Biggest changeKey operating metrics set forth below are presented for the years ended December 31, 2022 and 2021, and have been derived from our historical consolidated financial statements. 39 Year Ended December 31, 2022 2021 Fuel Distribution and Marketing All Other Total Fuel Distribution and Marketing All Other Total (dollars and gallons in millions, except profit per gallon) Revenues: Motor fuel sales $ 24,508 $ 708 $ 25,216 $ 16,569 $ 583 $ 17,152 Non motor fuel sales 140 230 370 82 224 306 Lease income 132 11 143 127 11 138 Total revenues $ 24,780 $ 949 $ 25,729 $ 16,778 $ 818 $ 17,596 Cost of Sales: Motor fuel sales $ 23,585 $ 634 $ 24,219 $ 15,578 $ 535 $ 16,113 Non motor fuel sales 27 104 131 18 115 133 Lease — — — — — — Total cost of sales $ 23,612 $ 738 $ 24,350 $ 15,596 $ 650 $ 16,246 Net income and comprehensive income $ 475 $ 524 Adjusted EBITDA (1) $ 807 $ 112 $ 919 $ 672 $ 82 $ 754 Operating data: Motor fuel gallons sold 7,720 7,545 Motor fuel profit cents per gallon (2) 12.8 ¢ 11.2 ¢ _______________________________ (1) We define Adjusted EBITDA, which is a non-GAAP financial measure, as described above under “Key Measures Used to Evaluate and Assess Our Business.” (2) Excludes the impact of inventory adjustments consistent with the definition of Adjusted EBITDA.
Biggest changeKey operating metrics set forth below are presented for the years ended December 31, 2023 and 2022, and have been derived from our historical consolidated financial statements. 45 Table of Contents In dex to Financial Statements Year Ended December 31, 2023 2022 Fuel Distribution and Marketing All Other Total Fuel Distribution and Marketing All Other Total Revenues: Motor fuel sales $ 21,908 $ 617 $ 22,525 $ 24,508 $ 708 $ 25,216 Non-motor fuel sales 148 244 392 140 230 370 Lease income 139 12 151 132 11 143 Total revenues $ 22,195 $ 873 $ 23,068 $ 24,780 $ 949 $ 25,729 Cost of Sales: Motor fuel sales $ 21,007 $ 572 $ 21,579 $ 23,585 $ 634 $ 24,219 Non-motor fuel sales 27 97 124 27 104 131 Lease — — — — — — Total cost of sales $ 21,034 $ 669 $ 21,703 $ 23,612 $ 738 $ 24,350 Net income and comprehensive income $ 394 $ 475 Adjusted EBITDA (1) $ 853 $ 111 $ 964 $ 807 $ 112 $ 919 Operating data: Motor fuel gallons sold 8,342 7,720 Motor fuel profit cents per gallon (2) 12.7 ¢ 12.8 ¢ _______________________________ (1) We define Adjusted EBITDA, which is a non-GAAP financial measure, as described above under “Key Measures Used to Evaluate and Assess Our Business.” (2) Excludes the impact of inventory adjustments consistent with the definition of Adjusted EBITDA.
Adjusted EBITDA, as used throughout this document, is defined as earnings before net interest expense, income taxes, depreciation, amortization and accretion expense, allocated non-cash unit-based compensation expense, unrealized gains and losses on commodity derivatives and inventory adjustments, and certain other operating expenses reflected in net income that we do not believe are indicative of ongoing core operations, such as gain or loss on disposal of assets and non-cash impairment charges.
Adjusted EBITDA, as used throughout this document, is defined as earnings before net interest expense, income taxes, depreciation, amortization and accretion expense, allocated non-cash unit-based compensation expense, unrealized gains and losses on commodity derivatives, inventory adjustments and certain other operating expenses reflected in net income that we do not believe are indicative of ongoing core operations, such as gain or loss on disposal of assets and non-cash impairment charges.
Some of these limitations include: • it does not reflect interest expense or the cash requirements necessary to service interest or principal payments on our revolving credit facility; • although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and Adjusted EBITDA does not reflect cash requirements for such replacements; and • as not all companies use identical calculations, our presentation of Adjusted EBITDA may not be comparable to similarly titled measures of other companies.
