Sunoco LP
(NYSE:SUN)

Sunoco LP, together with its subsidiaries, distributes and retails motor fuels in the United States. It operates in two segments, Fuel Distribution and Marketing, and All Other. The Fuel Distribution and Marketing segment purchases motor fuel from independent refiners and oil companies and supplies ...

Website: http://www.sunocolp.com

Founded: 1886

Sector: Energy

Industry: Oil & Gas Refining & Marketing

Energy

Share this website to your friends

• Market Cap:

• Exchange:

• Shs Outstanding:

• Employees:

• Beta:

• Return on Equity (ROE) ttm:

• Return on Assets (ROA) ttm:

• EPS ttm:

• Book value per Share:

• Cash per Share:

• Current ast per Share:

• P/E ttm:

• P/E forward:

• P/E ttm high:

• P/E ttm low:

• P/S ttm:

• P/B ttm:

• P/FCF ttm:

• PEG ratio:

• Cash Ratio ttm:

• Quick Ratio ttm:

• Current Ratio ttm:

• Gross Mgn ttm:

• EBITDA Mgn ttm:

• Operating Mgn ttm:

• Net Income Mgn ttm:

• Trailing Div yield:

• Forward Div yield:

• Payout Ratio ttm:

• Ex-Dividend date:

• Target Price High:

• Target Price Low:

• Target Price Mean:

• Number of Analysts:

• Debt Ratio ttm:

• Debt to Equity ttm:

• Total Net Debt:

At a glance:

Bull Thesis:

Bear Thesis:

Main Competitors:

Moat:

Income Statements:

Quarterly

Annual

Unit: USD	2026-03-31	2025-12-31	2025-09-30	2025-06-30	2025-03-31	2024-12-31	2024-09-30	2024-06-30	2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-07-01	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30

