Biggest changeCash Flows The following table summarizes cash flow activity (in thousands): Year Ended December 31, 2024 2023 2022 Net cash provided by operating activities $ 87,782 $ 117,083 $ 161,317 Net cash used in investing activities (16,309 ) (28,181 ) (46,398 ) Net cash used in financing activities (73,082 ) (99,966 ) (106,513 ) Operating Activities Net cash provided by operating activities decreased $29 million primarily attributable to weaker results in the first and fourth quarters of 2024 relative to the same periods of 2023, as well as a $10 million increase in cash paid for interest expense driven by the maturity of three of our most favorable interest rate swap contracts on April 1, 2024.
Biggest changeA material decrease in our cash flows would likely produce an adverse effect on our borrowing capacity as well as our ability to issue additional equity and/or debt securities and/or maintain or increase distributions to unitholders. 47 Cash Flows The following table summarizes cash flow activity (in thousands): Year Ended December 31, 2025 2024 2023 Net cash provided by operating activities $ 91,496 $ 87,782 $ 117,083 Net cash provided by (used in) investing activities 68,441 (16,309 ) (28,181 ) Net cash used in financing activities (160,181 ) (73,082 ) (99,966 ) Operating Activities Net cash provided by operating activities increased $4 million compared to 2024, primarily due to higher fuel margins in 2025 and a decrease in interest expense driven by lower rates and a lower average outstanding debt balance.
Examples of sustaining capital expenditures are those made to maintain existing contract volumes or to maintain our sites in conditions suitable to lease, such as parking lot or roof replacement/renovation, or to replace equipment required to operate the existing business.
Examples of sustaining capital expenditures are those made to maintain existing contract volumes or to maintain our sites in conditions suitable to operate or lease, such as parking lot or roof replacement/renovation, or to replace equipment required to operate the existing business.
We expect our ongoing sources of liquidity to include cash generated by operations, proceeds from sales of sites in connection with our real estate rationalization efforts, borrowings under the CAPL Credit Facility, and if available to us on acceptable terms, issuances of equity and debt securities. We regularly evaluate alternate sources of capital to support our liquidity requirements.
We expect our ongoing sources of liquidity to include cash generated by operations, proceeds from sales of sites in connection with our real estate rationalization efforts, borrowings under the Credit Facility, and if available to us on acceptable terms, issuances of equity and debt securities. We regularly evaluate alternate sources of capital to support our liquidity requirements.
Additionally, because EBITDA, Adjusted EBITDA, Distributable Cash Flow and Distribution Coverage Ratio may be defined differently by other companies in our industry, our definitions may not be comparable to similarly titled measures of other companies, thereby diminishing their utility. The following table presents reconciliations of EBITDA, Adjusted EBITDA, and Distributable Cash Flow to net income, the most directly comparable U.S.
Additionally, because EBITDA, Adjusted EBITDA, Distributable Cash Flow and Distribution Coverage Ratio may be defined differently by other companies in our industry, our definitions may not be comparable to similarly titled measures of other companies, thereby diminishing their utility. 46 The following table presents reconciliations of EBITDA, Adjusted EBITDA, and Distributable Cash Flow to net income, the most directly comparable U.S.
Incremental costs incurred to obtain certain contracts with customers are deferred and amortized over the contract term and are included in other noncurrent assets on the balance sheets. Amortization of such costs are classified as a reduction of operating revenues. Revenues from the sale of convenience store products are recognized at the time of sale to the customer.
Incremental costs incurred to obtain certain contracts with customers are deferred and amortized over the contract term and are included in other noncurrent assets on the consolidated balance sheets. Amortization of such costs are classified as a reduction of operating revenues. Revenues from the sale of convenience store products are recognized at the time of sale to the customer.
Deferred income tax assets and liabilities are recognized for the future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and are measured using enacted tax rates. Valuation allowances are reevaluated each reporting period by assessing the likelihood of the ultimate realization of a deferred tax asset.
Deferred income tax assets and liabilities are recognized for the future tax consequences attributable to temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and are measured using enacted tax rates. 52 Valuation allowances are reevaluated each reporting period by assessing the likelihood of the ultimate realization of a deferred tax asset.
Goodwill Goodwill represents the excess of the fair value of the consideration conveyed to acquire a business over the fair value of the net assets acquired. Goodwill is not amortized, but instead is tested for impairment at the reporting unit level at least annually, and more frequently if events and circumstances indicate that the goodwill might be impaired.
Goodwill Goodwill represents the excess of the fair value of the consideration conveyed to acquire a business over the fair value of net assets of businesses acquired. Goodwill is not amortized, but instead is tested for impairment at the reporting unit level at least annually, and more frequently if events and circumstances indicate that the goodwill might be impaired.
Historically, sales volumes have been highest in the second and third quarters (during the summer months) and lowest during the winter months in the first and fourth quarters. 40 Impact of Inflation Inflation affects our financial performance by increasing certain components of cost of goods sold, such as fuel, merchandise, and credit card fees.
Historically, sales volumes have been highest in the second and third quarters (during the summer months) and lowest during the winter months in the first and fourth quarters. Impact of Inflation Inflation affects our financial performance by increasing certain components of cost of goods sold, such as fuel, merchandise, and credit card fees.
Two of the key differences in accounting for transactions as asset acquisitions as compared to business combinations are summarized below: • Transaction costs are capitalized as a component of the cost of the assets acquired rather than expensed as incurred; • Goodwill is not recognized.
Two of the key differences in accounting for transactions as asset acquisitions as compared to business combinations are summarized below: • Transaction costs are capitalized as a component of the cost of the assets acquired rather than expensed as incurred; 51 • Goodwill is not recognized.