Some of these limitations include: • it does not reflect interest expense or the cash requirements necessary to service interest or principal payments on our Credit Facility; • although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and Adjusted EBITDA does not reflect cash requirements for such replacements; and • as not all companies use identical calculations, our presentation of Adjusted EBITDA may not be comparable to similarly titled measures of other companies.
We expect our ongoing sources of liquidity to include cash generated from operations, borrowings under our revolving credit facility and the issuance of additional long-term debt or partnership units as appropriate given market conditions. We expect that these sources of funds will be adequate to provide for our short-term and long-term liquidity needs.
We expect our ongoing sources of liquidity to include cash generated from operations, borrowings under our Credit Facility and the issuance of additional long-term debt or partnership units as appropriate given market conditions. We expect that these sources of funds will be adequate to provide for our short-term and long-term liquidity needs.
Although these amounts are excluded from Adjusted EBITDA related to unconsolidated affiliate, such exclusion should not be understood to imply that we have control over the operations and resulting revenues and expenses of such affiliate. We do not control our unconsolidated affiliate; therefore, we do not control the earnings or cash flows of such affiliate.
Although these amounts are excluded from Adjusted EBITDA related to unconsolidated affiliates, such exclusion should not be understood to imply that we have control over the operations and resulting revenues and expenses of such affiliate. We do not control our unconsolidated affiliates; therefore, we do not control the earnings or cash flows of such affiliates.
The preparation of these financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, expenses and disclosure of contingent assets and liabilities as of the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
The preparation of these consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, expenses and disclosure of contingent assets and liabilities as of the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Non-cash items include 42 recurring non-cash expenses, such as depreciation, depletion and amortization expense and non-cash unit-based compensation expense. Cash flows from operating activities also differ from earnings as a result of non-cash charges that may not be recurring, such as impairment charges.
Non-cash items include recurring non-cash expenses, such as depreciation, depletion and amortization expense and non-cash unit-based compensation expense. Cash flows from operating activities also differ from earnings as a result of non-cash charges that may not be recurring, such as impairment charges.
The benefit of an uncertain tax position can only be recognized in the financial statements if management concludes that it is more likely than not that the position will be sustained with the tax authorities.
The benefit of an uncertain tax position can only be recognized in the consolidated financial statements if management concludes that it is more likely than not that the position will be sustained with the tax authorities.
Retail profit 38 per gallon is heavily impacted by volatile pricing and intense competition from retail stores, supermarkets, club stores and other retail formats, which varies based on the market. • Adjusted EBITDA .
Retail profit per gallon is heavily impacted by volatile pricing and intense competition from retail stores, supermarkets, club stores and other retail formats, which varies based on the market. • Adjusted EBITDA .
The use of Adjusted EBITDA or Adjusted EBITDA related to unconsolidated affiliate as an analytical tool should be limited accordingly. Key Operating Metrics and Results of Operations The following information is intended to provide investors with a reasonable basis for assessing our historical operations, but should not serve as the only criteria for predicting our future performance.
The use of Adjusted EBITDA or Adjusted EBITDA related to unconsolidated affiliates as an analytical tool should be limited accordingly. Key Operating Metrics and Results of Operations The following information is intended to provide investors with a reasonable basis for assessing our historical operations, but should not serve as the only criteria for predicting our future performance.
Overview As used in this Management’s Discussion and Analysis of Financial Condition and Results of Operations, the terms “Partnership,” “SUN,” “we,” “us,” or “our” should be understood to refer to Sunoco LP and our consolidated subsidiaries, unless the context clearly indicates otherwise.
Overview As used in this Management’s Discussion and Analysis of Financial Condition and Results of Operations, the terms “Partnership,” “SUN,” “we,” “us” or “our” should be understood to refer to Sunoco LP and our consolidated subsidiaries, unless the context clearly indicates otherwise.
For a position that is likely to be sustained, the benefit recognized in the financial statements is measured at the largest amount that is greater than 50 percent likely of being realized. In determining the future tax consequences of events that have been recognized in our financial statements or tax returns, judgment is required.
For a position that is likely to be sustained, the benefit recognized in the consolidated financial statements is measured at the largest amount that is greater than 50% likely of being realized. In determining the future tax consequences of events that have been recognized in our consolidated financial statements or tax returns, judgment is required.
Investing Activities Cash flows from investing activities primarily consist of capital expenditures, cash contributions to unconsolidated affiliate, cash amounts paid for acquisitions, and cash proceeds from sale or disposal of assets. Changes in capital expenditures between periods primarily result from increases or decreases in our growth capital expenditures to fund our expansion projects. Cash Flows Used in Investing Activities.