revenues:
sales revenue	10,143,000,000	8,120,000,000	5,685,000,000	5,046,000,000	4,851,000,000	4,915,000,000	5,424,000,000	5,851,000,000
service revenue	508,000,000	440,000,000	316,000,000	314,000,000	299,000,000	326,000,000	298,000,000	293,000,000
lease revenue	39,000,000	40,000,000	31,000,000	30,000,000	29,000,000	28,000,000	29,000,000	30,000,000
total revenues	10,690,000,000	8,600,000,000	6,032,000,000	5,390,000,000	5,179,000,000				5,499,000,000	5,641,000,000	6,320,000,000	5,745,000,000	5,362,000,000	5,918,000,000	6,594,000,000	7,815,000,000	5,402,000,000	4,954,000,000	4,779,000,000	4,392,000,000	3,471,000,000	2,553,000,000	2,805,000,000	2,080,000,000	3,272,000,000	4,098,000,000	4,331,000,000	4,475,000,000	3,692,000,000	3,877,000,000	4,761,000,000	4,607,000,000	3,749,000,000	4,393,000,000	2,555,000,000	2,400,000,000	4,394,000,000	4,306,203,000	4,137,317,000	4,052,167,000	3,202,313,000	3,674,624,000	4,487,317,000	4,487,317,000	4,205,985,000	1,129,728,000		1,166,797,000	1,376,025,000	1,216,587,000	1,129,599,000	1,163,716,000			817,195,250	1,109,616,000
yoy	106.41%				-5.82%				2.56%	-4.68%	-4.16%	-26.49%	-0.74%	19.46%	37.98%	77.94%	55.63%	94.05%	70.37%	111.15%	6.08%	-37.70%	-35.23%	-53.52%	-11.38%	5.70%	-9.03%	-2.87%	-1.52%	-11.75%	86.34%	91.96%	-14.68%	2.02%	-38.25%	-40.77%	37.21%	17.19%	-7.80%	-9.70%	-23.86%	225.27%		284.58%	205.66%	-7.14%		0.26%			38.23%	4.88%
qoq	24.30%	42.57%	11.91%	4.07%					-2.52%	-10.74%	10.01%	7.14%	-9.40%	-10.25%	-15.62%	44.67%	9.04%	3.66%	8.81%	26.53%	35.96%	-8.98%	34.86%	-36.43%	-20.16%	-5.38%	-3.22%	21.21%	-4.77%	-18.57%	3.34%	22.89%	-14.66%	71.94%	6.46%	-45.38%	2.04%	4.08%	2.10%	26.54%	-12.85%	-18.11%	0.00%	6.69%	272.30%			-15.21%	13.11%	7.70%	-2.93%				-26.35%
costs and expenses:
cost of sales	9,001,000,000	7,676,000,000	5,386,000,000	4,821,000,000	4,526,000,000	4,644,000,000	5,327,000,000	5,609,000,000	5,015,000,000	5,492,000,000	5,793,000,000	5,431,000,000	4,987,000,000	5,647,000,000	6,261,000,000	7,470,000,000	4,972,000,000	4,615,000,000	4,472,000,000	4,039,000,000	3,120,000,000	2,271,000,000	2,497,000,000	1,722,000,000	3,164,000,000	3,813,000,000	4,039,000,000	4,206,000,000	3,322,000,000
operating expenses	330,000,000	315,000,000	162,000,000	145,000,000	143,000,000	172,000,000	151,000,000	134,000,000
general and administrative	155,000,000	156,000,000	51,000,000	50,000,000	39,000,000	52,000,000	55,000,000	134,000,000	36,000,000	34,000,000	30,000,000	33,000,000	29,000,000	34,000,000	29,000,000	30,000,000	27,000,000	30,000,000	28,000,000	27,000,000	24,000,000	25,000,000	28,000,000	25,000,000	34,000,000	35,000,000	40,000,000	34,000,000	27,000,000	38,000,000	34,000,000	34,000,000	35,000,000	38,000,000	30,000,000	40,000,000	64,000,000	67,312,000	82,774,000	73,723,000	45,191,000	35,514,000	42,752,000	42,752,000	27,646,000	10,873,000		4,329,000	5,372,000	4,870,000	4,937,000	4,329,000			2,209,000	3,035,000
lease expense	53,000,000	60,000,000	19,000,000	19,000,000	16,000,000	19,000,000	18,000,000	17,000,000	18,000,000	17,000,000	18,000,000	17,000,000	16,000,000	16,000,000	16,000,000	15,000,000	16,000,000	15,000,000	15,000,000	14,000,000	15,000,000	15,000,000	16,000,000	16,000,000	14,000,000	16,000,000	15,000,000	16,000,000	14,000,000
loss on disposal of assets and impairment charges	-1,000,000	-10,000,000	3,000,000	-2,000,000		-7,000,000	-2,000,000	52,000,000														-5,000,000	-1,000,000	6,000,000	2,000,000	22,000,000	-4,000,000	2,000,000	48,000,000	22,000,000	-8,000,000	2,000,000
depreciation, amortization and accretion	286,000,000	219,000,000	159,000,000	154,000,000	156,000,000	152,000,000	95,000,000	78,000,000	43,000,000	46,000,000	44,000,000	49,000,000	48,000,000	42,000,000	55,000,000	49,000,000	47,000,000	42,000,000	45,000,000	43,000,000	47,000,000	47,000,000	50,000,000	47,000,000	45,000,000	46,000,000	45,000,000	47,000,000	45,000,000	50,000,000	42,000,000	41,000,000	49,000,000	82,000,000	24,000,000	33,000,000	87,000,000	84,582,000	77,628,000	78,724,000	78,066,000	56,891,000	45,601,000	45,601,000	33,230,000	17,566,000		2,432,000	3,333,000	3,326,000	2,597,000	2,432,000			1,448,250	2,016,000
total cost of sales and operating expenses	9,824,000,000	8,416,000,000	5,780,000,000	5,187,000,000	4,883,000,000			6,024,000,000	5,202,000,000	5,684,000,000	5,982,000,000	5,604,000,000	5,163,000,000	5,822,000,000	6,444,000,000	7,642,000,000	5,143,000,000	4,778,000,000	4,626,000,000	4,176,000,000	3,267,000,000	2,409,000,000	2,658,000,000	1,872,000,000	3,354,000,000	4,000,000,000	4,214,000,000	4,378,000,000	3,540,000,000
operating income	866,000,000	184,000,000	252,000,000	203,000,000	296,000,000	237,000,000	107,000,000	150,000,000	297,000,000	-43,000,000	338,000,000	141,000,000	199,000,000	96,000,000	150,000,000	173,000,000	259,000,000	176,000,000	153,000,000	216,000,000	204,000,000	144,000,000	147,000,000	208,000,000	-82,000,000	98,000,000	117,000,000	97,000,000	152,000,000	-38,000,000	159,000,000	128,000,000	96,000,000		139,000,000	31,000,000
yoy	192.57%	-22.36%	135.51%	35.33%	-0.34%	-651.16%	-68.34%	6.38%	49.25%	-144.79%	125.33%	-18.50%	-23.17%	-45.45%	-1.96%	-19.91%	26.96%	22.22%	4.08%	3.85%	-348.78%	46.94%	25.64%	114.43%	-153.95%	-357.89%	-26.42%	-24.22%	58.33%		14.39%	312.90%
qoq	370.65%	-26.98%	24.14%	-31.42%	24.89%	121.50%	-28.67%	-49.49%	-790.70%	-112.72%	139.72%	-29.15%	107.29%	-36.00%	-13.29%	-33.20%	47.16%	15.03%	-29.17%	5.88%	41.67%	-2.04%	-29.33%	-353.66%	-183.67%	-16.24%	20.62%	-36.18%	-500.00%	-123.90%	24.22%	33.33%			348.39%
operating margin %	8.10%	2.14%	4.18%	3.77%	5.72%	Infinity%	Infinity%	Infinity%	5.40%	-0.76%	5.35%	2.45%	3.71%	1.62%	2.27%	2.21%	4.79%	3.55%	3.20%	4.92%	5.88%	5.64%	5.24%	10.00%	-2.51%	2.39%	2.70%	2.17%	4.12%	-0.98%	3.34%	2.78%	2.56%	0%	5.44%	1.29%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	NaN%	0%	0%	0%	0%	0%	NaN%	NaN%	0%	0%
other income:
interest expense	-201,000,000	-166,000,000	-131,000,000	-123,000,000	-121,000,000	-117,000,000	-116,000,000	-95,000,000	-63,000,000	-55,000,000	-56,000,000	-53,000,000	-53,000,000	-47,000,000	-49,000,000	-45,000,000	-41,000,000	-39,000,000	-40,000,000	-43,000,000	-41,000,000	-44,000,000	-43,000,000	-44,000,000	-44,000,000	43,000,000	45,000,000	43,000,000	42,000,000	39,000,000	35,000,000	36,000,000	34,000,000	47,000,000	51,000,000	54,000,000	64,000,000	56,435,000	54,289,000	50,587,000	27,689,000	-29,883,000	-28,517,000	-28,517,000	-20,322,000	-8,197,000		-921,000	-1,774,000	-1,502,000	-1,101,000	-921,000			-73,250	-113,000
equity in earnings of unconsolidated affiliates	42,000,000	40,000,000	40,000,000	31,000,000	32,000,000	25,000,000	31,000,000	2,000,000	2,000,000	1,000,000	1,000,000	1,000,000	2,000,000
loss on extinguishment of debt	-1,000,000		-12,000,000	-17,000,000	-2,000,000			-2,000,000										-1,750,000			-7,000,000
other	-27,000,000	85,000,000	-1,000,000	-1,000,000		12,000,000	-5,000,000	-3,000,000																						54,000,000	64,000,000	66,000,000	41,000,000	47,000,000	39,000,000	34,000,000	51,000,000	49,260,000	52,649,000	61,714,000	37,377,000	23,765,000	20,327,000	20,327,000	510,000	1,240,000		551,000	765,000	1,021,000	934,000	551,000	668,000	712,000	384,750	469,000
income before income taxes	679,000,000	143,000,000	148,000,000	93,000,000	205,000,000			650,000,000	237,000,000	-97,000,000	283,000,000	96,000,000	148,000,000	51,000,000	102,000,000	129,000,000	219,000,000	109,000,000	114,000,000	174,000,000	157,000,000	36,250,000	105,000,000	165,000,000	-125,000,000												-16,000,000	-624,587,000	49,861,000	73,605,000	64,121,000	15,163,000	56,372,000	56,372,000	95,471,000	18,748,000		9,742,000	9,715,000	10,139,000	9,665,000	9,742,000			3,451,750	5,357,000
income tax expense	35,000,000	46,000,000	11,000,000	7,000,000	-2,000,000	4,000,000	15,000,000	149,000,000	7,000,000	9,000,000	11,000,000	9,000,000	7,000,000	-4,000,000	19,000,000	8,000,000	3,000,000	9,000,000	10,000,000	8,000,000	3,000,000	8,000,000	5,000,000	8,000,000	3,000,000	-26,000,000	6,000,000	5,000,000	-2,000,000	-5,000,000	10,000,000	-2,000,000	31,000,000			-57,000,000	-17,000,000	-39,890,000	5,310,000	1,468,000	2,112,000	-3,413,000	-28,972,000	-28,972,000		-830,000		-145,000	-120,000	-7,000	-142,000	-145,000			-1,203,250	-1,739,000
net income	644,000,000	97,000,000	137,000,000	86,000,000	207,000,000	141,000,000	2,000,000	501,000,000																																													3,527,000	3,527,000
yoy	211.11%	-31.21%	6750.00%	-82.83%
qoq	563.92%	-29.20%	59.30%	-58.45%	46.81%	6950.00%	-99.60%																																														0.00%
net income margin %	6.02%	1.13%	2.27%	1.60%	4.00%	Infinity%	Infinity%	Infinity%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	NaN%	0%	0%	0%	0%	0%	Infinity%	Infinity%	0%	0%
less: preferred unitholders' interest in net income	30,000,000
less: class d unitholder's interest in net income	149,000,000
net income attributable to common units	465,000,000
net income per common unit:
basic	2,860,000	547,500	640,000	330,000	1,220,000	1,360,000	-260,000	3,880,000	2,290,000	1,300,000	2,990,000	790,000	1,430,000	1,080,000	760,000	1,220,000	2,350,000	1,095,000	1,010,000	1,760,000	1,610,000
diluted	2,850,000	545,000	640,000	330,000	1,210,000	1,350,000	-260,000	3,850,000	2,260,000	1,285,000	2,950,000	780,000	1,410,000	1,067,500	750,000	1,200,000	2,320,000	1,082,500	1,000,000	1,730,000	1,600,000
weighted-average common units outstanding:
basic	136,888,311,000,000		136,604,533,000,000	136,432,676,000,000	136,267,512,000,000		135,998,435,000,000	117,271,408,000,000	84,424,748,000,000		84,064,445,000,000	84,060,866,000,000	84,058,716,000,000		83,763,064,000,000	83,737,613,000,000	83,682,902,000,000		83,352,123,000,000	83,350,567,000,000	83,342,828,000,000
diluted	137,551,768,000,000		137,346,932,000,000	137,146,019,000,000	136,936,311,000,000		136,844,312,000,000	118,054,858,000,000	85,259,238,000,000		85,132,733,000,000	85,034,268,000,000	84,970,826,000,000		84,831,037,000,000	84,767,972,000,000	84,729,202,000,000		84,549,277,000,000	84,402,867,000,000	84,141,261,000,000
cash distribution per common unit	989,900	931,700	920,200	908,800	897,600																																	617.075	825.5	825.5	817.3
gain on west texas sale						-12,000,000		598,000,000
less: net income attributable to noncontrolling interests								8,000,000
less: net income attributable to series a preferred units		1,000,000	4,000,000
net income attributable to common units and idrs		106,500,000	133,000,000
net income attributable to partners				86,000,000		141,000,000	2,000,000	493,000,000
loss on disposal of assets					3,000,000				2,000,000	-2,000,000	4,000,000		1,000,000					-3,000,000	-4,000,000	-8,000,000													3,000,000			3,000,000	7,000,000	729,500	203,000	1,501,000	1,214,000	382,750	696,000				-9,750	112,000	-36,000		118,000	112,000			57,250	194,000
revenues: - sum						4,356,000,000	5,751,000,000	6,174,000,000
total costs and expenses						4,217,500,000	5,644,000,000
income before income tax expense						145,000,000	17,000,000
cash distribution per unit						656,700	875,600	875,600																									825,500	823,500	825,500	825,500	825,500					806.2	745.4	745.4	693.4	645	-1.8	468.7	519.7	502.1	339.75	468.7
motor fuel sales									5,366,000,000	5,506,000,000	6,173,000,000	5,607,000,000	5,239,000,000	5,793,000,000	6,468,000,000	7,678,000,000	5,277,000,000	4,831,000,000	4,666,000,000	4,292,000,000	3,363,000,000	2,463,000,000	2,711,000,000	1,992,000,000	3,166,000,000	4,002,000,000	4,225,000,000	4,366,000,000	3,583,000,000	3,784,000,000	4,662,000,000	4,507,000,000																					1,008,380,000	1,008,380,000
non-motor fuel sales									95,000,000	97,000,000	109,000,000	100,000,000	86,000,000
lease income									38,000,000	38,000,000	38,000,000	38,000,000	37,000,000	37,000,000	36,000,000	35,000,000	35,000,000	35,000,000	34,000,000	34,000,000	35,000,000	35,000,000	34,000,000	34,000,000	35,000,000	35,000,000	37,000,000	35,000,000	35,000,000
cost of sales and operating expenses:
other operating									88,000,000	94,000,000	93,000,000	87,000,000	82,000,000	88,000,000	86,000,000	83,000,000	81,000,000	78,000,000	70,000,000	61,000,000	61,000,000	56,000,000	68,000,000	56,000,000	95,000,000	68,000,000	79,000,000	73,000,000	84,000,000	93,000,000	86,000,000	86,000,000	98,000,000	231,000,000	49,000,000	46,000,000	263,000,000	266,806,000	276,401,000	266,788,000	249,005,000	172,394,000	183,623,000	183,623,000	48,759,000	16,609,000		606,000	1,761,000	2,034,000	1,382,000	606,000			1,168,750	1,036,000
other income									1,000,000			7,000,000																																	7,792,000	6,739,000		1,231,000	1,558,000	2,008,000	1,874,000	1,231,000	1,207,000	1,299,000	1,467,750	2,140,000
net income and comprehensive income									230,000,000	-106,000,000	272,000,000	87,000,000	141,000,000	55,000,000	83,000,000	121,000,000	216,000,000	100,000,000	104,000,000	166,000,000	154,000,000	83,000,000	100,000,000	157,000,000	-128,000,000	83,000,000	66,000,000	55,000,000	109,000,000	-72,000,000	112,000,000	68,000,000	-315,000,000	232,000,000	138,000,000	-222,000,000	1,000,000	-584,697,000	44,551,000	72,137,000	62,009,000	11,750,000	27,400,000	27,400,000	95,951,000	17,918,000		9,597,000	9,595,000	10,132,000	9,523,000	9,597,000			2,248,500	3,618,000
