23,944									4,074
Preacquisition earnings								—									82,914
Distributable cash flow attributable to partners							$	91,947								$	36,593
Transaction-related expense								278									2,700
Distributable cash flow attributable to partners, as adjusted							$	92,225								$	39,293

(3)	Reflects the Partnership’s cash interest paid less the cash interest paid on our VIE debt of $4.0 million during the three months ended June 30, 2015.

Three Months Ended June 30, 2016 Compared to Three Months Ended June 30, 2015

The following discussion of results compares the operations for the three months ended June 30, 2016 and 2015.

Revenue. Total revenue for the second quarter of 2016 was $4.1 billion, a decrease of $1.1 billion from the second quarter of 2015. This decrease is primarily attributable to the following:

•

a decrease in wholesale motor fuel revenue of $843.2 million due to a 31.2%, or a $0.69, decrease in the sales price per wholesale motor fuel gallon, slightly offset by an increase in wholesale motor fuel gallons sold of approximately 30.7 million;

•

a decrease in retail motor fuel revenue of $264.3 million due to a 16.3%, or $0.42, decrease in sales price per retail motor fuel gallon, slightly offset by an increase in gallons sold of approximately 2.1 million; offset by

•

an increase in merchandise revenue of $15.9 million at our company operated convenience stores due to an increase in the number of retail sites; and

•

an increase in rental and other income of $17.7 million primarily due to increased other retail income such as car wash, ATM and lottery income.

Gross Profit. Gross profit for the second quarter of 2016 was $580.6 million, an increase of $35.4 million from the second quarter of 2015. This increase is primarily attributable to the following:

•

an increase in the gross profit on retail motor fuel revenue of $15.5 million due to a 18.7%, or $0.44, decrease in the cost per retail motor fuel gallon;

•

an increase in the gross profit on merchandise revenue of $10.5 million due to the increase in the number of retail sites mentioned above; and

•

an increase in rental and other gross profit of $8.2 million due to the other retail income items mentioned above.

Total Operating Expenses. Total operating expenses for the second quarter of 2016 were $456.4 million, an increase of $34.8 million from the second quarter of 2015. This increase is primarily attributable to the following:

•

an increase in other operating expenses of $17.3 million primarily attributable to our retail business which has expanded through third-party acquisitions as well as through the construction of new-to-industry sites, resulting in approximately a $8.0 million increase in personnel expense as well as a collective increase of approximately $7.0 million of property tax, advertising, utility, and maintenance expenses;

•

increased depreciation, amortization and accretion expense of $8.5 million due to third-party acquisitions completed in the last six months of 2015; and

•

increased general and administrative expenses of $7.8 million primarily due to the transition of employees from Houston, Texas, Corpus Christi, Texas and Philadelphia, Pennsylvania to Dallas, Texas.

Interest Expense. Interest expense for the second quarter of 2016 was $50.6 million, an increase of $29.4 million from the second quarter of 2015. This increase is attributable to borrowings under our term loan agreement (“Term Loan”), the issuance of our 2020 and 2021 Senior Notes, as well as the increase in borrowings under our $1.5 billion revolving credit facility expiring September 25, 2019 (as amended, the “2014 Revolver”).

Income Tax Expense. Income tax expense for the second quarter of 2016 was $1.5 million, a decrease of $7.5 million from the second quarter of 2015. This decrease is primarily attributable to lower earnings among the Partnership’s consolidated corporate subsidiaries partially offset by additional expense attributable to the acquisition of Sunoco Retail.

The following table sets forth, for the periods indicated, information concerning key measures we rely on to gauge our operating performance (in thousands, except gross profit per gallon):