See Note 11 to the financial statements for additional information. 2024 • During the first half of 2024, we converted the 59 sites included in the Applegreen Acquisition and transitioned these sites from lessee dealer sites in the wholesale segment to company operated sites in the retail segment. See Note 3 to the financial statements for additional information.
See Note 11 to the financial statements for additional information. • During the first half of 2024, we converted the 59 sites included in the Applegreen Acquisition and transitioned these sites from lessee dealer sites in the wholesale segment to company operated sites in the retail segment.
Segment Results We present the results of operations of our segments consistent with how our management views the business. 43 Retail The following table highlights the results of operations and certain operating metrics of our retail segment.
Segment Results We present the results of operations of our segments consistent with how our management views the business. Retail The following table highlights the results of operations and certain operating metrics of our retail segment.
For approximately 55% of gallons sold, we receive a per gallon rate equal to the posted rack price, less any applicable discounts, plus transportation costs, taxes and a fixed rate per gallon of motor fuel. The remaining gallons are either retail sales or wholesale DTW contracts that provide for variable, market-based pricing.
For approximately 54% of gallons sold, we receive a per gallon rate equal to the posted rack price, less any applicable discounts, plus transportation costs, taxes and a fixed rate per gallon of motor fuel. The remaining gallons are either retail sales or wholesale DTW contracts that provide for variable, market-based pricing.
Results of Operations We have omitted discussion of the earliest of the three years covered by our consolidated financial statements presented in this Annual Report because that disclosure was already included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, filed with the SEC on February 26, 2024.
Results of Operations We have omitted discussion of the earliest of the three years covered by our consolidated financial statements presented in this Annual Report because that disclosure was already included in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024, filed with the SEC on February 26, 2025.
MD&A is organized as follows: • Recent Developments —This section describes significant recent developments. • Significant Factors Affecting Our Profitability —This section describes the most significant factors impacting our results of operations. • Results of Operations —This section provides an analysis of our results of operations on a consolidated basis and for each of our segments as well as a discussion of non-GAAP financial measures. • Liquidity and Capital Resources —This section provides a discussion of our financial condition and cash flows.
MD&A is organized as follows: • Significant Factors Affecting Our Profitability —This section describes the most significant factors impacting our results of operations. • Results of Operations —This section provides an analysis of our results of operations on a consolidated basis and for each of our segments as well as a discussion of non-GAAP financial measures. • Liquidity and Capital Resources —This section provides a discussion of our financial condition and cash flows.
LGW and CAPL JKM Wholesale collect motor fuel taxes, which consist of various pass-through taxes collected from customers on behalf of taxing authorities and remits such taxes directly to those taxing authorities. LGW’s and CAPL JKM Wholesale’s accounting policy is to exclude the taxes collected and remitted from wholesale revenues and cost of sales and account for them as liabilities.
LGW and CAPL JKM Wholesale collect motor fuel taxes, which consist of various pass-through taxes collected from customers on behalf of taxing authorities and remit such taxes directly to those taxing authorities. LGW’s and CAPL JKM Wholesale’s accounting policy is to exclude the taxes collected and remitted from wholesale revenues and cost of sales and account for them as liabilities.
If the estimated fair value of a reporting unit is less than the carrying value, an impairment charge is recognized for the deficit up to the amount of goodwill recorded. At both December 31, 2024 and 2023, we had goodwill totaling $99.4 million.
If the estimated fair value of a reporting unit is less than the carrying value, an impairment charge is recognized for the deficit up to the amount of goodwill recorded. At both December 31, 2025 and 2024, we had goodwill totaling $99.4 million.
The Applegreen Acquisition as well as other conversions of lessee dealer sites to company operated and commission agent sites are anticipated to increase gross profit and operating expenses in the retail segment and reduce gross profit in the wholesale segment. • As part of our evaluation of the highest and best use class of trade for each of our properties, we anticipate continuing to divest certain assets, often lower performing properties.
Conversions of lessee dealer sites to company operated and commission agent sites are anticipated to increase gross profit and operating expenses in the retail segment and reduce gross profit in the wholesale segment. • As part of our evaluation of the highest and best use class of trade for each of our properties, we anticipate continuing to divest certain assets, often lower performing properties.
Our results for 2025 are anticipated to be impacted by the following: • We continue to consider the highest and best use class of trade for each of our properties, which may result in the conversion of sites from one class of trade to another and ultimately increases or decreases in the gross profit for the wholesale and retail segments.
Our results for 2026 are anticipated to be impacted by the following: • We continue to consider the highest and best use class of trade for each of our properties, which may result in the conversion of sites from one class of trade to another and ultimately increases or decreases in the gross profit and operating income for the wholesale and retail segments.
Our ability to meet our debt service obligations and other capital requirements, including capital expenditures, acquisitions, and partnership distributions, 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.
Our ability to meet our debt service obligations and other capital requirements, including capital expenditures, acquisitions, distributions on the preferred membership interests and partnership distributions, 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.
(d) For 2024, excludes $1.9 million of current income tax incurred on sales of sites. 46 Liquidity and Capital Resources Liquidity Our principal liquidity requirements are to finance our operations, fund acquisitions, service our debt and pay distributions to our unitholders.
(d) Excludes $4.9 million and $1.9 million of current income tax incurred on sales of sites for 2025 and 2024, respectively. Liquidity and Capital Resources Liquidity Our principal liquidity requirements are to finance our operations, fund acquisitions, service our debt and pay distributions to our unitholders.
We have the ability to fund our capital expenditures by additional borrowings under our CAPL Credit Facility, or, if available to us on acceptable terms, accessing the capital markets and issuing additional equity, debt securities or other options, such as the sale of assets.