cash distributions per unit									875,600	631,500	842,000	842,000	842,000				825,500	619,125	825,500	825,500	825,500	619,125	825,500	825,500	825,500	619,125	825,500	825,500	825,500	619,125	825,500	825,500
gain on disposal of assets												-13,000,000		-2,000,000	-3,000,000	-5,000,000																			-4,000,000									696,000	-30,000	-266,000
non motor fuel sales														88,000,000	90,000,000	102,000,000	90,000,000	88,000,000	79,000,000	66,000,000	73,000,000	55,000,000	60,000,000	54,000,000	71,000,000	61,000,000	69,000,000	74,000,000	74,000,000
equity in earnings of unconsolidated affiliate														1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	1,000,000	2,000,000	1,000,000	1,000,000	1,000,000
cash distributions per common unit														619,125	825,500	825,500
net income per common unit:
common units - basic																						83,062,158,150,000	970,000	1,650,000	-1,780,000	20,994,000,000	82,749,644,000,000	82,742,323,000,000	82,711,188,000,000	-591,960,000,000	82,506,279,000,000	82,494,976,000,000	89,753,950,000,000
common units - diluted																						83,716,463,160,000	960,000	1,640,000	-1,780,000	39,841,000,000	83,649,898,000,000	83,509,987,000,000	83,380,167,000,000	-553,406,000,000	83,084,713,000,000	82,947,669,000,000	90,271,751,000,000
weighted-average common units outstanding:
other expenses:
loss on extinguishment of debt and other																										-750,000		-6,000,000	3,000,000				109,000,000
income from continuing operations before income taxes																										57,000,000	72,000,000	60,000,000	107,000,000	-77,000,000	124,000,000	92,000,000		-47,000,000	88,000,000	-23,000,000
income from continuing operations																										83,000,000	66,000,000	55,000,000	109,000,000	-72,000,000	114,000,000	94,000,000	-78,000,000	145,000,000	132,000,000	34,000,000
loss from discontinued operations, net of income taxes																																-26,000,000	-237,000,000
net income per common unit - basic:
continuing operations - common units																										522,500	570,000	440,000	1,080,000	210,000	1,160,000	910,000	-1,110,000	1,150,000	1,030,000	40,000
discontinued operations - common units																														-780,000	-30,000	-320,000	-2,630,000	880,000	60,000	-2,560,000
net income - common units																										522,500	570,000	440,000	1,080,000	-570,000	1,130,000	590,000		2,030,000	1,090,000	-2,520,000
net income per common unit - diluted:
weighted-average limited partner units outstanding:
rental income																														39,000,000	35,000,000	34,000,000	22,000,000	23,000,000	22,000,000	22,000,000	23,000,000	22,418,000	22,883,000	22,575,000	22,124,000	17,528,000	18,411,000	18,411,000	23,868,000	13,362,000		2,820,000	4,343,000	3,923,000	3,335,000	2,820,000	2,276,000	1,629,000	1,019,500	1,359,000
cost of sales:
motor fuel cost of sales																														3,010,250,000	4,415,000,000	4,280,000,000
total cost of sales																														3,044,500,000	4,428,000,000	4,297,000,000	3,453,000,000	3,885,000,000	2,304,000,000	2,235,000,000	3,891,000,000	3,743,900,000	3,559,930,000	3,471,600,000	2,703,570,000	3,341,408,000	4,106,170,000	4,106,170,000	3,969,212,000	1,042,679,000		1,148,394,000	1,353,822,000	1,194,467,000	1,109,550,000	1,145,313,000			807,972,500	1,096,787,000
gross profit																														234,750,000	333,000,000	310,000,000	296,000,000	508,000,000	251,000,000	165,000,000	503,000,000	562,303,000	577,387,000	580,567,000	498,743,000	333,216,000	381,147,000	381,147,000	236,773,000	87,049,000		18,403,000	22,203,000	22,120,000	20,049,000	18,403,000			9,222,750	12,829,000
yoy																														-53.79%	32.67%	87.88%	-41.15%	-9.66%	-56.53%	-71.58%	0.85%	68.75%	51.49%	52.32%	110.64%	282.79%		1971.11%	966.40%	293.53%		0.00%			117.39%	43.45%
qoq																														-29.50%	7.42%	4.73%	-41.73%	102.39%	52.12%	-67.20%	-10.55%	-2.61%	-0.55%	16.41%	49.68%	-12.58%	0.00%	60.98%	172.00%			-17.11%	0.38%	10.33%	8.94%				-28.11%
gross margin %	0%	0%	0%	0%	0%	NaN%	NaN%	NaN%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	6.05%	6.99%	6.73%	7.90%	11.56%	9.82%	6.88%	11.45%	13.06%	13.96%	14.33%	15.57%	9.07%	8.49%	8.49%	5.63%	7.71%	NaN%	1.58%	1.61%	1.82%	1.77%	1.58%	NaN%	NaN%	1.13%	1.16%
operating expenses:
rent																														18,000,000	20,000,000	19,000,000	15,000,000	43,000,000	13,000,000	12,000,000	34,000,000	34,673,000	36,231,000	35,639,000	33,457,000	22,852,000	23,586,000	23,586,000	11,375,000	4,111,000		261,000	284,000	249,000	249,000	261,000			814,500	1,078,000
total operating expenses																														139,000,000	174,000,000	182,000,000	200,000,000	508,000,000	112,000,000	134,000,000	455,000,000	1,130,455,000	473,237,000	456,375,000	406,933,000	288,170,000	296,258,000	296,258,000	120,980,000	60,104,000		7,740,000	10,714,000	10,479,000	9,283,000	7,740,000			5,697,750	7,359,000
income from discontinued operations, net of income taxes																														-66,250,000	-2,000,000			87,000,000	6,000,000	-256,000,000
net income per limited partner unit - basic:
net income per limited partner unit - diluted:
retail motor fuel																																	445,000,000	1,460,000,000	40,000,000	39,000,000	1,516,000,000	1,384,458,000	1,401,830,000	1,384,858,000
wholesale motor fuel sales to third parties																																	3,094,000,000	2,334,000,000	2,419,000,000	2,281,000,000	2,243,000,000	2,267,095,000	2,026,454,000	1,996,716,000	1,495,874,000	2,082,452,000	2,664,186,000	2,664,186,000	2,770,695,000	413,847,000
wholesale motor fuel sales to affiliates																																	12,000,000	11,000,000	16,000,000	6,000,000	21,000,000	16,935,000	28,226,000	9,710,000	7,129,000	441,461,000	500,362,000	500,362,000	1,156,763,000	487,500,000
merchandise																																	135,000,000	518,000,000	19,000,000	18,000,000	540,000,000	566,037,000	605,275,000	576,594,000
retail motor fuel cost of sales																																	401,000,000	1,319,000,000	35,000,000	33,000,000	1,379,000,000				984,442,000	634,682,000	740,632,000	740,632,000	169,014,000	139,564,000
wholesale motor fuel cost of sales																																	2,945,000,000	2,216,000,000	2,254,000,000	2,185,000,000	2,138,000,000				1,351,844,000	2,437,567,000	3,076,942,000	3,076,942,000	3,757,475,000
merchandise cost of sales																																	93,000,000	348,000,000	14,000,000	13,000,000	370,000,000				357,715,000	267,702,000	287,364,000	287,364,000	42,213,000	34,825,000
loss from continuing operations before income taxes																																	-47,000,000
net loss per limited partner unit - basic:
net loss - common units																																	-3,740,000
net loss per limited partner unit - diluted:
income tax benefit																																		-28,500,000	-44,000,000										480,000
common units - public																																		13,358,554,000,000	53,718,817,000,000	53,715,598,000,000	52,858,782,000,000	49,735,954,040,000	49,588,960,000	49,588,960,000	49,588,960,000	3,063,509,000	24,340,677,000	24,340,677,000	20,036,329,000	20,036,329,000	2,736,077,250	10,927,611,000	10,966,981,000	10,938,053,000	2,731,467,500	10,927,611,000
common units - affiliated																																		11,437,706,500,000	45,750,826,000,000	45,750,826,000,000	45,750,826,000,000	43,746,855,397,000	45,750,826,000	45,750,826,000	37,864,373,000	6,196,388,000	19,431,349,000	19,431,349,000	4,858,330,000	4,062,848,000	19,827,000	36,060,000	79,308,000	79,308,000	5,411,000	36,060,000
income from operations																																					48,000,000	-568,152,000	104,150,000	124,192,000	91,810,000	45,046,000	84,889,000	84,889,000	115,793,000	26,945,000		10,663,000	11,489,000	11,641,000	10,766,000	10,663,000	5,600,000	5,600,000	-11,759,000	5,470,000
net income per limited partner unit:
common - basic and diluted																																					-220,000
revenues
wholesale motor fuel																																						1,284,020,750	1,916,511,000	1,842,464,000
less: net income and comprehensive income attributable to noncontrolling interest																																										3,995,000			61,084,000	846,000
less: preacquisition income allocated to general partner																																										-22,205,000	11,998,000	11,998,000
net income and comprehensive income attributable to partners																																						-584,697,000	44,551,000	72,137,000	62,009,000	29,960,000	27,544,000	27,544,000	34,867,000	17,072,000
common																																						312.5	240	530	470	240	300	300	870	440	255	440	430	460
subordinated																																										302.5	520	520	870	440	255	440	430	460	315	440
subordinated units - affiliated																																										-929,103,000	10,939,436,000	10,939,436,000	10,939,436,000	10,939,436,000		10,939,436,000	10,939,436,000	10,939,436,000	2,734,859,000	10,939,436,000
retail motor fuel sales																																									1,115,715,000	709,050,000	854,140,000	854,140,000	189,894,000	160,761,000
merchandise sales																																									524,094,000	400,368,000	429,891,000	429,891,000	56,973,000	47,519,000
less: net loss and comprehensive loss attributable to noncontrolling interest																																											-12,142,000
less: net income and comprehensive loss attributable to noncontrolling interest																																												-12,142,000
less: preacquisition income from sunoco llc allocated to general partner
common - diluted																																													870						312.5	430
wholesale motor fuel cost of sales to third parties																																														388,632,000
wholesale motor fuel cost of sales to affiliates																																														478,418,000
personnel																																														11,211,000
motor fuel sales to third parties																																																386,977,000	507,575,000	444,566,000	408,068,000	383,896,000	363,318,000	347,504,000	341,090,250	458,816,000
motor fuel sales to affiliates																																																775,769,000	862,549,000	766,090,000	716,322,000	775,769,000	751,304,000	730,727,000	473,617,750	647,301,000
motor fuel cost of sales to third parties																																																380,186,000	499,246,000	435,723,000	400,427,000	377,105,000			334,087,750	449,486,000
motor fuel cost of sales to affiliates																																																767,657,000	853,811,000	757,723,000	708,189,000	767,657,000			473,500,000	646,832,000
weighted-average limited partner units outstanding
less: predecessor income prior to initial public offering on september 25, 2012
limited partners' interest in net income subsequent to initial public offering
common - basic																																																			315	440
pro forma
total revenue																																																					1,118,105,000	1,081,159,000
gross profit:
total gross profit																																																					16,956,000	15,556,000
operating data:
motor fuel gallons sold:
third-party dealers and other commercial customers																																																					124,943,000	115,831,000
affiliated gallons																																																					264,098,000	251,052,000
total gallons sold																																																					389,041,000	366,883,000
motor fuel gross profit cents per gallon:
third-party																																																					4,900	5,000
affiliated																																																					3,000	3,000
volume-weighted-average for all gallons																																																					3,600	3,600
payments due by period
long-term debt obligations																																																					25,000
interest payments																																																					2,950,000
operating lease obligations																																																					803,000
total																																																					3,778,000
1st qtr																																																					2,000	2,000
rental and other income																																																					2,966,000	2,966,000
motor fuel gross profit																																																					9,841,000	9,841,000
other gross profit																																																					2,348,000	2,348,000
limited partners interest in net income subsequent to ipo:
fuel gallons																																																					322,641,000	322,641,000
motor fuel margin - third party																																																					7,700	7,700
motor fuel margin - affiliated