Investing Activities Cash flows from investing activities primarily consist of capital expenditures, cash contributions to unconsolidated affiliates, cash amounts paid for acquisitions and cash proceeds from sale or disposal of assets. Changes in capital expenditures between periods primarily result from increases or decreases in our growth capital expenditures to fund our expansion projects. Cash Flows Used in Investing Activities.
For a discussion and analysis of our financial condition and results of operations for the years ended December 31, 2021 and 2020, please see “Item 7.
For a discussion and analysis of our financial condition and results of operations for the years ended December 31, 2022 and 2021, please see “Item 7.
The Partnership determines the fair value of our reporting units using a weighted combination of the discounted cash flow method and the guideline company method. Determining the fair value of a reporting unit requires judgment and the use of significant estimates and assumptions.
The Partnership determines the fair value of our reporting units using the discounted cash flow method, the guideline company method, or a weighted combination of these methods. Determining the fair value of a reporting unit requires judgment and the use of significant estimates and assumptions.
Management’s Discussion and Analysis of Financial Condition and Results of Operations” in conjunction with our audited consolidated financial statements and notes to audited consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2021 filed with the SEC on February 18, 2022.
Management’s Discussion and Analysis of Financial Condition and Results of Operations” in conjunction with our audited consolidated financial statements and notes to audited consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2022 filed with the SEC on February 17, 2023.
Our daily working capital requirements fluctuate within each month, primarily in response to the timing of payments for motor fuels, motor fuels tax and rent. Cash Flows Provided by Operations. Net cash provided by operations was $561 million and $543 million, for 2022, and 2021, respectively.
Our daily working capital requirements fluctuate within each month, primarily in response to the timing of payments for motor fuels, motor fuels tax and rent. Cash Flows Provided by Operations. Net cash provided by operations was $600 million and $561 million, for 2023, and 2022, respectively.
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 will be the most critical in understanding the judgments that are involved in preparation of our consolidated financial statements. Impairments of Goodwill, Intangible Assets and Long-Lived assets .
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 will be the most critical in understanding the judgments that are involved in preparation of our consolidated financial statements.
Under the guideline company method, the Partnership determines the estimated fair value of each of our reporting units by applying valuation multiples of comparable publicly-traded companies to each reporting unit’s projected EBITDA and then averaging that estimate with similar historical calculations using a three year average.
Under the guideline company method, the Partnership determines the estimated fair value of each of our reporting units by applying valuation multiples of comparable publicly-traded companies to each reporting unit’s projected EBITDA and then averaging that estimate with similar historical calculations using a 50 Table of Contents In dex to Financial Statements three year average.
Fuel distribution contracts with our customers generally provide that we distribute motor fuel at a fixed, volume-based profit margin or at an agreed upon level of price support. As a result, profit is directly tied to the volume of motor fuel that we distribute.
Fuel distribution contracts with our customers generally provide that we distribute motor fuel at a fixed, volume- 44 Table of Contents In dex to Financial Statements based profit margin or at an agreed upon level of price support. As a result, profit is directly tied to the volume of motor fuel that we distribute.
Description of Indebtedness Our outstanding consolidated indebtedness was as follows: December 31, 2022 December 31, 2021 (in millions) Credit Facility $ 900 $ 581 6.000% Senior Notes Due 2027 600 600 5.875% Senior Notes Due 2028 400 400 4.500% Senior Notes Due 2029 800 800 4.500% Senior Notes Due 2030 800 800 Lease-Related Financing Obligations 94 100 Total debt 3,594 3,281 Less: current maturities — 6 Less: debt issuance costs 23 26 Long-term debt, net of current maturities $ 3,571 $ 3,249 Revolving Credit Agreement As of December 31, 2022, the balance on the Credit Facility was $900 million, and $7 million in standby letters of credit were outstanding.
Description of Indebtedness Our outstanding consolidated indebtedness was as follows: December 31, 2023 December 31, 2022 Credit Facility $ 411 $ 900 6.000% Senior Notes due 2027 600 600 5.875% Senior Notes due 2028 400 400 7.000% Senior Notes due 2028 500 — 4.500% Senior Notes due 2029 800 800 4.500% Senior Notes due 2030 800 800 Lease-related financing obligations 94 94 Total debt 3,605 3,594 Less: current maturities — — Less: debt issuance costs 25 23 Long-term debt, net of current maturities $ 3,580 $ 3,571 Credit Facility As of December 31, 2023, the balance on the Credit Facility was $411 million, and $5 million in standby letters of credit were outstanding.