We have the ability to fund our capital expenditures by additional borrowings under our Credit Facility, or, if available to us on acceptable terms, accessing the capital markets and issuing additional equity, debt securities or other options, such as the sale of assets. Our ability to access the capital markets may have an impact on our ability to fund acquisitions.
Additionally, we will pursue acquisition targets that fit into our strategy. Whether we will be able to execute acquisitions will depend on market conditions, availability of suitable acquisition targets at attractive terms, acquisition-related compliance with customary regulatory requirements, and our ability to finance such acquisitions on favorable terms and in compliance with our debt covenant restrictions.
Whether we will be able to execute acquisitions will depend on market conditions, availability of suitable acquisition targets at attractive terms, acquisition-related compliance with customary regulatory requirements, and our ability to finance such acquisitions on favorable terms and in compliance with our debt covenant restrictions.
These sales are likely to continue to generate gains or impairment charges depending on the site, and may result in reductions in gross profit in the wholesale and retail segments. For many of these divestitures, we anticipate continuing to supply the sites with fuel through long-term supply contracts. We will continue to evaluate acquisitions on an opportunistic basis.
These sales are likely to continue to generate gains or impairment charges depending on the site, and may result in reductions in gross profit and operating income in the wholesale and retail segments. For many of these divestitures, we anticipate continuing to supply the sites with fuel through long-term supply contracts.
Cost of sales Cost of sales decreased $304 million (8%), due primarily to lower wholesale volume and lower cost per gallon, partially offset by an increase in merchandise cost of sales driven by the same drivers as discussed above.
Cost of sales Cost of sales decreased $440 million (12%), due primarily to a lower cost per gallon and lower volume, partially offset by an increase in merchandise cost of sales driven by the same drivers as discussed above.
This guidance applies to over 90% of our revenues as the only primary revenue stream outside the scope of this guidance is rental income.
This guidance applies to substantially all of our revenues as the only primary revenue stream outside the scope of this guidance is rental income.
See Note 11 to the financial statements for additional information on our debt and finance lease obligations, Note 12 for information on interest rate swap contracts and Note 13 for information on our operating lease obligations.
See Notes 11 and 24 to the financial statements for additional information on our debt and finance lease obligations, Note 12 for information on interest rate swap contracts, Note 13 for information on our operating lease obligations and Note 18 for information on the preferred membership interests.
Of the December 31, 2024 balance, $54.7 million was assigned to the wholesale reporting unit and $44.7 million was assigned to the retail reporting unit. No goodwill was impaired for any period presented. 51 Tax Matters As a limited partnership, we are not subject to federal and state income taxes.
Of the December 31, 2025 balance, $54.7 million was assigned to the wholesale reporting unit and $44.7 million was assigned to the retail reporting unit. No goodwill was impaired for any period presented. See Note 9 to the financial statements for additional information. Tax Matters As a limited partnership, we are not subject to federal and state income taxes.
Investing Activities In 2024, we incurred capital expenditures of $26 million driven by site upgrades, including store remodels, rebranding of certain sites, image upgrades funded primarily through incentives from our fuel suppliers and site purchases. We paid $26 million to Applegreen related to lease terminations and inventory purchases.
Investing Activities In 2025 and 2024, we incurred capital expenditures of $36 million and $26 million, respectively, driven by site upgrades, including store remodels, rebranding of certain sites, image upgrades funded primarily through incentives from our fuel suppliers and site purchases.
GAAP financial measure, for each of the periods indicated (in thousands, except for the Distribution Coverage Ratio): Year Ended December 31, 2024 2023 2022 Net income $ 22,453 $ 42,592 $ 63,696 Interest expense 52,320 43,743 32,100 Income tax expense (benefit) (3,433 ) 2,525 714 Depreciation, amortization and accretion expense 75,983 77,158 80,625 EBITDA 147,323 166,018 177,135 Equity-based employee and director compensation expense 1,508 3,031 2,294 Gain on dispositions and lease terminations, net (a) (4,966 ) (4,737 ) (1,143 ) Acquisition-related costs (b) 1,674 1,460 1,508 Adjusted EBITDA 145,539 165,772 179,794 Cash interest expense (50,384 ) (40,456 ) (29,312 ) Sustaining capital expenditures (c) (8,287 ) (7,654 ) (7,164 ) Current income tax expense (d) (864 ) (953 ) (2,466 ) Distributable Cash Flow $ 86,004 $ 116,709 $ 140,852 Distributions paid on common units $ 79,854 $ 79,712 $ 79,625 Distribution Coverage Ratio 1.08x 1.46x 1.77x (a) See "Results of Operations–Gain (loss) on dispositions and Lease Terminations, net." (b) Relates to certain acquisition-related costs, such as legal and other professional fees, separation benefit costs and purchase accounting adjustments associated with recent acquisitions.
GAAP financial measure, for each of the periods indicated (in thousands, except for the Distribution Coverage Ratio): Year Ended December 31, 2025 2024 2023 Net income $ 41,833 $ 22,453 $ 42,592 Interest expense 48,140 52,320 43,743 Income tax expense (benefit) 8,253 (3,433 ) 2,525 Depreciation, amortization and accretion expense 89,587 75,983 77,158 EBITDA 187,813 147,323 166,018 Equity-based employee and director compensation expense 1,854 1,508 3,031 Gain on dispositions and lease terminations, net (a) (44,229 ) (4,966 ) (4,737 ) Acquisition-related costs (b) 576 1,674 1,460 Adjusted EBITDA 146,014 145,539 165,772 Cash interest expense (46,201 ) (50,384 ) (40,456 ) Sustaining capital expenditures (c) (8,522 ) (8,287 ) (7,654 ) Current income tax expense (d) (3,505 ) (864 ) (953 ) Distributable Cash Flow $ 87,786 $ 86,004 $ 116,709 Distributions paid on common units $ 80,007 $ 79,854 $ 79,712 Distribution Coverage Ratio 1.10x 1.08x 1.46x (a) See "Results of Operations–Gain on dispositions and Lease Terminations, net." (b) Relates to certain acquisition-related costs, such as legal and other professional fees, separation benefit costs and purchase accounting adjustments associated with recent acquisitions.