Balance Sheets:

Quarterly

Annual

Unit: USD	2026-03-31	2025-12-31	2025-09-30	2025-06-30	2025-03-31	2024-12-31	2024-09-30	2024-06-30	2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30

assets
current assets:
cash and cash equivalents	718,000,000	891,000,000	3,239,000,000	116,000,000	172,000,000	94,000,000	116,000,000	226,000,000	215,000,000	29,000,000	256,000,000	239,000,000	189,000,000	82,000,000	196,000,000	168,000,000	104,000,000	25,000,000	88,000,000	87,000,000	95,000,000	97,000,000	63,000,000	33,000,000	31,000,000	21,000,000	13,000,000	36,000,000	23,000,000	56,000,000	15,000,000	19,000,000	98,000,000	28,000,000	86,000,000	97,000,000	74,000,000	119,000,000	80,565,000	83,175,000	76,529,000	61,783,000	47,773,000	62,771,000	50,971,000	67,151,000	10,601,000	6,769,000	5,957,000	8,150,000	17,917,000	16,488,000	9,325,000	6,752,000	14,810,000
accounts receivable	3,442,000,000	1,972,000,000	1,319,000,000	1,037,000,000	1,031,000,000	1,162,000,000	902,000,000	1,018,000,000	893,000,000	856,000,000	1,145,000,000	543,000,000	573,000,000	890,000,000	730,000,000	906,000,000	725,000,000	526,000,000	540,000,000	494,000,000	410,000,000	295,000,000	252,000,000	270,000,000	162,000,000	399,000,000	450,000,000	573,000,000	490,000,000	374,000,000	627,000,000	529,000,000	451,000,000	541,000,000	451,000,000	398,000,000	442,000,000	539,000,000	385,497,000	385,678,000	317,568,000	259,993,000	317,840,000	226,984,000	65,704,000	64,082,000	69,484,000	74,212,000	97,875,000	69,005,000	63,127,000	40,246,000	41,549,000	33,008,000	17,164,000
inventories	2,347,000,000	2,383,000,000	1,143,000,000	1,179,000,000	1,111,000,000	1,068,000,000	890,000,000	1,040,000,000	953,000,000	889,000,000	909,000,000	931,000,000	768,000,000	821,000,000	776,000,000	757,000,000	704,000,000	534,000,000	493,000,000	488,000,000	430,000,000	382,000,000	327,000,000	283,000,000	182,000,000	419,000,000	422,000,000	410,000,000	392,000,000	374,000,000	469,000,000	456,000,000	434,000,000	426,000,000	359,000,000	356,000,000	512,000,000	573,000,000	488,780,000	496,829,000	344,459,000	416,504,000	350,613,000	362,469,000	52,683,000	48,646,000	27,051,000	38,971,000	35,805,000	11,122,000	15,474,000	22,369,000	24,008,000	2,981,000	2,834,000
other current assets	342,000,000	270,000,000	112,000,000	150,000,000	199,000,000	141,000,000	157,000,000	127,000,000	125,000,000	133,000,000	162,000,000	144,000,000	185,000,000	175,000,000	151,000,000	334,000,000	478,000,000	95,000,000	126,000,000	122,000,000	54,000,000	62,000,000	39,000,000	50,000,000	83,000,000	73,000,000	86,000,000	77,000,000	75,000,000	64,000,000	80,000,000	62,000,000	71,000,000	81,000,000	79,000,000	91,000,000	162,000,000	155,000,000	97,621,000	57,655,000	70,807,000	33,288,000	65,782,000	21,641,000	9,051,000	8,546,000	2,123,000	710,000	329,000	66,000	243,000	1,416,000	147,000	821,000	3,000
total current assets	6,849,000,000	5,516,000,000	5,813,000,000	2,482,000,000	2,513,000,000	2,465,000,000	2,065,000,000	2,444,000,000	2,723,000,000	1,927,000,000	2,482,000,000	1,868,000,000	1,732,000,000	1,983,000,000	1,863,000,000	2,178,000,000	2,024,000,000	1,192,000,000	1,256,000,000	1,199,000,000	1,000,000,000	847,000,000	687,000,000	642,000,000	469,000,000	924,000,000	975,000,000	1,098,000,000	1,010,000,000	905,000,000	1,331,000,000	1,235,000,000	1,220,000,000	4,544,000,000	5,262,000,000	5,284,000,000	1,203,000,000	1,389,000,000	1,061,253,000	1,030,475,000	1,197,255,000	1,014,151,000	1,049,869,000	905,649,000	211,920,000	225,141,000	156,856,000	172,389,000	200,052,000	138,222,000	133,192,000	131,775,000	132,330,000	103,105,000	236,513,000
property, plant and equipment	15,976,000,000	15,256,000,000	9,384,000,000	9,205,000,000
accumulated depreciation	-2,156,000,000	-1,848,000,000	-1,669,000,000	-1,534,000,000	-1,389,000,000	-1,240,000,000	-1,105,000,000	-1,027,000,000	-960,000,000	-1,134,000,000	-1,103,000,000	-1,097,000,000	-1,069,000,000	-1,036,000,000	-1,007,000,000	-976,000,000	-943,000,000	-914,000,000	-888,000,000	-862,000,000	-838,000,000	-806,000,000	-776,000,000	-749,000,000	-720,000,000	-692,000,000	-663,000,000	-635,000,000	-604,000,000
other assets:
operating lease right-of-use assets	1,518,000,000	1,449,000,000	560,000,000	502,000,000	495,000,000	477,000,000	474,000,000	479,000,000	422,000,000	506,000,000	509,000,000	522,000,000	524,000,000	524,000,000	514,000,000	516,000,000	517,000,000	517,000,000	515,000,000	521,000,000	526,000,000	536,000,000	527,000,000	522,000,000	537,000,000	533,000,000
goodwill	3,061,000,000	3,026,000,000	1,477,000,000	1,477,000,000	1,477,000,000	1,477,000,000	1,484,000,000	1,484,000,000	1,461,000,000	1,599,000,000	1,599,000,000	1,599,000,000	1,601,000,000	1,601,000,000	1,588,000,000	1,587,000,000	1,568,000,000	1,568,000,000	1,568,000,000	1,564,000,000	1,564,000,000	1,564,000,000	1,555,000,000	1,555,000,000	1,555,000,000	1,555,000,000	1,557,000,000	1,558,000,000	1,560,000,000	1,559,000,000	1,534,000,000	1,469,000,000	1,430,000,000	1,430,000,000	1,031,000,000	1,032,000,000	2,612,000,000	2,618,000,000	3,236,398,000	3,153,657,000	3,109,258,000	1,821,864,000	1,799,044,000	814,819,000	864,088,000	863,458,000	613,722,000	22,823,000	22,823,000	22,823,000	22,432,000	12,936,000	12,936,000	12,936,000	12,936,000
intangible assets	2,369,000,000	2,411,000,000	526,000,000	533,000,000	540,000,000	547,000,000	553,000,000	716,000,000	523,000,000	544,000,000	554,000,000	564,000,000	576,000,000	588,000,000	990,000,000	997,000,000	902,000,000	542,000,000	894,000,000	894,000,000	894,000,000	588,000,000	900,000,000	906,000,000	905,000,000	646,000,000	915,000,000	914,000,000	915,000,000	708,000,000	655,000,000	659,000,000	656,000,000	768,000,000	777,000,000	786,000,000	1,292,000,000	1,255,000,000	1,290,764,000	1,277,309,000	1,271,488,000	965,904,000	980,591,000	451,589,000	169,579,000	172,108,000	244,210,000	24,292,000	24,954,000	22,772,000	22,344,000	22,011,000	22,469,000	23,131,000	23,242,000
other non-current assets	1,030,000,000	928,000,000	476,000,000	486,000,000	435,000,000	400,000,000	396,000,000	372,000,000	278,000,000	290,000,000	267,000,000	271,000,000	258,000,000														177,000,000	160,000,000	155,000,000
investments in unconsolidated affiliates	1,611,000,000	1,624,000,000	1,278,000,000	1,277,000,000	1,276,000,000	1,335,000,000	1,399,000,000	124,000,000	125,000,000	124,000,000
total assets	30,258,000,000	28,362,000,000	17,845,000,000	14,428,000,000	14,342,000,000	14,375,000,000	14,122,000,000	14,465,000,000	7,392,000,000	6,826,000,000	7,367,000,000	6,782,000,000	6,554,000,000	6,830,000,000	6,574,000,000	6,923,000,000	6,605,000,000	5,815,000,000	5,585,000,000	5,540,000,000	5,380,000,000	5,267,000,000	5,123,000,000	5,121,000,000	4,977,000,000	5,438,000,000	5,497,000,000	5,470,000,000	5,423,000,000	4,879,000,000	5,148,000,000	5,006,000,000	4,919,000,000	8,344,000,000	8,307,000,000	8,311,000,000	8,454,000,000	8,701,000,000	8,997,001,000	8,761,554,000	8,802,642,000	6,247,583,000	6,179,593,000	3,578,343,000	2,210,405,000	2,197,481,000	1,299,813,000	459,353,000	454,163,000	390,084,000	385,386,000	386,264,000	384,923,000	355,800,000	307,185,000
liabilities and equity
current liabilities:
accounts payable	3,427,000,000	2,485,000,000	1,106,000,000	927,000,000	1,004,000,000	1,255,000,000	929,000,000	1,104,000,000	1,022,000,000	828,000,000	991,000,000	783,000,000	730,000,000	966,000,000	868,000,000	995,000,000	705,000,000	515,000,000	611,000,000	519,000,000	427,000,000	267,000,000	286,000,000	296,000,000	162,000,000	445,000,000	456,000,000	530,000,000	482,000,000	412,000,000	551,000,000	439,000,000	416,000,000	559,000,000	583,000,000	461,000,000	438,000,000	616,000,000	439,950,000	445,709,000	393,776,000	401,231,000	439,158,000	382,050,000	106,916,000	95,932,000	115,477,000	128,464,000	123,017,000	110,432,000	104,474,000	119,535,000	119,552,000	88,884,000	51,751,000
accounts payable to affiliates	374,000,000	331,000,000	205,000,000	221,000,000	128,000,000	199,000,000	222,000,000	114,000,000	170,000,000	170,000,000	114,000,000	69,000,000	125,000,000	109,000,000	110,000,000	171,000,000	77,000,000	59,000,000	63,000,000	37,000,000	62,000,000	79,000,000	124,000,000	29,000,000	27,000,000	49,000,000	70,000,000	24,000,000	30,000,000	149,000,000	160,000,000	167,000,000	178,000,000	206,000,000	195,000,000	169,000,000	111,000,000	109,000,000	31,635,000	22,660,000	11,031,000	14,988,000	35,449,000	15,138,000	2,605,000	3,112,000	5,858,000
accrued expenses and other current liabilities	923,000,000	953,000,000	522,000,000	448,000,000	460,000,000	457,000,000	515,000,000	613,000,000	302,000,000	353,000,000	350,000,000	343,000,000	291,000,000	310,000,000	326,000,000	314,000,000	275,000,000	291,000,000	306,000,000	283,000,000	239,000,000	282,000,000	225,000,000	242,000,000	171,000,000	219,000,000	243,000,000	306,000,000	225,000,000	299,000,000	370,000,000	544,000,000	759,000,000	368,000,000	359,000,000	352,000,000	371,000,000	372,000,000	321,349,000	302,299,000	261,617,000	254,298,000	253,777,000	193,796,000	45,531,000	41,881,000	13,024,000	12,960,000	15,177,000	11,427,000	13,355,000	4,608,000	3,725,000	1,101,000	2,369,000
operating lease current liabilities	172,000,000	211,000,000	32,000,000	32,000,000	31,000,000	34,000,000	32,000,000	32,000,000	23,000,000	22,000,000	21,000,000	22,000,000	21,000,000	21,000,000	19,000,000	19,000,000	19,000,000	19,000,000	19,000,000	19,000,000	19,000,000	19,000,000	19,000,000	19,000,000	20,000,000	20,000,000	21,000,000	21,000,000	24,000,000
current maturities of long-term debt	12,000,000	17,000,000	2,000,000	2,000,000	2,000,000	2,000,000	78,000,000	76,000,000										6,000,000	6,000,000	6,000,000	7,000,000	6,000,000	6,000,000	12,000,000	12,000,000	11,000,000	13,000,000	6,000,000	6,000,000	5,000,000	5,000,000	5,000,000	5,000,000	6,000,000	6,000,000	5,000,000	5,000,000	5,000,000	5,010,000	5,694,000	4,824,000	5,084,000	13,762,000	13,704,000	13,749,000	13,757,000	529,000	525,000	525,000	525,000	525,000	24,000	24,000	24,000	23,000
total current liabilities	4,908,000,000	3,997,000,000	1,867,000,000	1,630,000,000	1,625,000,000	1,947,000,000	1,776,000,000	1,939,000,000	1,647,000,000	1,373,000,000	1,476,000,000	1,217,000,000	1,167,000,000	1,406,000,000	1,323,000,000	1,499,000,000	1,076,000,000	890,000,000	1,005,000,000	864,000,000	754,000,000	653,000,000	660,000,000	598,000,000	392,000,000	744,000,000	803,000,000	887,000,000	767,000,000	865,000,000	1,086,000,000	1,155,000,000	1,358,000,000	1,214,000,000	1,309,000,000	1,141,000,000	926,000,000	1,189,000,000	860,660,000	875,356,000	671,248,000	675,601,000	742,146,000	604,688,000	168,801,000	154,682,000	134,888,000	141,949,000	138,719,000	122,384,000	118,354,000	124,167,000	123,301,000	90,009,000	54,143,000
operating lease non-current liabilities	1,311,000,000	1,255,000,000	563,000,000	507,000,000	500,000,000	479,000,000	482,000,000	488,000,000	431,000,000	511,000,000	514,000,000	527,000,000	528,000,000	528,000,000				521,000,000				538,000,000				530,000,000	521,000,000	520,000,000	527,000,000
long-term debt	13,920,000,000	13,372,000,000	9,476,000,000	7,803,000,000	7,671,000,000	7,484,000,000	7,259,000,000	7,304,000,000	3,795,000,000	3,580,000,000	3,169,000,000	2,673,000,000	2,672,000,000	2,671,000,000	2,670,000,000	2,669,000,000	2,668,000,000	2,668,000,000	2,672,000,000	2,673,000,000	2,680,000,000	3,106,000,000	2,877,000,000	2,894,000,000	2,896,000,000	2,898,000,000	2,906,000,000	2,878,000,000	2,879,000,000	2,280,000,000	2,281,000,000	2,282,000,000	2,283,000,000	3,519,000,000	3,538,000,000	3,537,000,000	3,534,000,000	3,509,000,000	3,515,194,000	3,514,261,000	3,517,912,000	1,502,531,000	1,568,447,000	969,732,000	171,412,000	173,383,000	3,030,000	3,536,000	3,543,000	29,416,000	41,422,000	96,928,000	123,135,000	149,241,000	181,747,000