	For the Six Months Ended June 30,
	2016							2015
	Wholesale		Retail			Total		Wholesale		Retail		Total
Revenues
Retail motor fuel	$	—	$	2,500,573		$	2,500,573	$	—	$	3,016,855	$	3,016,855
Wholesale motor fuel sales to third parties		3,492,590		—			3,492,590		5,282,137		—		5,282,137
Wholesale motor fuel sales to affiliates		16,839		—			16,839		4,939		—		4,939
Merchandise		—		1,100,688			1,100,688		—		1,043,803		1,043,803
Rental income		37,857		6,842			44,699		22,994		17,322		40,316
Other		13,223		85,868			99,091		11,883		77,003		88,886
Total revenues		3,560,509		3,693,971			7,254,480		5,321,953		4,154,983		9,476,936
Gross profit
Retail motor fuel	$	—	$	286,603		$	286,603	$	—	$	287,205	$	287,205
Wholesale motor fuel		315,121		—			315,121		255,537		—		255,537
Merchandise		—		353,670			353,670		—		325,012		325,012
Rental and other		48,373		75,543			123,916		32,491		94,198		126,689
Total gross profit	$	363,494	$	715,816		$	1,079,310	$	288,028	$	706,415	$	994,443
Net income (loss) and comprehensive income (loss) attributable to partners	$	168,963	$	(34,817	)	$	134,146	$	35,287	$	16,652	$	51,939
Adjusted EBITDA attributable to partners (2)	$	177,221	$	145,893		$	323,114	$	104,502	$	158,120	$	262,622
Distributable cash flow attributable to partners, as adjusted (2)						$	203,974					$	69,747
Operating Data
Total motor fuel gallons sold:
Retail				1,249,339			1,249,339				1,228,276		1,228,276
Wholesale		2,548,327					2,548,327		2,604,581				2,604,581
Motor fuel gross profit (cents per gallon) (1):
Retail			22.7¢							23.3¢
Wholesale	10.0¢							7.5¢
Volume-weighted average for all gallons						14.2¢						12.6¢
Retail merchandise margin			32.1%							31.1%

(1)	Excludes the impact of inventory fair value adjustments consistent with the definition of Adjusted EBITDA.

(2)

We believe EBITDA, Adjusted EBITDA, and distributable cash flow are useful to investors in evaluating our operating performance because:

•

Adjusted EBITDA is used as a performance measure under our revolving credit facility;

•

securities analysts and other interested parties use such metrics as measures of financial performance, ability to make distributions to our unitholders and debt service capabilities;

•

our management uses them for internal planning purposes, including aspects of our consolidated operating budget, and capital expenditures; and

•

they do not reflect our total cash expenditures, or future requirements for, capital expenditures or contractual commitments;

•

they do not reflect changes in, or cash requirements for, working capital;

•

they do not reflect interest expense or the cash requirements necessary to service interest or principal payments on our revolving credit facility or term loan;

•

because not all companies use identical calculations, our presentation of EBITDA, Adjusted EBITDA and distributable cash flow may not be comparable to similarly titled measures of other companies.

The following table presents a reconciliation of net income to EBITDA, Adjusted EBITDA and distributable cash flow for the six months ended June 30, 2016 and 2015 (in thousands):

	For the Six Months Ended June 30,
	2016									2015
	Wholesale			Retail			Total			Wholesale			Retail			Total
Net income (loss) and comprehensive income (loss)	$	168,963		$	(34,817	)	$	134,146		$	120,040		$	22,800		$	142,840
Depreciation, amortization and accretion		34,276			122,514			156,790			34,249			102,694			136,943
Interest expense, net		26,214			52,062			78,276			5,547			23,628			29,175
Income tax expense		(333	)		3,913			3,580			773			16,216			16,989
EBITDA	$	229,120		$	143,672		$	372,792		$	160,609		$	165,338		$	325,947
Non-cash stock compensation expense		5,393			1,399			6,792			1,543			2,211			3,754
Loss (gain) on disposal of assets		(797	)		3,512			2,715			148			(1	)		147
Unrealized loss on commodity derivatives		2,845			—			2,845			2,191			—			2,191
Inventory fair value adjustments		(59,340	)		(2,690	)		(62,030	)		(59,989	)		(1,516	)		(61,505	)
Adjusted EBITDA	$	177,221		$	145,893		$	323,114		$	104,502		$	166,032		$	270,534
Adjusted EBITDA attributable to noncontrolling interest		—			—			—			—			7,912			7,912
Adjusted EBITDA attributable to partners	$	177,221		$	145,893		$	323,114		$	104,502		$	158,120		$	262,622
Cash interest expense (3)								74,268									22,217
Income tax expense (current)								2,408									(126	)
Maintenance capital expenditures								43,571									10,279
Preacquisition earnings								—									164,089
Distributable cash flow attributable to partners							$	202,867								$	66,163
Transaction-related expenses								1,107									3,584
Distributable cash flow attributable to partners, as adjusted							$	203,974								$	69,747

(3)

Reflects the Partnership’s cash interest paid less the cash interest paid on our VIE debt of $4.7 million during the six months ended June 30, 2015.