Gross profit Gross profit increased $16 million (4%), which was primarily driven by an increase in merchandise and motor fuel gross profit within our retail segment, partially offset by a decrease in motor fuel and rent gross profit within our wholesale segment. See "Segment Results" for additional gross profit analyses. 42 Operating expenses See “Segment Results” for additional analyses.
Gross profit Gross profit increased $4.4 million (1%), primarily due to an increase in motor fuel and merchandise gross profit in our retail segment, partially offset by a decrease in rent gross profit in our wholesale segment. See “Segment Results” for additional gross profit analyses. Operating expenses See “Segment Results” for additional analyses.
We did not close any major acquisitions in 2024. 50 A business is defined as an integrated set of assets and activities that is capable of being conducted and managed for the purpose of providing a return to investors or other owners, members or participants.
A business is defined as an integrated set of assets and activities that is capable of being conducted and managed for the purpose of providing a return to investors or other owners, members or participants.
The amount of deferred tax assets ultimately realized may differ materially from the estimates utilized in the computation of valuation allowances and may materially impact the financial statements in the future.
The amount of deferred tax assets ultimately realized may differ materially from the estimates utilized in the computation of valuation allowances and may materially impact the consolidated financial statements in the future. See Note 20 to the financial statements for additional information.
The amount of availability under our CAPL Credit Facility at December 31, 2024, after taking into consideration debt covenant restrictions, was $68.9 million. The CAPL Credit Facility contains financial covenants related to leverage and interest coverage as further described in Note 11 to the financial statements.
Letters of credit outstanding under our Credit Facility at December 31, 2025 totaled $4.9 million. The amount of availability under our Credit Facility at February 20, 2026, after taking into consideration debt covenant restrictions, was $216.6 million. The Credit Facility contains financial covenants related to leverage and interest coverage as further described in Note 11 to the financial statements.
These results were driven by: Motor fuel gross profit The $9.8 million decrease (13%) in motor fuel gross profit was primarily due to a 12% decrease in volume driven by the conversion of certain lessee dealer sites to company operated and commission agent sites and the net loss of independent dealer contracts.
These results were impacted by: Motor fuel gross profit The $0.6 million (1%) decrease in motor fuel gross profit was primarily due to a 7% decrease in volume driven by the conversion of certain lessee dealer sites to company operated and commission agent sites, the net loss of independent dealer contracts and a decrease in volume in our base business.
We categorize our capital requirements as either sustaining capital expenditures, growth capital expenditures or acquisition capital expenditures. Sustaining capital expenditures are those capital expenditures required to maintain our long-term operating income or operating capacity.
Capital Expenditures We make investments to expand, upgrade and enhance existing assets. We categorize our capital requirements as either sustaining capital expenditures, growth capital expenditures or acquisition capital expenditures. Sustaining capital expenditures are those capital expenditures required to maintain our long-term operating income or operating capacity.
We believe that we will have sufficient cash flow from operations, borrowing capacity under the CAPL Credit Facility, access to capital markets and alternate sources of funding to meet our financial commitments, debt service obligations, contingencies, anticipated capital expenditures and partnership distributions. However, we are subject to business and operational risks that could adversely affect our cash flow.
We believe that we will have sufficient cash flow from operations, borrowing capacity under the Credit Facility, access to capital markets and alternate sources of funding to meet our financial commitments, debt service obligations, contingencies, anticipated capital expenditures, distributions on the preferred membership interests and partnership distributions.
Revenue Recognition The core principle of accounting guidance on revenue recognition is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods and services.
We believe the following policies to be the most critical in understanding the judgments that are involved in preparing our financial statements. 50 Revenue Recognition The core principle of accounting guidance on revenue recognition is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods and services.
If this threshold is met, the set is not a business. If this threshold is not met, we determine whether the set meets the definition of a business.
If this threshold is met, the set is not a business. If this threshold is not met, we determine whether the set meets the definition of a business. We did not close any major acquisitions in 2025.
The narrative following these tables provides an analysis of the results of operations of that segment (in thousands, except for the number of retail sites and per gallon amounts): Year Ended December 31, 2024 2023 2022 Gross profit: Motor fuel $ 150,916 $ 138,729 $ 146,546 Merchandise 109,910 89,847 76,135 Rent 9,411 9,120 9,797 Other revenue 19,467 15,771 12,554 Total gross profit 289,704 253,467 245,032 Operating expenses (196,232 ) (156,758 ) (137,636 ) Operating income $ 93,472 $ 96,709 $ 107,396 Retail sites (end of period): Company operated retail sites (a) 365 296 255 Commission agents (b) 229 199 200 Total retail segment sites 594 495 455 Total retail segment statistics: Volume of gallons sold 554,490 506,535 496,634 Average retail fuel sites 569 476 452 Margin per gallon, before deducting credit card fees and commissions $ 0.368 $ 0.369 $ 0.396 Company operated site statistics: Average retail fuel sites 354 283 253 Margin per gallon, before deducting credit card fees $ 0.394 $ 0.400 $ 0.426 Merchandise gross profit percentage 28.2 % 28.4 % 27.2 % Commission site statistics: Average retail fuel sites 215 193 199 Margin per gallon, before deducting credit card fees and commissions $ 0.309 $ 0.306 $ 0.336 (a) The increase in the company operated site count from December 31, 2023 to December 31, 2024 was primarily attributable to the conversion of certain lessee dealer and commission agent sites to company operated sites.