advances from affiliates	76,000,000	78,000,000	78,000,000	77,000,000	77,000,000	82,000,000	86,000,000	94,000,000	98,000,000	102,000,000	104,000,000	105,000,000	115,000,000	116,000,000	117,000,000	118,000,000	121,000,000	126,000,000	127,000,000	129,000,000	130,000,000	125,000,000	135,000,000	138,000,000	139,000,000	140,000,000	141,000,000	80,000,000	81,000,000	24,000,000	85,000,000	85,000,000	85,000,000	85,000,000	85,000,000	86,000,000	1,000,000	87,000,000	62,716,000	98,994,000		234,509,000	242,639,000
deferred tax liabilities	1,160,000,000	1,139,000,000	170,000,000	164,000,000	161,000,000	157,000,000	166,000,000	117,000,000	181,000,000	166,000,000
other non-current liabilities	536,000,000	512,000,000	150,000,000	150,000,000	152,000,000	158,000,000	173,000,000	193,000,000	119,000,000	116,000,000	115,000,000	113,000,000	113,000,000														117,000,000	119,000,000	120,000,000
total liabilities	21,911,000,000	20,353,000,000	12,304,000,000	10,331,000,000	10,186,000,000	10,307,000,000	9,942,000,000	10,135,000,000	6,271,000,000	5,848,000,000	6,187,000,000	5,783,000,000	5,554,000,000	5,888,000,000	5,596,000,000	5,943,000,000	5,661,000,000	5,004,000,000	4,785,000,000	4,761,000,000	4,682,000,000	4,635,000,000	4,488,000,000	4,503,000,000	4,431,000,000	4,680,000,000	4,735,000,000	4,691,000,000	4,614,000,000	4,095,000,000	4,203,000,000	4,090,000,000	3,987,000,000	6,097,000,000	6,172,000,000	6,210,000,000	6,025,000,000	6,505,000,000	6,189,760,000	5,901,576,000	5,719,048,000	3,153,168,000	3,700,448,000	2,351,926,000	1,074,384,000	1,060,749,000	411,087,000	380,124,000	374,282,000	310,391,000	305,285,000	308,364,000	307,532,000	277,468,000	238,535,000
commitments and contingencies
equity:
limited partners:
preferred unitholders	1,478,000,000	1,507,000,000
common unitholders	4,246,000,000	3,970,000,000	4,066,000,000	4,099,000,000	4,159,000,000	4,066,000,000	4,179,000,000	4,330,000,000	1,121,000,000	978,000,000	1,180,000,000	999,000,000	1,000,000,000	942,000,000	978,000,000	980,000,000	944,000,000	811,000,000	800,000,000	779,000,000	698,000,000	632,000,000	635,000,000	618,000,000	546,000,000	758,000,000	762,000,000	779,000,000	809,000,000	784,000,000	945,000,000	916,000,000	932,000,000	1,947,000,000
class c unitholders - held by subsidiaries
class d unitholder	2,639,000,000	2,538,000,000
accumulated other comprehensive loss	-16,000,000
total equity	8,347,000,000	8,009,000,000	4,064,000,000	4,097,000,000	4,156,000,000	4,068,000,000	4,180,000,000	4,330,000,000	1,121,000,000	978,000,000	1,180,000,000	999,000,000	1,000,000,000	942,000,000	978,000,000	980,000,000	944,000,000	811,000,000	800,000,000	779,000,000	698,000,000	632,000,000	635,000,000	618,000,000	546,000,000	758,000,000	762,000,000	779,000,000	809,000,000	784,000,000	945,000,000	916,000,000	932,000,000	2,247,000,000	2,135,000,000	2,101,000,000	2,429,000,000	2,196,000,000	2,807,241,000	2,859,978,000	3,083,594,000	3,094,415,000	2,479,145,000	1,226,417,000	1,136,021,000	1,136,732,000	888,726,000	79,229,000	79,881,000	79,693,000	80,101,000
total liabilities and equity	30,258,000,000	28,362,000,000	17,845,000,000	14,428,000,000	14,342,000,000	14,375,000,000	14,122,000,000	14,465,000,000	7,392,000,000	6,826,000,000	7,367,000,000	6,782,000,000	6,554,000,000	6,830,000,000	6,574,000,000	6,923,000,000	6,605,000,000	5,815,000,000	5,585,000,000	5,540,000,000	5,380,000,000	5,267,000,000	5,123,000,000	5,121,000,000	4,977,000,000	5,438,000,000	5,497,000,000	5,470,000,000	5,423,000,000	4,879,000,000	5,148,000,000	5,006,000,000	4,919,000,000	8,344,000,000	8,307,000,000	8,311,000,000	8,454,000,000	8,701,000,000	8,997,001,000	8,761,554,000	8,802,642,000	6,247,583,000	6,179,593,000	3,578,343,000	2,210,405,000	2,197,481,000	1,299,813,000	459,353,000	454,163,000	390,084,000	385,386,000
class c unitholders - held by subsidiary
accumulated other comprehensive income		-6,000,000	-2,000,000	-2,000,000	-3,000,000	2,000,000	1,000,000
series a preferred units			1,477,000,000
property and equipment					8,995,000,000	8,914,000,000	8,856,000,000	9,873,000,000	2,820,000,000	2,970,000,000	2,924,000,000	2,919,000,000	2,795,000,000	2,796,000,000	2,675,000,000	2,652,000,000	2,572,000,000	2,581,000,000	2,275,000,000	2,262,000,000	2,235,000,000	2,231,000,000	2,192,000,000	2,188,000,000	2,170,000,000	2,134,000,000	2,101,000,000	2,074,000,000	2,066,000,000	1,546,000,000	1,494,000,000	1,520,000,000	1,522,000,000	1,557,000,000	1,191,000,000	1,155,000,000	3,299,000,000	3,373,000,000	3,322,718,000	3,228,409,000	3,161,953,000	2,397,266,000	2,298,004,000	1,376,489,000	927,760,000	905,465,000	284,804,000	239,590,000	206,144,000	180,127,000	169,300,000	123,251,000	94,749,000	68,173,000	34,217,000
accounts receivable from affiliates								33,000,000	26,000,000	20,000,000	10,000,000	11,000,000	17,000,000																										8,790,000	7,138,000
assets held for sale									511,000,000																				28,000,000		6,000,000	6,000,000	6,000,000	3,313,000,000	4,147,000,000	4,194,000,000
liabilities associated with assets held for sale									130,000,000																									75,000,000	81,000,000	68,000,000
finance lease right-of-use assets											9,000,000	9,000,000	9,000,000	9,000,000	9,000,000	9,000,000	9,000,000	9,000,000	9,000,000	9,000,000	13,000,000	3,000,000	3,000,000	26,000,000	27,000,000	29,000,000
investment in unconsolidated affiliates											126,000,000	127,000,000	128,000,000
revolving credit facility											647,000,000
deferred tax liability											162,000,000	158,000,000	159,000,000	156,000,000	151,000,000	156,000,000	155,000,000	114,000,000	108,000,000	103,000,000	103,000,000	104,000,000	96,000,000	94,000,000	109,000,000	109,000,000	93,000,000	90,000,000	90,000,000	103,000,000	118,000,000	112,000,000	124,000,000	389,000,000	582,000,000	601,000,000	626,000,000	643,000,000	694,995,000	668,188,000	684,082,000	431,327,000
credit facility												990,000,000
revolving line of credit													800,000,000	900,000,000	704,000,000	869,000,000	1,012,000,000	581,000,000	250,000,000	361,000,000	381,000,000		87,000,000	158,000,000	265,000,000	162,000,000	154,000,000	117,000,000	150,000,000	700,000,000	493,000,000	320,000,000		765,000,000	644,000,000	825,000,000	761,000,000	1,000,000,000	958,236,000	675,000,000	675,000,000	450,000,000	875,000,000	724,689,000	684,775,000		270,000,000	232,240,000	230,000,000	156,210,000	142,800,000	84,800,000	58,600,000	35,590,000
receivables from affiliates														15,000,000	10,000,000	13,000,000	13,000,000	12,000,000	9,000,000	8,000,000	11,000,000	11,000,000	6,000,000	6,000,000	11,000,000	12,000,000	4,000,000	2,000,000	2,000,000	37,000,000	134,000,000	163,000,000	160,000,000	155,000,000	140,000,000	148,000,000	13,000,000	3,000,000			1,565,000	8,074,000	25,222,000	33,138,000	33,511,000	36,716,000	47,597,000	51,727,000	60,086,000	49,879,000	36,431,000	51,256,000	57,301,000	59,543,000	21,025,000
other noncurrent assets														236,000,000	209,000,000	212,000,000	196,000,000	188,000,000	172,000,000	153,000,000	172,000,000	168,000,000	196,000,000	184,000,000	173,000,000	188,000,000				161,000,000	134,000,000	123,000,000	91,000,000	45,000,000	46,000,000	54,000,000	48,000,000	66,000,000	85,868,000	71,704,000	62,688,000	48,398,000	52,085,000	27,288,000	16,089,000	16,416,000	221,000	259,000	190,000	188,000	182,000	398,000	172,000	191,000	277,000
investment in unconsolidated affiliate														129,000,000	129,000,000	131,000,000	132,000,000	132,000,000	133,000,000	134,000,000	134,000,000	136,000,000	137,000,000	136,000,000	135,000,000	121,000,000	112,000,000
other noncurrent liabilities														111,000,000	112,000,000	111,000,000	107,000,000	104,000,000	104,000,000	106,000,000	106,000,000	109,000,000	105,000,000	97,000,000	95,000,000	97,000,000				123,000,000	140,000,000	136,000,000	137,000,000	125,000,000	99,000,000	106,000,000	178,000,000	164,000,000	160,675,000	168,771,000	170,806,000	93,709,000	95,552,000	52,817,000	49,396,000	49,306,000	2,061,000	2,192,000	1,827,000	2,159,000	2,285,000	2,305,000	2,344,000	2,476,000	2,645,000
accumulated amortization															-396,000,000	-383,000,000	-372,000,000		-349,000,000	-334,000,000	-320,000,000		-298,000,000	-289,000,000	-274,000,000		-249,000,000	-235,000,000	-221,000,000
operating lease noncurrent liabilities															519,000,000	521,000,000	522,000,000		519,000,000	525,000,000	528,000,000		528,000,000	524,000,000	535,000,000
lease right-of-use assets																											572,000,000	536,000,000	542,000,000
series a preferred unitholders - affiliated																																		300,000,000
series a preferred unitholder - affiliated																																			300,000,000	300,000,000	300,000,000
common unitholders - public																																			1,323,000,000	1,291,000,000	1,458,000,000	1,467,000,000	1,745,339,000	1,763,151,000	1,764,698,000	1,768,890,000	1,092,954,000	880,698,000	873,116,000	874,688,000	613,951,000	210,038,000	210,364,000	210,269,000	210,360,000	210,247,000	209,852,000	210,462,000	206,320,000
common unitholders - affiliated																																			512,000,000	510,000,000	671,000,000	729,000,000	1,061,902,000	1,096,827,000	1,318,896,000	1,305,350,000	1,267,056,000	49,930,000	32,254,000	31,378,000	4,413,000	1,556,000	1,559,000	1,562,000	1,796,000	-175,000	-175,000	-175,000	-183,000
advances to affiliates																																									386,327,000			198,646,000
class a unitholders - held by subsidiary
total partners' capital																																						2,196,000,000	2,807,241,000	2,859,978,000	3,083,594,000	3,074,240,000	2,435,001,000	1,170,131,000	1,140,819,000	1,142,376,000
predecessor equity
partners' capital:
limited partner interest:
commitments and contingencies:
subordinated unitholders - affiliated																																											74,991,000	239,503,000	235,449,000	236,310,000	270,362,000	-132,365,000	-132,042,000	-132,138,000	-132,055,000	-132,172,000	-132,286,000	-131,955,000	-137,487,000
noncontrolling interest																																										20,175,000	44,144,000	56,286,000	-4,798,000	-5,644,000
deferred income tax liability																																											419,303,000
deferred income taxes																																												2,509,000	20,969,000
marketable securities																																																		25,952,000	37,936,000	95,893,000	122,267,000	148,264,000	180,677,000
deferred tax asset, long-term portion																																														14,893,000
revolving lines of credit																																														683,378,000
deferred tax liability, long-term portion																																															1,108,000	207,000	193,000	222,000	424,000	164,000	152,000	152,000
parenthetical amounts represent assets and liabilities attributable to consolidated variable interest entities of mid-atlantic convenience stores, llc (macs) as of the year ended december 31, 2014.
partners' equity:
partner's equity:
liabilities and unitholders' equity
unitholders' equity:
susser petroleum partners lp unitholders' equity:
total unitholders' equity																																																				77,900,000	77,391,000	78,332,000	68,650,000
total liabilities and unitholders' equity																																																				386,264,000	384,923,000	355,800,000	307,185,000
liabilities and unitholder's equity