Six Months Ended June 30, 2016 Compared to Six Months Ended June 30, 2015

The following discussion of results compares the operations for the six months ended June 30, 2016 and 2015.

Revenue. Total revenue for the first half of 2016 was $7.3 billion, a decrease of $2.2 billion from the first half of 2015. This change is primarily attributable to the following:

•

a decrease in wholesale motor fuel revenue of $1.8 billion due to a 32.2%, or a $0.65, decrease in the sales price per wholesale motor fuel gallon and, and to a lesser extent a decrease in gallons sold of approximately 56.3 million;

•

a decrease in retail motor fuel revenue of $516.3 million due to a 18.5%, or $0.45, decrease in sales price per retail motor fuel gallon, offset by an increase in gallons sold of approximately 21.1 million; offset by

•

an increase in merchandise revenue of $56.9 million at our company operated convenience stores due to an increase in the number of retail sites.

Gross Profit. Gross profit for the first half of 2016 was $1.1 billion, an increase of $84.9 million from the second quarter of 2015. This increase is primarily attributable to the following:

•

an increase in the gross profit on wholesale motor fuel revenue of $59.6 million due to a 35.5%, or $0.68, decrease in the cost per retail motor fuel gallon; and

•

an increase in merchandise gross profit of $28.7 million due to the increase in the number of retail sites mentioned above.

Total Operating Expenses. Total operating expenses for the first half of 2016 were $863.3 million, an increase of $57.9 million from the first half of 2015. This increase is primarily attributable to the following:

•

an increase in other operating expenses of $22.8 million primarily attributable to our retail business which has expanded through third-party acquisitions as well as through the construction of new-to-industry sites, resulting in approximately a $18.0 million increase in personnel expense with the remaining due to a collective increase of property tax, advertising, utility, and maintenance expenses;

•

increased depreciation, amortization and accretion expense of $19.8 million due to third-party acquisitions completed in the last six months of 2015; and

•

an increase in general and administrative costs of $12.7 million primarily due to the transition of employees from Houston, Texas, Corpus Christi, Texas and Philadelphia, Pennsylvania to Dallas, Texas.

Interest Expense. Interest expense for the first half of 2016 was $78.3 million, an increase of $49.1 million from the first half of 2015. This increase is attributable to borrowings under our Term Loan, the issuance of our 2020, 2023 and 2021 Senior Notes, as well as the increase in borrowings under our 2014 Revolver.

Income Tax Expense. Income tax expense for the first half of 2016 was $3.6 million, a decrease of $13.4 million from the first half of 2015. This decrease is primarily attributable to lower earnings among the Partnership’s consolidated corporate subsidiaries partially offset by additional expense attributable to the acquisition of Sunoco Retail.

Liquidity and Capital Resources

Liquidity

Our principal liquidity requirements are to finance current operations, to fund capital expenditures, including acquisitions from time to time, to service our debt and to make distributions. We expect our ongoing sources of liquidity to include cash generated from operations, borrowings under our revolving credit facility and the issuance of additional long-term debt or partnership units as appropriate given market conditions. We expect that these sources of funds will be adequate to provide for our short-term and long-term liquidity needs.

Our ability to meet our debt service obligations and other capital requirements, including capital expenditures and acquisitions, will depend on our future operating performance which, in turn, will be subject to general economic, financial, business, competitive, legislative, regulatory and other conditions, many of which are beyond our control. As a normal part of our business, depending on market conditions, we will from time to time consider opportunities to repay, redeem, repurchase or refinance our indebtedness. Changes in our operating plans, lower than anticipated sales, increased expenses, acquisitions or other events may cause us to seek additional debt or equity financing in future periods. There can be no guarantee that financing will be available on acceptable terms or at all. Debt financing, if available, could impose additional cash payment obligations and additional covenants and operating restrictions. In addition, any of the items discussed in detail under “Item 1A. Risk Factors” included herein and in our Annual Report on Form 10-K for the year ended December 31, 2015 may also significantly impact our liquidity.

We had $83.2 million and $72.6 million of cash and cash equivalents on hand as of June 30, 2016 and December 31, 2015, respectively, all of which were unrestricted. As of June 30, 2016, the balance under the 2014 Revolver was $675.0 million, and $22.2 million in standby letters of credit were outstanding. The unused availability on the 2014 Revolver at June 30, 2016 was $802.8 million. The Partnership was in compliance with all financial covenants at June 30, 2016.