The narrative following these tables provides an analysis of the results of operations of that segment (in thousands, except for the number of retail sites and per gallon amounts): Year Ended December 31, 2025 2024 2023 Gross profit: Motor fuel $ 157,239 $ 150,916 $ 138,729 Merchandise 116,235 109,910 89,847 Rent 9,885 9,411 9,120 Other revenue 18,834 19,467 15,771 Total gross profit 302,193 289,704 253,467 Operating expenses (204,693 ) (196,232 ) (156,758 ) Operating income $ 97,500 $ 93,472 $ 96,709 Retail sites (end of period): Company operated retail sites (a) 352 365 296 Commission agents (b) 231 229 199 Total retail sites 583 594 495 Total retail segment statistics: Volume of gallons sold 542,137 554,490 506,535 Average retail fuel sites 594 569 476 Margin per gallon, before deducting credit card fees and commissions $ 0.386 $ 0.368 $ 0.369 Company operated site statistics: Average retail fuel sites 361 354 283 Margin per gallon, before deducting credit card fees $ 0.414 $ 0.394 $ 0.400 Merchandise gross profit percentage 28.5 % 28.2 % 28.4 % Commission site statistics: Average retail fuel sites 233 215 193 Margin per gallon, before deducting credit card fees and commissions $ 0.320 $ 0.309 $ 0.306 (a) The decrease in the company operated site count was primarily attributable to the sale of certain company operated sites in connection with our real estate rationalization effort, partially offset by the conversion of certain lessee dealer sites to company operated sites.
Gain (loss) on dispositions and lease terminations, net During 2024, we recorded $23.3 million in net gains in connection with our ongoing real estate rationalization effort. We also recorded a $16.0 million loss on lease termination with Applegreen, including a $1.5 million non-cash write-off of deferred rent income (see Note 3 to the financial statements for additional information).
We also recorded a $16.0 million loss on lease termination with Applegreen, including a $1.5 million non-cash write-off of deferred rent income (see Note 3 to the financial statements for additional information). In addition, we recorded $2.4 million of other net losses on lease terminations and asset disposals.
The narrative following these tables provides an analysis of the results of operations of that segment (thousands of dollars, except for the number of distribution sites and per gallon amounts): Year Ended December 31, 2024 2023 2022 Gross profit: Motor fuel gross profit $ 62,892 $ 72,680 $ 73,378 Rent gross profit 41,122 50,873 50,852 Other revenues 4,601 5,248 6,509 Total gross profit 108,615 128,801 130,739 Operating expenses (31,754 ) (37,988 ) (37,072 ) Operating income $ 76,861 $ 90,813 $ 93,667 Motor fuel distribution sites (end of period): (a) Independent dealers (b) 607 632 663 Lessee dealers (c) 434 569 619 Total motor fuel distribution sites 1,041 1,201 1,282 Average motor fuel distribution sites 1,093 1,235 1,286 Volume of gallons distributed 743,535 842,636 844,486 Margin per gallon $ 0.085 $ 0.086 $ 0.087 (a) In addition, we distributed motor fuel to sub-wholesalers who distributed to additional sites.
The narrative following these tables provides an analysis of the results of operations of that segment (thousands of dollars, except for the number of distribution sites and per gallon amounts): Year Ended December 31, 2025 2024 2023 Gross profit: Motor fuel gross profit $ 62,333 $ 62,892 $ 72,680 Rent gross profit 33,218 41,122 50,873 Other revenues 4,963 4,601 5,248 Total gross profit 100,514 108,615 128,801 Operating expenses (27,019 ) (31,754 ) (37,988 ) Operating income $ 73,495 $ 76,861 $ 90,813 Motor fuel distribution sites (end of period): (a) Independent dealers (b) 653 607 632 Lessee dealers (c) 333 434 569 Total motor fuel distribution sites 986 1,041 1,201 Average motor fuel distribution sites 1,007 1,093 1,235 Volume of gallons distributed 688,673 743,535 842,636 Margin per gallon $ 0.091 $ 0.085 $ 0.086 (a) In addition, we distributed motor fuel to sub-wholesalers who distributed to additional sites. 45 (b) The increase in the independent dealer site count was primarily attributable to the sale of certain lessee dealer, company operated and commission agent sites but with continued fuel supply, partially offset by the net loss of independent dealer contracts.
We may not be able to complete any offering of securities or other options on terms acceptable to us, if at all. 48 The following table outlines our capital expenditures and acquisitions (in thousands): Year Ended December 31, 2024 2023 2022 Sustaining capital $ 8,287 $ 7,654 $ 7,164 Growth 18,031 26,974 23,187 Lease termination payments to Applegreen, including inventory purchases 25,517 — — Acquisitions — — 29,594 Total capital expenditures and acquisitions $ 51,835 $ 34,628 $ 59,945 A significant portion of our growth capital expenditures are discretionary and we regularly review our capital plans in light of anticipated proceeds from sales of sites.
The following table outlines our capital expenditures and acquisitions (in thousands): Year Ended December 31, 2025 2024 2023 Sustaining capital $ 8,522 $ 8,287 $ 7,654 Growth 27,207 18,031 26,974 Lease termination payments to Applegreen, including inventory purchases — 25,517 — Total capital expenditures and acquisitions $ 35,729 $ 51,835 $ 34,628 A significant portion of our growth capital expenditures are discretionary and we regularly review our capital plans in light of anticipated proceeds from sales of sites.