Cashflow Statements:

Quarterly

Annual

Unit: USD	2026-03-31	2025-12-31	2025-09-30	2025-06-30	2025-03-31	2024-12-31	2024-09-30	2024-06-30	2024-03-31	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31

operating activities:
net income	644,000,000	97,000,000	137,000,000	86,000,000	207,000,000	141,000,000	2,000,000	501,000,000	230,000,000	-106,000,000	272,000,000	87,000,000	141,000,000	55,000,000	83,000,000	121,000,000	216,000,000	100,000,000	104,000,000	166,000,000	154,000,000	83,000,000	100,000,000	157,000,000	-128,000,000	83,000,000	66,000,000	55,000,000	109,000,000				-315,000,000	232,000,000	138,000,000	-222,000,000	1,000,000	-584,697,000	44,551,000	72,137,000	62,009,000	11,750,000	33,470,000	120,467,000	17,918,000	0	2,783,000	9,595,000	10,132,000	9,523,000	9,597,000	9,680,000	8,227,000	8,576,000
reconciliation of net income to net cash from operating activities:
depreciation, amortization and accretion	286,000,000	219,000,000	159,000,000	154,000,000	156,000,000	152,000,000	95,000,000	78,000,000	43,000,000	46,000,000	44,000,000	49,000,000	48,000,000	42,000,000	55,000,000	49,000,000	47,000,000	42,000,000	45,000,000	43,000,000	47,000,000	47,000,000	50,000,000	47,000,000	45,000,000	46,000,000	45,000,000	47,000,000	45,000,000	50,000,000	42,000,000	41,000,000	49,000,000	82,000,000	24,000,000	-24,000,000	87,000,000	84,582,000	77,628,000	78,724,000	78,066,000	56,891,000	80,662,000	45,900,000	17,566,000	0	3,798,000	3,333,000	3,326,000	2,597,000	2,432,000	1,837,000	1,821,000	1,238,000
amortization of deferred financing fees	9,000,000	7,000,000	12,000,000	5,000,000	3,000,000	4,000,000	14,000,000	-3,000,000	9,000,000	2,000,000	2,000,000	2,000,000	2,000,000	4,000,000	1,000,000	0	2,000,000	1,000,000	2,000,000	3,000,000	1,000,000	2,000,000	2,000,000	1,000,000	2,000,000	2,000,000	2,000,000	2,000,000	1,000,000	2,000,000	1,000,000	1,000,000	2,000,000	3,000,000	4,000,000	4,000,000	4,000,000	3,392,000	3,600,000	2,768,000	1,240,000	1,224,000	1,088,000	822,000	381,000	0	87,000	130,000	96,000	95,000	96,000	95,000	95,000	96,000
loss on disposal of assets and impairment charges	-1,000,000	-10,000,000	3,000,000			-7,000,000	-2,000,000																				-4,000,000	2,000,000	48,000,000	22,000,000	-8,000,000
loss on extinguishment of debt	1,000,000	0	12,000,000	17,000,000	2,000,000	0	0												0	0	7,000,000
other non-cash	-10,000,000	12,000,000	0	0	28,000,000	-11,000,000	1,000,000
non-cash unit-based compensation expense	6,000,000	5,000,000	5,000,000	5,000,000	4,000,000	5,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	4,000,000	5,000,000	2,000,000	4,000,000	3,000,000	5,000,000	4,000,000	5,000,000	3,000,000	4,000,000	3,000,000	4,000,000	3,000,000	4,000,000
deferred income tax expense	17,000,000	36,000,000			-7,000,000	0	50,000,000
inventory valuation adjustments	-444,000,000	187,000,000	-10,000,000	40,000,000	-61,000,000	-13,000,000	197,000,000	32,000,000	-130,000,000
equity in earnings of unconsolidated affiliates	-42,000,000	-40,000,000	-40,000,000	-31,000,000	-32,000,000	-25,000,000	-31,000,000	-2,000,000	-2,000,000	-1,000,000	-1,000,000	-1,000,000	-2,000,000
distributions from unconsolidated affiliates	41,000,000		39,000,000	32,000,000	85,000,000
net change in operating assets and liabilities, net of effects of acquisitions and divestitures	-53,000,000	-161,000,000
net cash from operating activities	454,000,000	392,000,000	401,000,000	243,000,000	156,000,000	123,000,000	210,000,000	-70,000,000	286,000,000	184,000,000	-1,000,000	91,000,000	326,000,000	-79,000,000	303,000,000	314,000,000	23,000,000	31,000,000	237,000,000	123,000,000	152,000,000		207,000,000	217,000,000	38,000,000												108,000,000	220,372,000	141,510,000	36,775,000	162,343,000	49,811,000	210,769,000	81,490,000	43,680,000	0	21,543,000	46,035,000	-34,216,000	1,818,000	11,350,000	20,417,000	17,095,000	-9,424,000
investing activities:
capital expenditures	-199,000,000	-159,000,000	-157,000,000	-160,000,000	-101,000,000	-132,000,000	-101,000,000	-70,000,000	-41,000,000	-83,000,000	-45,000,000	-50,000,000	-37,000,000	-89,000,000	-42,000,000	-29,000,000	-26,000,000	-82,000,000	-44,000,000	-30,000,000	-18,000,000		-21,000,000	-18,000,000	-41,000,000												-66,000,000	-148,440,000	-110,667,000	-83,671,000	-96,222,000	-110,676,000	-157,007,000	-64,958,000	-35,764,000	0	-25,066,000	-35,840,000	-28,424,000	-13,666,000	-42,874,000	-29,512,000	-27,538,000	-32,660,000
free cash flows	255,000,000	233,000,000	244,000,000	83,000,000	55,000,000	-9,000,000	109,000,000	-140,000,000	245,000,000	101,000,000	-46,000,000	41,000,000	289,000,000	-168,000,000	261,000,000	285,000,000	-3,000,000	-51,000,000	193,000,000	93,000,000	134,000,000		186,000,000	199,000,000	-3,000,000												42,000,000	71,932,000	30,843,000	-46,896,000	66,121,000	-60,865,000	53,762,000	16,532,000	7,916,000	0	-3,523,000	10,195,000	-62,640,000	-11,848,000	-31,524,000	-9,095,000	-10,443,000	-42,084,000
tanquid acquisition, net of cash acquired	-194,000,000
cash paid for other acquisitions	-50,000,000
contributions to unconsolidated affiliates	-10,000,000		-17,000,000	-16,000,000	-24,000,000
distributions from unconsolidated affiliates in excess of cumulative earnings	20,000,000	13,000,000	12,000,000	14,000,000	33,000,000	2,000,000	2,000,000	3,000,000	1,000,000	2,000,000	2,000,000	2,000,000	3,000,000
proceeds from disposal of property, plant and equipment	3,000,000	17,000,000	3,000,000
net cash from investing activities	-430,000,000	-2,213,000,000	-244,000,000	-249,000,000	-101,000,000	-132,000,000	-118,000,000	950,000,000	-223,000,000	-75,000,000	-43,000,000	-139,000,000	-31,000,000	-138,000,000	-21,000,000	-20,000,000	-285,000,000	-322,000,000	-34,000,000	-22,000,000	-9,000,000	-47,000,000	-16,000,000	-17,000,000	-40,000,000	-48,000,000	-81,000,000	-10,000,000	-25,000,000	-229,000,000	-97,000,000	-126,000,000	-17,000,000	-57,000,000	-26,000,000	29,000,000	-78,000,000	-209,319,000	-286,527,000	-211,753,000	-2,308,401,000	-224,843,000	-1,178,558,000	-901,847,000	-37,230,000	0	-25,365,000	-36,428,000	-5,245,000	-2,168,000	14,056,000	-3,675,000	-1,855,000	-1,171,000
financing activities:
senior notes borrowings	1,200,000,000	0	1,900,000,000	0	1,000,000,000	0	0
senior notes repayments	-1,211,000,000	32,000,000	-12,000,000	-17,000,000	-603,000,000	-6,000,000	-10,000,000
credit facility borrowings	1,183,000,000	0	545,000,000	443,000,000	1,093,000,000	916,000,000	629,000,000	352,000,000	889,000,000			796,000,000	759,000,000
credit facility repayments	-1,058,000,000	0	-751,000,000	-237,000,000	-1,296,000,000	-763,000,000	-664,000,000	-1,347,000,000	-675,000,000			-606,000,000	-859,000,000
loan origination costs	-15,000,000	-21,000,000	-23,000,000	-1,000,000	-12,000,000	0	0			0																0	0	0	-6,000,000	0	-11,000,000	0	-24,000,000								-19,098,000													-16,000
cash distributions to common unitholders, including incentive distributions	-189,000,000
cash distributions to class d unitholders	-48,000,000
cash distributions to series a preferred unitholders	-59,000,000
net cash from financing activities	-197,000,000	-527,000,000	2,966,000,000	-50,000,000	23,000,000	-13,000,000	-202,000,000	-869,000,000	123,000,000	-336,000,000	61,000,000	98,000,000	-188,000,000	103,000,000	-254,000,000	-230,000,000	341,000,000	228,000,000	-202,000,000	-109,000,000	-145,000,000	41,000,000	-161,000,000	-198,000,000	12,000,000	-85,000,000	-52,000,000	-124,000,000	-45,000,000	102,000,000	75,000,000	232,000,000	-3,093,000,000	-20,000,000	-289,000,000	45,000,000	-75,000,000	27,009,000	142,407,000	181,624,000	2,149,960,000	189,042,000	894,555,000	832,118,000	-22,630,000	0	748,000	-8,795,000	37,268,000	-9,417,000	-23,977,000	-9,579,000	-12,667,000	2,537,000
net change in cash and cash equivalents	-173,000,000
cash and cash equivalents, beginning of period	891,000,000	0	0	0	94,000,000	0	0	0	29,000,000		0	0	82,000,000
cash and cash equivalents, end of period	718,000,000	-2,348,000,000	3,123,000,000	-56,000,000	172,000,000	-22,000,000	-110,000,000	11,000,000	215,000,000		17,000,000	50,000,000	189,000,000
gain on west texas sale						12,000,000	0
distribution from unconsolidated affiliates
parkland acquisition, net of cash acquired
nustar acquisition, net of cash acquired
contributions to unconsolidated affiliate																						0	-3,000,000	-1,000,000	-4,000,000	-4,000,000
proceeds from west texas sale						-3,000,000	0
other										0	-4,000,000																																19,000	-52,000	-74,000
gozone bond repayment		0	0
gozone bond remarketing
parkland credit facility repayment
series a preferred units issuance		0
preferred units redemption						0	0
cash distributions to unitholders, including incentive distributions		-169,000,000	-166,000,000	-163,000,000	-159,000,000	-160,000,000	-157,000,000	-158,000,000	-91,000,000
cash distributions to noncontrolling interests						0	0
net increase in cash and cash equivalents		-2,348,000,000	3,123,000,000	-56,000,000	78,000,000	-22,000,000	-110,000,000	11,000,000	186,000,000	-227,000,000	17,000,000	50,000,000	107,000,000	-114,000,000	28,000,000	64,000,000	79,000,000	-63,000,000	1,000,000	-8,000,000	-2,000,000	34,000,000	30,000,000	2,000,000	10,000,000
cash paid for acquisitions			-85,000,000	-92,000,000	-12,000,000						0