Cash Flows

	For the Six Months Ended June 30,
	2016			2015
	(in thousands)
Net cash provided by (used in)
Operating activities	$	199,118		$	120,892
Investing activities		(2,520,154	)		(1,037,266	)
Financing activities		2,331,584			910,559
Net increase (decrease) in cash	$	10,548		$	(5,815	)

Cash Flows Provided by Operations. Cash flows provided by operations are our main source of liquidity. Our daily working capital requirements fluctuate within each month, primarily in response to the timing of payments for motor fuel, motor fuel tax and rent. Net cash provided by operations was $199.1 million and $120.9 million for the first six months of 2016 and 2015, respectively. The increase in cash flows from operations is primarily attributable to third party acquisitions completed in late 2015 as well as organic growth in the underlying business. Cash flows also fluctuate with increases or decreases in accounts receivable and accounts payable which are impacted by increasing or decreasing motor fuel prices and costs, as well as organic growth in volumes sold and volume increases due to acquisitions.

Cash Flows Used in Investing Activities. Net cash used in investing activities was $2.5 billion and $1.0 billion for the first six months of 2016 and 2015, respectively, of which $2.2 billion and $775.0 million in the first six months of 2016 and 2015, respectively, were due to the Sunoco LLC and Sunoco Retail acquisitions. Capital expenditures were $179.9 million and $201.7 million for the first six months of 2016 and 2015, respectively. Included in our capital expenditures for the first six months of 2016 was $43.6 million in maintenance capital and $136.3 million in growth capital. Growth capital relates primarily to new store construction.

Cash Flows Provided by Financing Activities. Net cash provided by financing activities was $2.3 billion and $910.6 million for the first six months of 2016 and 2015, respectively. During the six months ended June 30, 2016, we:

•

borrowed $2.0 billion and repaid $792.0 million under our Term Loan;

•

borrowed $1.3 billion and repaid $1.0 billion under our 2014 Revolver to fund daily operations;

•

borrowed $800.0 million under our Senior Notes due 2021;

•

paid $184.0 million in distributions to our unitholders, of which $103.8 million were paid to ETP and ETE collectively; and

•

paid $50.0 million in distributions to ETP.

We intend to pay a cash distribution to the holders of our common units and Class C units representing limited partners interest in the Partnership (“Class C Units”) on a quarterly basis, to the extent we have sufficient cash from our operations after establishment of cash reserves and payment of fees and expenses, including payments to our General Partner and its affiliates. Class C unitholders receive distributions at a fixed rate equal to $0.8682 per quarter for each Class C Unit outstanding. There is no guarantee that we will pay a distribution on our units.

Capital Expenditures

We expect capital spending for the full year 2016, excluding acquisitions, to be within the following ranges (in millions):

	Low		High
Maintenance	$	100	$	110
Growth		380		400
Total projected capital	$	480	$	510

The above growth capital spending estimate includes at least 35 new-to-industry stores that are planned to be built in 2016.

Contractual Obligations and Commitments

Contractual Obligations. We have contractual obligations which are required to be settled in cash. As of June 30, 2016, we have $675.0 million borrowed on the 2014 Revolver compared to $450.0 million borrowed at December 31, 2015. The 2014 Revolver matures in September 2019. Further, as of June 30, 2016, we had $2.2 billion outstanding under our Senior Notes, and $1.2 billion outstanding under our Term Loan. See Note 9 in the accompanying Notes to Consolidated Financial Statements for more information on our debt transactions.

We enter into derivatives, such as futures and options, to manage our fuel price risk on inventory in the distribution system. Fuel hedging positions are not significant to our operations. We had 327 positions, representing 13.7 million gallons, outstanding at June 30, 2016 with a negative fair value of $2.8 million.