We purchase motor fuel primarily from independent refiners and major oil companies and distribute it across more than 40 states and territories throughout the East Coast, Midwest, South Central and Southeast regions of the United States, as well as Hawaii and Puerto Rico, to: • 76 company-owned and operated retail stores; • 504 independently operated commission agent locations where we sell motor fuel to retail customers under commission agent arrangement with such operators; • 6,897 retail stores operated by independent operators, which we refer to as “dealers” or “distributors,” pursuant to long-term distribution agreements; and • Approximately 1,800 other commercial customers, including unbranded retail stores, other fuel distributors, school districts, municipalities and other industrial customers.
We purchase motor fuel primarily from independent refiners and major oil companies and distribute it across more than 40 states and territories throughout the United States, including Hawaii and Puerto Rico, to: • 75 company-operated retail stores; • 476 independently operated commission agent locations where we sell motor fuel to retail customers under commission agent arrangement with such operators; • 6,828 retail stores operated by independent operators, which we refer to as “dealers” or “distributors,” pursuant to long-term distribution agreements; and • approximately 1,600 other commercial customers, including unbranded retail stores, other fuel distributors, school districts, municipalities and other industrial customers.
Year Ended December 31, 2022 2021 (in millions) Net cash provided by (used in) Operating activities $ 561 $ 543 Investing activities (464) (387) Financing activities (40) (228) Net increase (decrease) in cash and cash equivalents $ 57 $ (72) Operating Activities Changes in cash flows from operating activities between periods primarily result from changes in earnings, excluding the impacts of non-cash items and changes in operating assets and liabilities (net of effects of acquisitions).
Year Ended December 31, 2023 2022 Net cash provided by (used in) Operating activities $ 600 $ 561 Investing activities (288) (464) Financing activities (365) (40) Net increase (decrease) in cash and cash equivalents $ (53) $ 57 Operating Activities Changes in cash flows from operating activities between periods primarily result from changes in earnings, excluding the impacts of non-cash items and changes in operating assets and liabilities (net of effects of acquisitions).
Cash Flows Used in Financing Activities. Net cash used in financing activities was $40 million and $228 million for 2022 and 2021, respectively.
Cash Flows Used in Financing Activities. Net cash used in financing activities was $365 million and $40 million for 2023 and 2022, respectively.
The change in unrealized gains and losses between periods is impacted by the notional amounts and commodity price changes on our commodity derivatives. Additional information on commodity derivatives is included in “Item 7A. Quantitative and Qualitative Disclosures about Market Risk” below. Inventory Adjustments. Inventory adjustments represent changes in lower of cost or market reserves on the Partnership’s inventory.
The unrealized gains and losses on our commodity derivatives represent the changes in fair value of our commodity derivatives. The change in unrealized gains and losses between periods was impacted by the notional amounts and commodity price changes on our commodity derivatives. Additional information on commodity derivatives is included in “Item 7A. Quantitative and Qualitative Disclosures about Market Risk” below.
Year Ended December 31, 2022 Compared to Year Ended December 31, 2021 The increase in cash flows provided by operations was primarily due to a $133 million net increase in cash basis net income compared to the prior year; partially offset by a decrease in net cash flow from operating assets and liabilities of $115 million compared to the prior year.
The increase in cash flows provided by operations was primarily due to a $26 million net increase in cash basis net income compared to the prior year; partially offset by a decrease in net cash flow from operating assets and liabilities of $13 million compared to the prior year.
We believe Adjusted EBITDA is useful to investors in evaluating our operating performance because: • Adjusted EBITDA is used as a performance measure under our revolving credit facility; • securities analysts and other interested parties use Adjusted EBITDA as a measure of financial performance; and • our management uses Adjusted EBITDA for internal planning purposes, including aspects of our consolidated operating budget and capital expenditures; Adjusted EBITDA is not a recognized term under GAAP and does not purport to be an alternative to net income (loss) as a measure of operating performance.