nustar acquisition, net of cash received						0	0
deferred income tax benefit
changes in operating assets and liabilities, net of acquisitions:
accounts receivable				-6,000,000	131,000,000	-221,000,000	77,000,000	-13,000,000	-55,000,000	289,000,000	-602,000,000	30,000,000	317,000,000	-147,000,000	176,000,000	-142,000,000	-199,000,000	14,000,000	-46,000,000	-84,000,000	-115,000,000	-43,000,000	18,000,000	-108,000,000	237,000,000	26,000,000	124,000,000	-78,000,000	-116,000,000	241,000,000	-52,000,000	-78,000,000	90,000,000	-90,000,000	-52,000,000	44,000,000	97,000,000	-151,634,000	14,311,000	-68,239,000	-9,438,000	57,971,000	-27,471,000	-31,682,000	-1,622,000	0	1,268,000	23,664,000	-28,871,000	-5,229,000	-3,620,000	1,303,000	-8,541,000	-16,115,000
accounts receivable from affiliates																																						3,054,000	-621,000	2,014,000	553,000	9,491,000	-12,189,000	-10,438,000	4,354,000	0	-20,964,000	8,359,000	-10,207,000	-14,095,000	15,472,000	6,045,000	2,242,000	-38,518,000
inventories				-108,000,000	18,000,000	-165,000,000	-47,000,000	-106,000,000	53,000,000	-207,000,000	163,000,000	-220,000,000	82,000,000	-119,000,000	-59,000,000	56,000,000	-50,000,000	-19,000,000	4,000,000	1,000,000	52,000,000	-11,000,000	-33,000,000	-11,000,000	10,000,000	11,000,000	-38,000,000	-14,000,000	67,000,000	-41,000,000	-17,000,000	30,000,000	17,000,000	-14,000,000	6,000,000	-32,000,000	61,000,000	-83,606,000	18,765,000	-148,991,000	122,832,000	-65,541,000	126,318,000	-32,599,000	-4,816,000	0	17,292,000	-3,166,000	-24,683,000	4,352,000	7,259,000	1,639,000	-21,027,000	-219,000
other assets				39,000,000	-80,000,000	24,000,000	-42,000,000	67,000,000	-6,000,000	43,000,000	-10,000,000	27,000,000	-13,000,000	-58,000,000	181,000,000	-83,000,000	-134,000,000	-16,000,000	-23,000,000			-10,000,000	-14,000,000			5,000,000	-64,000,000	22,000,000	9,000,000	-3,000,000	-30,000,000	-22,000,000	10,000,000	-2,000,000	20,000,000	-19,000,000	8,000,000	3,629,000			-39,017,000	19,249,000	-34,848,000	46,498,000	-4,875,000	0	-223,000	-450,000	-265,000	171,000	1,389,000	-1,494,000	691,000	-491,000
accounts payable				-77,000,000	-251,000,000	326,000,000	-174,000,000	4,000,000	201,000,000	-165,000,000	220,000,000	69,000,000	-225,000,000	98,000,000	-122,000,000	199,000,000	215,000,000	-83,000,000	116,000,000	95,000,000	168,000,000	-13,000,000	5,000,000	127,000,000	-282,000,000	4,000,000	-56,000,000	50,000,000	74,000,000	-103,000,000	110,000,000	13,000,000	-143,000,000	20,000,000	90,000,000	-16,000,000	-138,000,000	180,278,000	-15,015,000	55,746,000	-24,009,000	-53,273,000	-34,588,000	90,251,000	10,767,000	0	12,804,000	5,449,000	12,585,000	5,958,000	-26,918,000	-17,000	30,668,000	37,131,000
accounts payable to affiliates				93,000,000	-74,000,000	-23,000,000	108,000,000			56,000,000	45,000,000	-56,000,000	16,000,000	-1,000,000	-61,000,000	94,000,000	18,000,000	-4,000,000	26,000,000	-25,000,000	-17,000,000	-55,000,000	95,000,000	0	-33,000,000	-24,000,000	46,000,000	-6,000,000	-62,000,000	31,000,000	-7,000,000	-11,000,000	-28,000,000	11,000,000	26,000,000	58,000,000	2,000,000	77,353,000	10,065,000	11,060,000	-4,478,000	-20,347,000	40,949,000	-62,075,000	-508,000
accrued expenses and other current liabilities				-12,000,000	3,000,000	-58,000,000	-73,000,000	122,000,000	-57,000,000	3,000,000	7,000,000	52,000,000	-19,000,000		12,000,000	24,000,000	-16,000,000	-15,000,000	23,000,000	44,000,000	-43,000,000	57,000,000	-17,000,000	71,000,000	-48,000,000	-24,000,000	-76,000,000	81,000,000	-73,000,000	-72,000,000	-172,000,000	-214,000,000	403,000,000						14,230,000
other non-current liabilities				7,000,000	21,000,000	-18,000,000	-2,000,000	-82,000,000	-4,000,000	-3,000,000	-12,000,000																34,000,000
non-cash investing and financing activities:
units issued in connection with nustar acquisition							0
units issued in connection with acquisitions				13,000,000	5,000,000
lease assets obtained in exchange for new lease liabilities				6,000,000	29,000,000		2,000,000
loss on disposal of assets					3,000,000				2,000,000				1,000,000						-4,000,000														3,000,000			-3,000,000	7,000,000		203,000	1,501,000	1,214,000						-3,000
proceeds from disposal of property and equipment					3,000,000	16,000,000	5,000,000	0	2,000,000	6,000,000	4,000,000	18,000,000	3,000,000	14,000,000	7,000,000	7,000,000	4,000,000	7,000,000	13,000,000	8,000,000	6,000,000	7,000,000	3,000,000	1,000,000	2,000,000	1,000,000	7,000,000	16,000,000	6,000,000	11,000,000	23,000,000	0	3,000,000	5,000,000			1,000,000	5,556,000	2,103,000	7,155,000	2,186,000	896,000	704,000	3,699,000	16,000			0	17,000					567,000
change in note payable to affiliate					1,000,000										0	-2,000,000	-4,000,000		-1,000,000	0	6,000,000		-3,000,000	1,000,000	10,000,000
adjustments to reconcile net income to net cash from operating activities:
changes in operating assets and liabilities, net of acquisitions and divestitures:
cash paid for acquisitions of terminals and other assets, net of cash acquired
receivables from affiliates							33,000,000	-7,000,000	-6,000,000	-10,000,000	1,000,000	6,000,000	-2,000,000	-5,000,000	3,000,000	0	-1,000,000	-3,000,000	-1,000,000			-5,000,000	0	5,000,000	1,000,000
cash paid for acquisitions of terminals
non-cash investing and financing activities and supplemental cash flow information:
contribution of assets to the permian joint venture
cash paid for acquisition								0	-185,000,000
supplemental disclosure of non-cash investing and financing activities:
deferred income tax									4,000,000	5,000,000	3,000,000	1,000,000	4,000,000	-10,000,000	-4,000,000	1,000,000	41,000,000	7,000,000	4,000,000	0	-1,000,000	8,000,000	2,000,000	-6,000,000	1,000,000	16,000,000	3,000,000	0	-13,000,000	-15,000,000	0	-8,000,000	29,000,000	-193,000,000	-45,000,000	-53,000,000	-17,000,000	-52,056,000	26,806,000	4,394,000	-10,144,000	22,189,000	1,566,000	-220,000	696,000	-4,000	0	14,000	-29,000	-354,000	260,000	12,000	152,000	152,000
gain on disposal of assets										1,000,000	4,000,000				-3,000,000																													110,000	-266,000
inventory adjustments
cash paid for acquisitions, net of cash acquired
cash distribution to unitholders, including incentive distributions
cash and cash equivalents at beginning of period														0	0	0	25,000,000	0	0	0	97,000,000	0	0	0	21,000,000	0	0	0	56,000,000	0	0	0	28,000,000	4,000,000	0	-20,000,000	119,000,000	373,000	0	0	72,627,000	0				0
cash and cash equivalents at end of period														-114,000,000	28,000,000	64,000,000	104,000,000	-63,000,000	1,000,000	-8,000,000	95,000,000	34,000,000	30,000,000	2,000,000	31,000,000	8,000,000	-23,000,000	13,000,000	23,000,000	41,000,000	-4,000,000	-79,000,000	98,000,000	-58,000,000	-11,000,000	23,000,000	74,000,000	38,435,000	-2,610,000	6,646,000	76,529,000	14,010,000	-14,998,000	11,800,000	50,971,000	0	-3,074,000	812,000	5,957,000	-9,767,000	1,429,000	7,163,000	9,325,000	-8,058,000
inventory valuation adjustment											-141,000,000	57,000,000	-29,000,000		40,000,000	-1,000,000	-120,000,000		-9,000,000	-59,000,000	-100,000,000		-11,000,000	-90,000,000	227,000,000	-8,000,000	26,000,000	-4,000,000	-93,000,000	136,000,000	6,000,000	-32,000,000	-25,000,000	-15,000,000
proceeds from issuance of long-term debt																										0	0	0	600,000,000	0	0	0	2,200,000,000					0	0	800,000,000	2,035,000,000													0
payments on long-term debt															0	1,000,000	-2,000,000	-810,000,000	-3,000,000	-1,000,000	-438,000,000	-582,000,000	-2,000,000	-3,000,000	-3,000,000	-3,000,000	-2,000,000	-2,000,000	-2,000,000	-2,000,000	0	-1,000,000	-3,447,000,000	-1,000,000	-1,000,000	-2,000,000	-1,000,000	-8,945,000	-2,560,000	-795,057,000	-1,438,000	-1,825,000	-236,684,000	-1,725,000	-1,979,000	-1,000	0	-8,000	-25,872,000	-12,006,000	-72,855,000	-26,207,000	-26,105,000	-32,506,000
revolving credit facility borrowings
revolving credit facility repayments
distributions to unitholders											-91,000,000	-92,000,000	-88,000,000	-94,000,000	-89,000,000	-88,000,000	-88,000,000	-93,000,000	-88,000,000	-88,000,000	-88,000,000	-90,000,000	-88,000,000	-88,000,000	-88,000,000	-91,000,000	-87,000,000	-88,000,000	-87,000,000	-88,000,000	-87,000,000	-87,000,000	-121,000,000	-119,000,000	-103,000,000	-105,000,000	-104,000,000	-100,105,000	-101,869,000	-97,488,000	-86,538,000	-55,580,000	-18,311,000	-27,848,000	-18,693,000	0	-5,686,000	-5,494,000	-5,305,000	-5,126,000	-4,947,000
supplemental disclosure of non-cash investing activities:
deposit for acquisition																	-264,000,000
cash flows from operating activities:
loss on extinguishment of debt and other																													3,000,000	0	0	0	109,000,000
equity in earnings of unconsolidated affiliate														-1,000,000	-1,000,000	-1,000,000	-1,000,000	-1,000,000	-1,000,000	-1,000,000	-1,000,000	-2,000,000	-1,000,000	-1,000,000	-1,000,000
other noncurrent liabilities														10,000,000	-2,000,000			-1,000,000	-8,000,000	-2,000,000	-4,000,000	15,000,000	8,000,000	-20,000,000	1,000,000					0	0	-1,000,000	4,000,000	-4,000,000	21,000,000	27,000,000	10,000,000	9,006,000	-8,928,000	-20,230,000	27,152,000	5,767,000	-5,382,000	-8,026,000	91,000	0	1,106,000	365,000	-332,000	26,000	-20,000	-39,000	-285,000	-213,000