Our consolidated statements of income are as follows (in thousands): Year Ended December 31, 2024 2023 2022 Operating revenues $ 4,098,288 $ 4,386,263 $ 4,967,424 Cost of sales 3,699,969 4,003,995 4,591,653 Gross profit 398,319 382,268 375,771 Operating expenses: Operating expenses 227,986 194,746 174,708 General and administrative expenses 28,756 27,031 25,575 Depreciation, amortization and accretion expense 75,983 77,158 80,625 Total operating expenses 332,725 298,935 280,908 Gain on dispositions and lease terminations, net 4,966 4,737 1,143 Operating income 70,560 88,070 96,006 Other income, net 780 790 504 Interest expense (52,320 ) (43,743 ) (32,100 ) Income before income taxes 19,020 45,117 64,410 Income tax (benefit) expense (3,433 ) 2,525 714 Net income 22,453 42,592 63,696 Accretion of preferred membership interests 2,561 2,488 1,726 Net income available to limited partners $ 19,892 $ 40,104 $ 61,970 Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 Consolidated Results Operating revenues decreased $288 million (7%) and operating income decreased $18 million (20%).
Our consolidated statements of income are as follows (in thousands): Year Ended December 31, 2025 2024 2023 Operating revenues $ 3,662,534 $ 4,098,288 $ 4,386,263 Cost of sales 3,259,827 3,699,969 4,003,995 Gross profit 402,707 398,319 382,268 Operating expenses: Operating expenses 231,712 227,986 194,746 General and administrative expenses 27,988 28,756 27,031 Depreciation, amortization and accretion expense 89,587 75,983 77,158 Total operating expenses 349,287 332,725 298,935 Gain on dispositions and lease terminations, net 44,229 4,966 4,737 Operating income 97,649 70,560 88,070 Other income, net 577 780 790 Interest expense (48,140 ) (52,320 ) (43,743 ) Income before income taxes 50,086 19,020 45,117 Income tax expense (benefit) 8,253 (3,433 ) 2,525 Net income 41,833 22,453 42,592 Accretion of preferred membership interests 2,720 2,561 2,488 Net income available to limited partners $ 39,113 $ 19,892 $ 40,104 42 Year Ended December 31, 2025 Compared to Year Ended December 31, 2024 Consolidated Results Operating revenues decreased $436 million (11%) and operating income increased $27 million (38%).
Contractual Obligations, Contingencies, Off Balance Sheet Arrangements and Concentration Risks Our contractual obligations primarily include payments of debt and finance lease obligations and related interest payments and operating lease obligations. As discussed previously, our CAPL Credit Facility matures March 31, 2028. In addition, we have finance lease obligations that expire in 2027 and operating leases that expire through 2044.
Contractual Obligations, Contingencies, Off Balance Sheet Arrangements and Concentration Risks Our contractual obligations primarily include payments of debt and finance lease obligations and related interest payments, operating lease obligations and distributions on the preferred membership interests. 49 As discussed previously, our Credit Facility matures March 31, 2028.
In addition, we recorded $2.4 million of other net losses on lease terminations and asset disposals. During 2023, we recorded $6.5 million in net gains in connection with our ongoing real estate rationalization effort, partially offset by net losses on lease terminations and asset disposals.
Gain on dispositions and lease terminations, net During 2025, we recorded $45.9 million in net gains in connection with our ongoing real estate rationalization effort, partially offset by $1.7 million of net losses on lease terminations and asset disposals. During 2024, we recorded $23.3 million in net gains in connection with our ongoing real estate rationalization effort.
Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 Gross profit increased $36 million (14%) and operating income decreased $3.2 million (3%).
Year Ended December 31, 2025 Compared to Year Ended December 31, 2024 Gross profit decreased $8.1 million (7%) and operating income decreased $3.4 million (4%).
We paid $7 million of deferred financing costs in connection with amending and restating the CAPL Credit Facility and terminating the JKM Credit Facility in the first quarter of 2023. 47 Distributions Distribution activity for 2024 was as follows (in thousands): Quarter Ended Record Date Payment Date Cash Distribution (per unit) Cash Distribution (in thousands) December 31, 2023 February 2, 2024 February 9, 2024 $ 0.5250 $ 19,941 March 31, 2024 May 3, 2024 May 10, 2024 0.5250 19,964 June 30, 2024 August 2, 2024 August 9, 2024 0.5250 19,974 September 30, 2024 November 4, 2024 November 13, 2024 0.5250 19,975 December 31, 2024 February 3, 2025 February 13, 2025 0.5250 19,981 The amount of any distribution is subject to the discretion of the Board, which may modify or revoke our cash distribution policy at any time.
Distributions Distribution activity for 2025 was as follows (in thousands): Quarter Ended Record Date Payment Date Cash Distribution (per unit) Cash Distribution (in thousands) December 31, 2024 February 3, 2025 February 13, 2025 $ 0.5250 $ 19,981 March 31, 2025 May 5, 2025 May 15, 2025 0.5250 20,001 June 30, 2025 August 4, 2025 August 14, 2025 0.5250 20,012 September 30, 2025 November 3, 2025 November 13, 2025 0.5250 20,013 December 31, 2025 February 2, 2026 February 12, 2026 0.5250 20,021 The amount of any distribution is subject to the discretion of the Board, which may modify or revoke our cash distribution policy at any time.