We believe Adjusted EBITDA is useful to investors in evaluating our operating performance because: • Adjusted EBITDA is used as a performance measure under our Credit Facility; • securities analysts and other interested parties use Adjusted EBITDA as a measure of financial performance; and • our management uses Adjusted EBITDA for internal planning purposes, including aspects of our consolidated operating budget and capital expenditures.
These items are discussed in more detail below. Adjusted EBITDA . Total Adjusted EBITDA for 2022 was $919 million, an increase of $165 million from 2021.
These items are discussed in more detail below. Adjusted EBITDA . Total Adjusted EBITDA for 2023 was $964 million, an increase of $45 million from 2022.
On January 25, 2023, we declared a quarterly distribution totaling $69 million, or $0.8255 per common unit based on the results for the three months ended December 31, 2022, excluding distributions to Class C unitholders.
On January 25, 2024, we declared a quarterly distribution of $0.8420 per common unit based on the results for the three months ended December 31, 2023, excluding distributions to Class C unitholders.
We believe we are one of the largest independent motor fuel distributors, by gallons, in the United States. We also are one of the largest distributors of Chevron, Texaco, ExxonMobil and Valero branded motor fuel in the United States. In addition to distributing motor fuel, we also distribute other petroleum products such as propane and lubricating oil.
We also are one of the largest 43 Table of Contents In dex to Financial Statements distributors of Chevron, Texaco, ExxonMobil and Valero branded motor fuel in the United States. In addition to distributing motor fuel, we also distribute other petroleum products such as propane and lubricating oil.
These increases are discussed in more detail below; and • a decrease in motor fuel profit of $42 million (including unrealized valuation adjustments), which was primarily due to a favorable inventory adjustments in the prior year (see below for explanation of inventory adjustments), partially offset by an increase in both profit per gallon sold and volume; partially offset by • an increase in non motor fuel profit, lease income and a reduction of tax expense of $75 million in the aggregate.
These increases are discussed in more detail below; and • a decrease in motor fuel profit of $51 million (including unrealized valuation adjustments), which was primarily due to unfavorable inventory adjustments in the current year (see below for explanation of inventory adjustments), partially offset by an increase in volume; partially offset by • an increase in non-motor fuel profit and lease income of $37 million in the aggregate.
Gains on disposals of assets reflect the difference between the net book value of disposed assets and the proceeds received upon disposal of those assets. For 2022 and 2021, proceeds of disposal from property and equipment were $32 million and $34 million, respectively. 41 Loss on Extinguishment of Debt .
Gain on Disposal of Assets . Gains on disposals of assets reflect the difference between the net book value of disposed assets and the proceeds received upon disposal of those assets. For 2023 and 2022, proceeds from disposal of property and equipment were $31 million and $32 million, respectively. Unrealized (Gain) Loss on Commodity Derivatives.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis of our financial condition and results of operations for the years ended December 31, 2022 and 2021 should be read in conjunction with our audited consolidated financial statements and notes to audited consolidated financial statements included elsewhere in this report.
Management’s Discussion and Analysis of Financial Condition and Results of Operations (Tabular dollar and unit amounts, except per unit data, are in millions) The following discussion and analysis of our financial condition and results of operations for the years ended December 31, 2023 and 2022 should be read in conjunction with our audited consolidated financial statements and notes to audited consolidated financial statements included elsewhere in this report.
There can be no guarantee that financing will be available on acceptable terms or at all. Debt financing, if available, could impose additional cash payment obligations and additional covenants and operating restrictions. In addition, any of the items discussed in detail under “Item 1A. Risk Factors” included in this Annual Report on Form 10-K may also significantly impact our liquidity.
There can be no guarantee that financing will be available on acceptable terms or at all. Debt financing, if available, could impose additional cash payment obligations and additional covenants and operating restrictions. In addition, any of the items discussed in detail under “Item 1A.
As of December 31, 2022, we had $82 million of cash and cash equivalents on hand and borrowing capacity of $0.6 billion under the Credit Facility.
As of December 31, 2023, we had $29 million of cash and cash equivalents on hand and borrowing capacity of $1.084 billion under the Credit Facility.
The unused availability on the Credit Facility at December 31, 2021 was $593 million. The weighted average interest rate on the total amount outstanding at December 31, 2021 was 6.17%. The Partnership was in compliance with all financial covenants at December 31, 2022.