cash flows from investing activities:
distributions from unconsolidated affiliate in excess of cumulative earnings														3,000,000	2,000,000	2,000,000	1,000,000	3,000,000	3,000,000	0	3,000,000		5,000,000	1,000,000	3,000,000
cash flows from financing activities:
revolver borrowings														1,132,000,000	660,000,000	890,000,000	1,445,000,000	1,044,000,000	27,000,000	379,000,000	472,000,000	194,000,000	289,000,000	210,000,000	453,000,000	646,000,000	733,000,000	371,000,000	693,000,000	690,000,000	690,000,000	996,000,000	414,000,000	759,000,000	481,000,000	795,000,000	618,000,000
revolver repayments														-936,000,000	-825,000,000	-1,033,000,000	-1,014,000,000	-713,000,000	-138,000,000	-399,000,000	-91,000,000	-281,000,000	-360,000,000	-317,000,000	-350,000,000	-638,000,000	-696,000,000	-404,000,000	-1,243,000,000	-483,000,000	-517,000,000	-676,000,000	-1,179,000,000	-638,000,000	-662,000,000	-731,000,000	-857,000,000
cash paid for acquisition, net of cash acquired
adjustments to reconcile net income to net cash from continuing operating activities:
loss from discontinued operations, net of taxes
net cash from continuing operating activities																										141,000,000	110,000,000	147,000,000	37,000,000	172,000,000	20,000,000	-185,000,000	440,000,000	81,000,000	236,000,000
purchase of intangible assets																														0	0	-1,000,000	-1,000,000	-10,000,000	-7,000,000	-9,000,000	-13,000,000	-12,392,000	-7,174,000	-17,069,000	-14,365,000
payments on debt extinguishment costs
common unit repurchase																														0	0	0	-540,000,000
redemption of preferred units
other cash from financing activities																																		-2,000,000	-4,000,000	3,000,000	-1,000,000	-1,453,000	826,000	-3,254,000	6,881,000
cash flows from discontinued operations:
operating activities																														-4,000,000	-2,000,000	7,000,000	-485,000,000	-109,000,000	80,000,000
investing activities																														0	0	-7,000,000	3,214,000,000	44,000,000	-10,000,000
changes in cash included in current assets held for sale																														0	0	0	11,000,000	-1,000,000	-2,000,000
net increase in cash and cash equivalents of discontinued operations																														-4,000,000	-2,000,000	0	2,740,000,000	-66,000,000	68,000,000
loss on disposal of assets and impairment charge																							-1,000,000	6,000,000	2,000,000																											72,000	22,000	112,000
other acquisition																													-5,000,000
advances from (to) affiliates
proceeds from issuance of common units, net of offering costs																																		0	0	0	33,000,000																	124,000
issuance (redemption) of preferred units
loss from discontinued operations																														0	2,000,000	26,000,000	237,000,000	-87,000,000	-6,000,000
non-cash unit based compensation expense																											4,000,000	3,000,000	3,000,000	2,000,000	4,000,000	3,000,000	3,000,000	6,000,000	9,000,000	5,000,000	4,000,000							831,000	195,000
receivable from affiliates																											-2,000,000	0	35,000,000		29,000,000	-3,000,000	-5,000,000		8,000,000	-135,000,000	-10,000,000
acquisition from superior																														0	0
sites purchased from 7-eleven
acquisition from sandford
payments for debt extinguishment costs																															0	0	-93,000,000
advances to/from affiliates																											0
redemption of preferred units from ete																														0	0
net decrease in cash																											-23,000,000				-4,000,000													11,761,000	-16,180,000
notes payable to unconsolidated affiliate
loss on extinguishment of debt and other,net
net increase in cash																													-33,000,000				70,000,000	-62,000,000	-11,000,000	43,000,000	-45,000,000	38,062,000	-2,610,000	6,646,000	3,902,000	14,010,000				0	-3,074,000	812,000	-2,193,000	-9,767,000	1,429,000	7,163,000	2,573,000	-8,058,000
purchase of sites from 7-eleven																														0	0
acquisition from sandford, net of cash acquired
acquisition from brenco
acquisition from amid
acquisition from schmitt
acquisition of emerge fuels business, net of cash acquired
advances from affiliates																																		-19,000,000	0	85,000,000	-63,000,000
equity issued to ete, net of issuance costs																																		0	0	0	300,000,000	56,000
distributions to etp																																								0	-50,000,000
net loss																															112,000,000
adjustments to reconcile net loss to net cash from continuing operating activities:
preferred units issued to ete, net of issuance costs
redemption of equity issued to ete																																	-303,000,000
adjustments to reconcile net income to net cash provided by operating activities:
accrued liabilities																																									-46,821,000	1,747,000	37,004,000	-78,349,000	3,799,000	4,000	387,000	-1,999,000	3,325,000	-1,928,000	4,746,000	883,000	2,625,000	-1,268,000
acquisition of sunoco llc
acquisition from alta east
acquisition of vie assets
other acquisitions																																										34,567,000	-42,691,000
accrued liabilities and other current liabilities																																			6,000,000	-26,000,000	-8,000,000
acquisition of sunoco llc and sunoco retail llc																																						0	0	0	-2,200,000,000
redemption of marketable securities																																														0	0	0	25,952,000	86,979,000	314,459,000	226,337,000	338,896,000
acquisition of macs
acquisition of aloha, net of cash acquired
acquisition of susser holdings
acquisition of aziz
acquisition of valentine
acquisition of denny
non-cash unit based compensation																																							2,663,000	3,608,000	3,184,000
acquisition of susser
other acquisitions, net of cash acquired
revolver, borrowings																																							942,559,000	585,713,000	672,188,000		711,049,000	95,000,000	153,619,000
revolver, repayments																																							-659,323,000	-585,713,000	-447,188,000		-305,738,000	-55,086,000	-152,222,000
debt issuance costs																																							-948,000
distributions to parent																																										0	-25,000,000	-175,901,000	-3,281,000	1,000	-5,791,000	-5,533,000	-5,345,000	-5,425,000	-4,959,000	-4,793,000	-4,792,000	-312,000
other current assets
advances to affiliates																																								287,501,000	-20,791,000
equity issued to ete																																								0	60,944,000
purchase of intangibles																																												-49,125,000	-1,482,000	0	-282,000	-588,000	-2,790,000	-783,000	-1,028,000	-536,000	-314,000	-1,492,000
purchase of marketable securities																																																		-74,995,000	-256,501,000	-199,964,000	-312,899,000
"push down" accounting from etp merger
acquisition of sunoco llc, net of cash acquired																																											-39,000
acquisition of susser, net of cash acquired
proceeds from issuance of senior notes																																											600,000,000
proceeds from equity issued
cash and cash equivalents at beginning of year																																												39,000	67,151,000			0	8,150,000	0	0	0	6,752,000	0
acquisition of macs, net of cash acquired
revolver
"pushdown" accounting from etp merger
contribution of macs assets from etp
supplemental disclosure of non-cash financing activities:
contribution of net assets from susser
contribution of debt from susser
issuance of units to susser for net assets
increase in partners' equity related to etp merger
issuance of common units to etp
supplemental disclosure of cash flow information:
interest paid
income taxes paid
changes in operating assets and liabilities:
accounts payable from affiliates
cash from gfi contribution																																																		0
revolving line of credit																																															12,350,000	2,240,000	73,790,000	13,410,000	58,000,000	26,200,000	23,010,000
retirement of units
non-cash stock based compensation																																																777,000	707,000	584,000	545,000	401,000	405,000	95,000
predecessor cash retained by parent																																																						0
changes in operating assets and liabilities, net of effects of contribution agreement and gfi contribution:
proceeds from issuance of common units, net offering costs
supplemental disclosure of non-cash activities:
contribution of net assets or liabilities from parent
contribution of debt from parent
issuance of units to parent for net assets
changes in operating assets and liabilities, net of effects of contribution agreement:
distribution to unitholders																																																					-4,780,000
contribution of net assets from parent																																																						-137,650,000
purchase of short-term investments
redemption of short-term investments
change in notes receivable

Sunoco LP(NYSE:SUN)

Sunoco LP
(NYSE:SUN)