Properties. Most of our leases are net leases requiring us to pay taxes, insurance and maintenance costs. We believe that no individual site is material to us. The following table summarizes the number of owned and leased properties as of June 30, 2016:

	Owned		Leased
Wholesale dealer and consignment sites		551		235
Company-operated convenience stores		834		510
Warehouses and offices		61		51
Total		1,446		796

Summary of Significant Accounting Policies

We prepare our consolidated financial statements in conformity with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements, and the reported amount of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Critical accounting policies are those we believe are both most important to the portrayal of our financial condition and results of operations, and require our most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain. Judgments and uncertainties affecting the application of those policies may result in materially different amounts being reported under different conditions or using different assumptions. Our significant accounting policies are described in Note 2 in the accompanying Notes to Consolidated Financial Statements and in our Annual Report on Form 10-K for the year ended December 31, 2015 and on our Form 8-K filed on July 15, 2016.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Interest Rate Risk

We are subject to market risk from exposure to changes in interest rates based on our financing, investing and cash management activities. We had outstanding borrowings on the 2014 Revolver of $675.0 million and $1.2 billion under our Term Loan as of June 30, 2016. The annualized effect of a one percentage point change in floating interest rates on our variable rate debt obligations outstanding at June 30, 2016, would be to change interest expense by approximately $19.2 million. Our primary exposure relates to:

•

interest rate risk on short-term borrowings; and

•

the impact of interest rate movements on our ability to obtain adequate financing to fund future acquisitions.

While we cannot predict or manage our ability to refinance existing debt or the impact interest rate movements will have on our existing debt, management evaluates our financial position on an ongoing basis. From time to time, we may enter into interest rate swaps to reduce the impact of changes in interest rates on our floating rate debt. We had no interest rate swaps in effect during the first six months of 2016 or 2015.

Commodity Price Risk

Aloha has terminals on all four major Hawaiian Islands that hold purchased fuel until it is delivered to customers (typically over a two to three week period). Commodity price risks relating to this inventory are not currently hedged. The terminal inventory balance was $20.4 million at June 30, 2016.

Sunoco LLC and Susser Petroleum Operating Company LLC (“SPOC”) hold working inventories of refined petroleum products, renewable fuels, and gasoline blendstocks in storage. As of June 30, 2016, Sunoco LLC and SPOC held $272.2 million of such inventory. While in storage, volatility and declines in the market price of stored motor fuel could adversely impact the price at which we can later sell the motor fuel. However, Sunoco LLC and SPOC use futures, forwards and other derivative instruments to hedge a variety of price risks relating to deviations in that inventory from a target base operating level established by management. Derivative instruments utilized consist primarily of exchange-traded futures contracts traded on the NYMEX, CME and ICE as well as over-the-counter transactions (including swap agreements) entered into with established financial institutions and other credit-approved energy companies. Sunoco LLC’s and SPOC’s policy is generally to purchase only products for which there is a market and to structure sales contracts so that price fluctuations do not materially affect profit. Sunoco LLC also engages in controlled trading in accordance with specific parameters set forth in a written risk management policy. For the 2015 fiscal year, Sunoco LLC maintained an average eleven day working inventory. While these derivative instruments represent economic hedges, they are not designated as hedges for accounting purposes.

On a consolidated basis, the Partnership had 327 positions, representing 13.7 million gallons with a negative fair value of $2.8 million outstanding at June 30, 2016.

Item 4. Controls and Procedures

As required by paragraph (b) of Rule 13a-15 under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), our senior management, with the participation of our Chief Executive Officer and our Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this report. Based on such evaluation, our senior management, including our Chief Executive Officer and Chief Financial Officer, has concluded, as of the end of the period covered by this report, that our disclosure controls and procedures were effective at the reasonable assurance level for which they were designed in that the information required to be disclosed by the Partnership in the reports we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms and such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

As of March 31, 2016, effective as of January 1, 2016, we completed the acquisition of Sunoco Retail. In recording this acquisition, we followed our normal accounting procedures and internal controls. We started integrating Sunoco Retail into our existing internal control procedures from the date of the acquisition and we do not anticipate the integration of Sunoco Retail to result in changes that would materially affect our internal control over financial reporting.

Excluding the acquisition of Sunoco Retail, there have been no changes in our internal control over financial reporting (as defined in Rule 13(a)–15(f) or Rule 15d–15(f) of the Exchange Act) that occurred during the three months ended June 30, 2016 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

From time to time, we make changes to our internal control over financial reporting that are intended to enhance its effectiveness and which do not have a material effect on our overall internal control over financial reporting. We will continue to evaluate the effectiveness of our disclosure controls and procedures and internal control over financial reporting on an ongoing basis and will take action as appropriate.