Revenues from leasing arrangements for which we are the lessor are recognized ratably over the term of the underlying lease. In transactions in which we sell and lease back property, we apply guidance from ASC 606–Revenue from Contracts with Customers in determining whether the transfer of the property should be accounted for as a sale.
In transactions in which we sell and lease back property, we apply guidance from ASC 606–Revenue from Contracts with Customers in determining whether the transfer of the property should be accounted for as a sale. Specifically, we assess if we have satisfied a performance obligation by transferring control of the property.
Judgments and uncertainties affecting the application of those policies may result in materially different amounts being reported under different conditions or using different assumptions. We believe the following policies to be the most critical in understanding the judgments that are involved in preparing our financial statements.
Judgments and uncertainties affecting the application of those policies may result in materially different amounts being reported under different conditions or using different assumptions.
In addition, fuel margin per gallon decreased 2% compared to 2023, driven by the movements of crude oil prices. Rent gross profit Rent gross profit decreased $9.8 million (19%), primarily due to the conversion of certain lessee dealer sites to company operated and commission agent sites as well as the real estate rationalization effort.
Rent gross profit Rent gross profit decreased $7.9 million (19%), primarily due to the sale of certain lessee dealer sites in connection with our real estate rationalization effort as well as the conversion of certain lessee dealer sites to company operated and commission agent sites.
These financial covenants and other covenants may restrict or limit our ability to make distributions, incur additional indebtedness, make certain capital expenditures or dispose of assets in excess of specified levels, among other restrictions. Capital Expenditures We make investments to expand, upgrade and enhance existing assets.
These financial covenants and other covenants may restrict or limit our ability to make distributions, incur additional indebtedness, make certain capital expenditures or dispose of assets in excess of specified levels, among other restrictions. See Note 24 to the financial statements for information regarding an amendment of the finance lease referenced above.
Depreciation, amortization and accretion expense Depreciation, amortization and accretion expense decreased $1.2 million (2%) primarily due to assets becoming fully depreciated, partially offset by a $3.6 million increase in impairment charges in comparison to prior year.
Depreciation, amortization and accretion expense Depreciation, amortization and accretion expense increased $13.6 million (18%) primarily due to an $18.6 million increase in impairment charges, partially offset by the impact of assets becoming fully depreciated.
Specifically, we assess if we have satisfied a performance obligation by transferring control of the property. Accounts receivable primarily result from the sale of motor fuels to customers. Our accounts receivable is generally considered as having a similar risk profile. Credit is extended to a customer based on an evaluation of the customer’s financial condition.
Accounts receivable primarily result from the sale of motor fuels to customers. Our accounts receivable is generally considered as having a similar risk profile. Credit is extended to a customer, generally a dealer or a commission agent, based on an evaluation of the customer’s financial condition prior to entering into fuel supply and/or lease agreements.
You are encouraged to reference Part II, Item 7, within that report, for a discussion of our financial condition and results of operations for the year ended December 31, 2023 as compared to the year ended December 31, 2022. 41 Consolidated Income Statement Analysis Below is an analysis of our consolidated statements of income and provides the primary reasons for significant increases and decreases in the various income statement line items from period to period.
You are encouraged to reference Part II, Item 7, within that report, for a discussion of our financial condition and results of operations for the year ended December 31, 2024 as compared to the year ended December 31, 2023.
Acquisition and Financing Activity Our results of operations and financial condition are also impacted by our acquisition and financing activities as summarized below. 2022 • In February 2022, we closed on the final three properties of our 106-site acquisition from 7-Eleven. • In March 2022, Holdings issued $25 million in preferred membership interests. • On November 9, 2022, we closed on the acquisition of assets from CSS. 2023 • On March 31, 2023, we amended and restated the CAPL Credit Facility and terminated the JKM Credit Facility.
Acquisition and Financing Activity Our results of operations and financial condition are also impacted by our acquisition and financing activities as summarized below. • On March 31, 2023, we amended and restated the Credit Facility and terminated the JKM Credit Facility.
EBITDA represents net income before deducting interest expense, income taxes and depreciation, amortization and accretion (which includes certain impairment charges).
Non-GAAP Financial Measures We use the non-GAAP financial measures EBITDA, Adjusted EBITDA, Distributable Cash Flow and Distribution Coverage Ratio. EBITDA represents net income (loss) before deducting interest expense, income taxes and depreciation, amortization and accretion (which includes certain impairment charges).
(c) The decrease in the lessee dealer site count from December 31, 2023 to December 31, 2024 was primarily attributable to the conversion of certain lessee dealer sites to company operated and commission agent sites, including through the Applegreen Acquisition, and our real estate rationalization effort.
(c) The decrease in the lessee dealer site count was primarily attributable to the sale of certain lessee dealer sites in connection with our real estate rationalization effort (generally with continued fuel supply, thereby converting the site to an independent dealer site) as well as the conversion of certain lessee dealer sites to company operated and commission agent sites.
We received $6 million in proceeds primarily from the sale of sites in connection with our real estate rationalization effort. Financing Activities In 2024, we paid $80 million in distributions to our unitholders. We made net borrowings of $12 million on our credit facility. In 2023, we paid $80 million in distributions to our unitholders.
In 2025 and 2024, we received proceeds of $104 million and $35 million, respectively, primarily from the sale of sites in connection with our real estate rationalization effort. In 2024, we also paid $26 million to Applegreen related to lease terminations and inventory purchases. Financing Activities In 2025 and 2024, we paid $80 million in distributions to our unitholders.