The unused availability on the Credit Facility at December 31, 2023 was $1.1 billion. The weighted average interest rate on the total amount outstanding at December 31, 2023 was 7.54%. The Partnership was in compliance with all financial covenants at December 31, 2023.
We are a Delaware master limited partnership primarily engaged in the distribution of motor fuels to independent dealers, distributors, and other customers and the distribution of motor fuels to end customers at retail sites operated by commission agents. In addition, we receive lease income through the leasing or subleasing of real estate used in the retail distribution of motor fuels.
We are a Delaware master limited partnership primarily engaged in the distribution of motor fuels to independent dealers, distributors and other customers as well as the distribution of motor fuels to end-use customers at retail sites operated by commission agents.
Adjusted EBITDA has limitations as an analytical tool, and one should not consider it in isolation or as a substitute for analysis of our results as reported under GAAP.
Adjusted EBITDA is not a recognized term under GAAP and does not purport to be an alternative to net income as a measure of operating performance. Adjusted EBITDA has limitations as an analytical tool, and one should not consider it in isolation or as a substitute for analysis of our results as reported under GAAP.
Capital expenditures were $186 million and $174 million for 2022 and 2021, respectively. Proceeds from disposal of property and equipment were $32 million and $34 million in 2022 and 2021, respectively. Distributions from unconsolidated affiliate in excess of cumulative earnings were $8 million in 2022 and $9 million in 2021.
Proceeds from disposal of property and equipment were $31 million and $32 million in 2023 and 2022, respectively. Distributions from unconsolidated affiliates in excess of cumulative earnings were $9 million in 2023 and $8 million in 2022.
Adjusted EBITDA related to unconsolidated affiliate excludes the same items with respect to the unconsolidated affiliate as those excluded from the calculation of Adjusted EBITDA, such as interest, taxes, depreciation, depletion, amortization and other non-cash items.
Adjusted EBITDA reflects amounts for unconsolidated affiliates based on the same recognition and measurement methods used to record equity in earnings of unconsolidated affiliates. Adjusted EBITDA related to unconsolidated affiliates excludes the same items with respect to the unconsolidated affiliates as those excluded from the calculation of Adjusted EBITDA, such as interest, taxes, depreciation, depletion, amortization and other non-cash items.
The following table presents a reconciliation of Adjusted EBITDA to net income for the years ended December 31, 2022 and 2021: 40 Year Ended December 31, 2022 2021 Change (in millions) Net income and comprehensive income $ 475 $ 524 $ (49) Depreciation, amortization and accretion 193 177 16 Interest expense, net 182 163 19 Non-cash unit-based compensation expense 14 16 (2) Gain on disposal of assets (13) (14) 1 Loss on extinguishment of debt — 36 (36) Unrealized (gain) loss on commodity derivatives 21 (14) 35 Inventory adjustments (5) (190) 185 Equity in earnings of unconsolidated affiliate (4) (4) — Adjusted EBITDA related to unconsolidated affiliate 10 9 1 Other non-cash adjustments 20 21 (1) Income tax expense 26 30 (4) Adjusted EBITDA $ 919 $ 754 $ 165 Year Ended December 31, 2022 Compared to Year Ended December 31, 2021 The following discussion of results compares the operations for the years ended December 31, 2022 and 2021.
The following table presents a reconciliation of net income to Adjusted EBITDA for the years ended December 31, 2023 and 2022: Year Ended December 31, 2023 2022 Change Net income and comprehensive income $ 394 $ 475 $ (81) Depreciation, amortization and accretion 187 193 (6) Interest expense, net 217 182 35 Non-cash unit-based compensation expense 17 14 3 Gain on disposal of assets (7) (13) 6 Unrealized (gain) loss on commodity derivatives (21) 21 (42) Inventory adjustments 114 (5) 119 Equity in earnings of unconsolidated affiliates (5) (4) (1) Adjusted EBITDA related to unconsolidated affiliates 10 10 — Other non-cash adjustments 22 20 2 Income tax expense 36 26 10 Adjusted EBITDA $ 964 $ 919 $ 45 Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 The following discussion of results compares the operations for the years ended December 31, 2023 and 2022. 46 Table of Contents In dex to Financial Statements Net Income and Comprehensive Income .
In addition, the Partnership estimates a reasonable control premium representing the incremental value that accrues to the majority owner from the opportunity to dictate the strategic and operational actions of the business. Income Taxes.