PART II – OTHER INFORMATION

Item 1. Legal Proceedings

Although we may, from time to time, be involved in litigation and claims arising out of our operations in the normal course of business, we do not believe that we are party to any litigation that will have a material adverse impact.

Item 1A. Risk Factors

You should carefully consider the risks described in “Item 1A. Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2015, as well as the section within this report entitled “Forward-Looking Statements” under Part I. Financial Information - Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations, before making any investment decision with respect to our securities. Additional risks and uncertainties not presently known to us, or that we currently deem immaterial, could negatively impact our results of operations or financial condition in the future. If any of such risks actually occur, our business, financial condition or results of operations could be materially adversely affected.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

None.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

None.

Item 6. Exhibits

The list of exhibits attached to this Quarterly Report on Form 10-Q is incorporated herein by reference.

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this Report to be signed on its behalf by the undersigned thereunto duly authorized.

	SUNOCO LP

	By	Sunoco GP LLC, its general partner

Date: August 4, 2016	By	/s/ Thomas R. Miller
		Thomas R. Miller
		Chief Financial Officer (On behalf of the registrant and in his capacity as chief financial officer)

	By	/s/ Leta McKinley
		Leta McKinley
		Vice President, Controller and Principal Accounting Officer (In her capacity as principal accounting officer)

EXHIBIT INDEX

Exhibit No.		Description
3.1		First Amended and Restated Agreement of Limited Partnership of Susser Petroleum Partners LP, dated September 25, 2012 (Incorporated by reference to Exhibit 3.1 of the current report on Form 8-K filed by the registrant on September 25, 2012)

3.2		Amendment No. 1 to the First Amended and Restated Agreement of Limited Partnership of Susser Petroleum Partners LP (Incorporated by reference to Exhibit 3.2 of the current report on Form 8-K filed by the registrant on October 28, 2014)

3.3		Amendment No. 2 to the First Amended and Restated Agreement of Limited Partnership of Susser Petroleum Partners LP (Incorporated by reference to Exhibit 3.2 of the current report on Form 8-K filed by the registrant on August 6, 2015)

3.4		Amendment No. 3 to the First Amended and Restated Agreement of Limited Partnership of Sunoco LP (Incorporated by reference to Exhibit 3.1 of the current report on Form 8-K filed by the registrant on January 5, 2016).

3.5		Amendment No. 4 to the First Amended and Restated Agreement of Limited Partnership of Sunoco LP dated as of June 6, 2016 (incorporated by reference to Exhibit 3.1 of the current report on Form 8-K filed by the registrant on June 8, 2016)

3.6		Amended and Restated Certificate of Limited Partnership of Sunoco LP dated as of June 6, 2016 (incorporated by reference to Exhibit 3.2 of the current report on Form 8-K filed by the registrant on June 8, 2016)

3.7		Amended and Restated Limited Liability Company Agreement of Susser Petroleum Partners GP LLC, dated September 25, 2012 (incorporated by reference to Exhibit 3.2 of the current report on Form 8-K filed by the registrant on September 25, 2012)

3.8		Amendment No. 1 to Amended and Restated Limited Liability Company Agreement of Susser Petroleum Partners GP LLC (incorporated by reference to Exhibit 3.2 of the current report on Form 8-K filed by the registrant on October 28, 2014)

3.9		Amendment No. 2 to the Amended and Restated Limited Liability Company Agreement of Sunoco GP LLC dated as of June 6, 2016 (incorporated by reference to Exhibit 3.3 of the current report on Form 8-K filed by the registrant on June 8, 2016)

10.1		Third Amendment to Credit Agreement, dated as of August 1, 2016, by and among Sunoco LP, Bank of America, N.A. and the financial institutions parties thereto as Lenders (incorporated by reference to Exhibit 10.1 of the current report on Form 8-K filed by the registrant on August 3, 2016)

31.1		Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act

31.2		Certification of Chief Financial Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act

32.1		Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act

32.2		Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act

99.1		Information Related to ETP Retail Holdings, LLC

101.INS		XBRL Instance Document

101.SCH		XBRL Taxonomy Extension Schema Document

Exhibit No.		Description
101.CAL		XBRL Taxonomy Extension Calculation

101.DEF		XBRL Taxonomy Extension Definition

101.LAB		XBRL Taxonomy Extension Label Linkbase

101.PRE		XBRL Taxonomy Extension Presentation