It also includes a discussion of our debt, capital requirements, other matters impacting our liquidity and capital resources and an outlook for our business. • New Accounting Policies —This section describes new accounting pronouncements that we have already adopted, those that we are required to adopt in the future and those that became applicable in the current year as a result of new circumstances. • Critical Accounting Policies and Estimates —This section describes the accounting policies and estimates that we consider most important for our business and that require significant judgment. 39 Recent Developments Applegreen Acquisition and Lease Termination On January 26, 2024, we entered into an agreement (the “Applegreen Purchase Agreement”) to acquire certain assets from Applegreen Midwest, LLC and Applegreen Florida, LLC (collectively, the “Sellers”) (the “Applegreen Acquisition”).
It also includes a discussion of our debt, capital requirements, other matters impacting our liquidity and capital resources and an outlook for our business. • New Accounting Policies —This section describes new accounting pronouncements that we have already adopted, those that we are required to adopt in the future and those that became applicable in the current year as a result of new circumstances. • Critical Accounting Policies and Estimates —This section describes the accounting policies and estimates that we consider most important for our business and that require significant judgment. 40 Significant Factors Affecting our Profitability The Significance of Crude Oil and Wholesale Motor Fuel Prices on Our Revenues, Cost of Sales and Gross Profit The prices paid to our motor fuel suppliers for wholesale motor fuel (which affects our cost of sales) are highly correlated to the price of crude oil.
Merchandise revenues increased $74 million (23%) driven by an increase in our average company operated site count due to the conversion of certain lessee dealer and commission agent sites to company operated sites.
Operating expenses Operating expenses increased $8.5 million (4%) driven by a 4% increase in the average retail site count due to the conversion of certain lessee dealer sites to company operated and commission agent sites, partially offset by the sale of certain company operated and commission agent sites in connection with our real estate rationalization effort.
We made net repayments of $9 million on our credit facility.
In 2025 and 2024, respectively, we made net (repayments) borrowings of $(75) million and $12 million on our credit facility.
These results were driven by: Gross profit • Our motor fuel gross profit increased $12 million (9%) attributable to a volume increase of 9% due primarily to an increase in the average retail site count due to the conversion of certain lessee dealer sites to company operated and commission agent sites, partially offset by a decrease in volume in our base business. • Our merchandise gross profit and other revenues increased $20 million (22%) and $3.7 million (23%), respectively, driven by an increase in the average company operated site count due to the conversion of certain lessee dealer and commission agent sites to company operated sites.
This increase was partially offset by a volume decrease of 2% due primarily to a decrease in volume in our base business. • Our merchandise gross profit increased $6.3 million (6%), driven by a 2% increase in the average company operated site count due to the conversion of certain lessee dealer sites to company operated sites, partially offset by the sale of certain company operated sites in connection with our real estate rationalization effort.
Operating expenses Operating expenses decreased $6.2 million (16%), primarily due to the conversion of certain lessee dealer sites to company operated and commission agent sites as well as the real estate rationalization effort. 45 Non-GAAP Financial Measures We use the non-GAAP financial measures EBITDA, Adjusted EBITDA, Distributable Cash Flow and Distribution Coverage Ratio.
Operating expenses Operating expenses decreased $4.7 million (15%), primarily due to the sale of certain lessee dealer sites in connection with our real estate rationalization effort as well as the conversion of certain lessee dealer sites to company operated and commission agent sites.
New Accounting Policies No new accounting guidance significantly impacted our business in 2024. For information on our significant accounting policies, see Note 2 to the financial statements. 49 Critical Accounting Policies and Estimates We prepare our financial statements in conformity with U.S. GAAP.
Critical Accounting Policies and Estimates We prepare our financial statements in conformity with U.S. GAAP.
Although we have historically been able to pass on increased costs through price increases, there can be no assurance that we will be able to do so in the future. Impact of Interest Rates Three of our most favorable interest rate swap contracts matured April 1, 2024.
Inflation also affects certain operating expenses, such as labor costs, certain leases, and general and administrative expenses. Although we have historically been able to pass on increased costs through price increases, there can be no assurance that we will be able to do so in the future.
(b) The increase in the commission agent site count was primarily attributable to the conversion of certain lessee dealer sites to commission agent sites, partially offset by the conversion of certain commission agent sites to company operated sites.
In addition, our average retail site count increased 4% due to the conversion of certain lessee dealer sites to company operated and commission agent sites, partially offset by the sale of certain company operated and commission agent sites in connection with our real estate rationalization effort.
General and administrative expenses General and administrative expenses increased $1.7 million (6%) primarily driven by higher management fees and system and information technology costs, partially offset by lower equity compensation expense.
General and administrative expenses General and administrative expenses decreased $0.8 million (3%) primarily driven by lower acquisition-related costs and legal fees, partially offset by higher management fees.
Our Partnership Agreement does not require us to pay any distributions. As such, there can be no assurance we will continue to pay distributions in the future.
Our Partnership Agreement does not require us to pay any distributions.
Operating expenses Operating expenses increased $39 million (25%) driven by a 25% increase in the average company operated site count due to the conversion of certain lessee dealer and commission agent sites to company operated sites. 44 Wholesale The following table highlights the results of operations and certain operating metrics of our wholesale segment.
Wholesale The following table highlights the results of operations and certain operating metrics of our wholesale segment.
(b) The decrease in the independent dealer site count from December 31, 2023 to December 31, 2024 was primarily attributable to the net loss of contracts, partially offset by divestitures of certain lessee dealer sites but with continued fuel supply.
(b) The increase in the commission agent site count was primarily attributable to the conversion of certain lessee dealer sites to commission agent sites, partially offset by the sale of certain commission agent sites in connection with our real estate rationalization effort. 44 Year Ended December 31, 2025 Compared to Year Ended December 31, 2024 Gross profit increased $12.5 million (4%) and operating income increased $4.0 million (4%).