In addition, the Partnership estimates a reasonable control premium representing the incremental value that accrues to the majority owner from the opportunity to dictate the strategic and operational actions of the business. One key assumption in these fair value calculations is management’s estimate of future cash flows and EBITDA.
Net Income and Comprehensive Income . Total net income and comprehensive income for 2022 was $475 million, a decrease of $49 million from 2021. The decrease is primarily attributable to the following changes: • an increase in operating costs, interest expense and depreciation, amortization and accretion of $118 million in the aggregate.
Total net income and comprehensive income for 2023 was $394 million, a decrease of $81 million from 2022. The decrease was primarily attributable to the following changes: • an increase in interest expense, general and administrative expenses and other operating expense of $59 million in the aggregate.
These amounts are unrealized valuation adjustments applied to fuel volumes remaining in inventory at the end of the period. For 2022 and 2021, an increase in fuel prices reduced lower of cost or market reserve requirements for the period by $5 million and $190 million, respectively, creating a favorable impact to net income. Income Tax Expense .
Inventory Adjustments. Inventory adjustments represent changes in lower of cost or market reserves on the Partnership’s inventory. These amounts are unrealized valuation adjustments applied to fuel volumes remaining in inventory at the end of the period. For 2023, a decline in fuel prices caused lower of cost or market reserve requirements to increase by $114 million, which reduced net income.
Year Ended December 31, 2021 During the year ended December 31, 2021 we: • issued $800 million of 4.500% senior notes due 2030; • paid $800 million to repurchase the 5.500% senior notes due 2026; • paid $436 million to repurchase the 4.875% senior notes due 2023; • borrowed $1.9 billion and repaid $1.3 billion under the Credit Facility to fund daily operations; and • paid $357 million in distributions to our unitholders, of which $165 million was paid to Energy Transfer.
Year Ended December 31, 2023 During the year ended December 31, 2023 we: • issued $500 million of 7.000% senior notes due 2028; 48 Table of Contents In dex to Financial Statements • borrowed $3.3 billion and repaid $3.8 billion under the Credit Facility to fund daily operations; and • paid $371 million in distributions to our unitholders, of which $171 million was paid to Energy Transfer.
Market and Industry Trends and Outlook We expect that certain trends and economic or industry-wide factors will continue to affect our business, both in the short-term and long-term. Inflation has a minimal impact on our results of operations, because we are generally able to pass along energy cost increases in the form of increased sales prices to our customers.
Inflation has a minimal impact on our results of operations, because we are generally able to pass along energy cost increases in the form of increased sales prices to our customers.
We currently expect to spend approximately $60 million in maintenance capital and at least $150 million in growth capital for the full year 2023.
Growth capital relates primarily to dealer and distributor supply contracts and terminals. We currently expect to spend approximately $70 million in maintenance capital and at least $200 million in growth capital for the full year 2024.
The Partnership is party to a Second Amended and Restated Credit Agreement among the Partnership, as borrower, the lenders from time to time party thereto and Bank of America, N.A., as administrative agent, collateral agent, swingline lender and a line of credit issuer (the "Credit Facility").
Risk Factors” included in this Annual Report on Form 10-K may also significantly impact our liquidity. 47 Table of Contents In dex to Financial Statements The Partnership is party to a Second Amended and Restated Credit Agreement among the Partnership, as borrower, the lenders from time to time party thereto and Bank of America, N.A., as administrative agent, collateral agent, swingline lender and a line of credit issuer (the "Credit Facility").
Our retail stores operate under several brands, including our proprietary brands APlus and Aloha Island Mart, and offer a broad selection of food, beverages, snacks, grocery and non-food merchandise, motor fuels and other services. Acquisitions On November 30, 2022, we completed the acquisition of Peerless Oil & Chemicals, Inc. ("Peerless") for $76 million, net of cash acquired.
Our retail stores operate under several brands, including our proprietary brands APlus and Aloha Island Mart, and offer a broad selection of food, beverages, snacks, grocery and non-food merchandise, motor fuels and other services. Acquisitions On January 22, 2024, we entered into a definitive agreement with NuStar Energy L.P.
Net cash used in investing activities was $464 million and $387 million, for 2022 and 2021, respectively. Year Ended December 31, 2022 Compared to Year Ended December 31, 2021 Net cash used in investing activities included $318 million and $256 million of cash paid for acquisitions in 2022 and 2021, respectively.
Net cash used in investing activities was $288 million and $464 million, for 2023 and 2022, respectively. Net cash used in investing activities included $111 million and $318 million of cash paid for acquisitions in 2023 and 2022, respectively. Capital expenditures were $215 million and $186 million for 2023 and 2022, respectively.
The distribution will be paid on February 21, 2023 to all unitholders of record on February 7, 2023. 43 Capital Expenditures Included in our capital expenditures for 2022 was $54 million in maintenance capital and $132 million in growth capital. Growth capital relates primarily to dealer and distributor supply contracts and terminals.
The distribution will be approximately $71 million in the aggregate for common units and approximately $19 million with respect to IDRs, and will be paid on February 20, 2024 to all unitholders of record on February 7, 2024. Capital Expenditures Included in our capital expenditures for 2023 was $70 million in maintenance capital and $145 million in growth capital.
Depreciation, amortization and accretion was $193 million in 2022, an increase of $16 million from 2021. This increase is primarily due to the acquisitions of refined product terminals and the transmix processing and terminal facility. Interest Expense . Interest expense was $182 million in 2022, an increase of $19 million from 2021.
The increase was primarily due to higher costs as a result of the recent acquisitions of refined product terminals and the transmix processing and terminal facility. Interest Expense . Interest expense was $217 million in 2023, an increase of $35 million from 2022. This increase was primarily attributable to higher interest rates on floating rate debt for the respective periods.
Income tax expense for 2022 was $26 million, a decrease of $4 million from income tax expense of $30 million in 2021. The decrease is primarily attributable to a favorable state rate change in the current period.
For 2022, an increase in fuel prices caused lower of cost or market reserve requirements to decrease by $5 million, which increased net income. Income Tax Expense . Income tax expense for 2023 was $36 million, an increase of $10 million from 2022. The increase was primarily attributable to a favorable state rate change in the prior period.
Contractual Obligations We periodically enter into derivatives, such as futures and options, to manage our fuel price risk on inventory in the distribution system. Fuel hedging positions are not significant to our operations. On a consolidated basis, the Partnership had a position of $1.6 million barrels with an aggregated unrealized loss of $12.3 million at December 31, 2022.
Fuel hedging positions are not significant to our operations. On a consolidated basis, the Partnership had a position of 1.1 million barrels with an aggregated unrealized loss of $8.6 million at December 31, 2023. Off-Balance Sheet Arrangements We do not maintain any off-balance sheet arrangements for the purpose of credit enhancement, hedging transactions or other financial or investment purposes.
As of December 31, 2022, Energy Transfer owned 100% of the membership interests in our General Partner, all of our incentive distribution rights and approximately 33.9% of our common units, which constituted a 28.3% limited partner interest in us. 37 We are the exclusive wholesale supplier of the Sunoco-branded and EcoMaxx-branded motor fuels, supplying an extensive distribution network of approximately 5,563 Sunoco-branded company and third-party operated locations throughout the East Coast, Midwest, South Central and Southeast regions of the United States and Puerto Rico.
We are the exclusive wholesale supplier of the Sunoco and EcoMaxx-branded motor fuels, supplying an extensive distribution network of approximately 5,534 company and third-party operated locations throughout the United States and Puerto Rico. We believe we are one of the largest independent motor fuel distributors, by gallons, in the United States.
Off-Balance Sheet Arrangements We do not maintain any off-balance sheet arrangements for the purpose of credit enhancement, hedging transactions or other financial or investment purposes. Critical Accounting Estimates We prepare our consolidated financial statements in conformity with GAAP.
Critical Accounting Estimates We prepare our consolidated financial statements in conformity with GAAP.
The increase is primarily attributable to the following changes: • an increase in the profit on motor fuel sales of $178 million, primarily due to a 14.2% increase in profit per gallon sold and a 2.3% increase in gallons sold; and • an increase in non motor fuel profit of $70 million, primarily due to an increase in storage tanks and terminals profit in 2022.
The increase was primarily attributable to the following changes: • an increase in the profit on motor fuel sales of $34 million, primarily due to an 8.1% increase in gallons sold; and • an increase in non-motor fuel profit of $37 million, primarily due to increased throughput and storage margin from the Gladieux and Zenith acquisitions and increased rental income; partially offset by • an increase in operating costs of $26 million, including other operating expense, general and administrative expense and lease expense.