Biggest changeWith the closing of the sixth tranche, the transactions contemplated under the Asset Exchange Agreement were concluded. • On February 6, 2020, we closed on the Equity Restructuring Agreement that eliminated the IDRs. • Effective March 25, 2020, we closed on the CST Fuel Supply Exchange. • On April 14, 2020, we closed on the acquisition of retail and wholesale assets. 2021 • From late June 2021 through December 31, 2021, we closed on the purchase of 103 sites of our 106-site acquisition from 7-Eleven, and in July 2021, we entered into a new credit agreement and amended our existing credit facility as further described in Notes 3 and 11 to the financial statements. 2022 • In February 2022, we closed on the final three properties of our 106-site acquisition from 7-Eleven. • On November 9, 2022, we closed on the acquisition of assets from CSS.
Biggest changeAcquisition and Financing Activity Our results of operations and financial condition are also impacted by our acquisition and financing activities as summarized below. 2021 • From late June 2021 through December 31, 2021, we closed on the purchase of 103 sites of our 106-site acquisition from 7-Eleven. 2022 • In February 2022, we closed on the final three properties of our 106-site acquisition from 7-Eleven. 42 • 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.
Rather, any excess consideration transferred over the fair value of the net assets acquired is allocated on a relative fair value basis to the identifiable net assets other than certain non-qualifying assets as defined in the guidance. We account for business combinations in accordance with the guidance under ASC 805–Business Combinations.
Rather, any excess consideration transferred over the fair value of the net assets acquired is allocated on a relative fair value basis to the identifiable net assets acquired other than certain non-qualifying assets as defined in the guidance. We account for business combinations in accordance with the guidance under ASC 805–Business Combinations.
Specifically, we assess if we have satisfied a performance obligation by transferring control of the property. 56 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.
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.
We have the ability to fund our capital expenditures by additional borrowings under our CAPL Credit Facility, JKM 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 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.
After assessing the totality of events and circumstances, we determined that it is more likely than not that the fair value of our reporting units exceed their carrying amounts and therefore goodwill is not impaired at December 31, 2022 or 2021. Tax Matters As a limited partnership, we are not subject to federal and state income taxes.
After assessing the totality of events and circumstances, we determined that it is more likely than not that the fair value of our reporting units exceed their carrying amounts and therefore goodwill is not impaired at December 31, 2023 or 2022. Tax Matters As a limited partnership, we are not subject to federal and state income taxes.
For approximately 61% 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 60% 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.
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. 51 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. 47 The following table presents reconciliations of EBITDA, Adjusted EBITDA, and Distributable Cash Flow to net income, the most directly comparable U.S.
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. New Accounting Policies No new accounting guidance significantly impacted our business in 2022.
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. New Accounting Policies No new accounting guidance significantly impacted our business in 2023.
Two of the key differences in accounting for transactions as asset acquisitions as compared to business combination 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; • Goodwill is not recognized.
Results of Operations 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.
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.
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 Recent increases in interest rates (particularly LIBOR) have increased our interest expense as further described below.
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 Increases in interest rates (particularly SOFR) have increased our interest expense as further described below.
(d) Under the Partnership Agreement, sustaining capital expenditures are capital expenditures made to maintain our long-term operating income or operating capacity.
(c) Under the Partnership Agreement, sustaining capital expenditures are capital expenditures made to maintain our long-term operating income or operating capacity.
In performing our annual impairment analysis, we use qualitative factors to determine whether it is more likely than not (likelihood of more than 50%) that the fair value of a reporting unit is less than its carrying amount, including goodwill.
The annual impairment testing date of goodwill is October 1. In performing our annual impairment analysis, we use qualitative factors to determine whether it is more likely than not (likelihood of more than 50%) that the fair value of a reporting unit is less than its carrying amount, including goodwill.
Regarding our supplier relationships, a material amount of our total gallons purchased are subject to Terms Discounts. The dollar value of these discounts varies with changes in motor fuel prices.
Regarding our supplier relationships, a material amount of our total gallons purchased are subject to prompt payment discounts. The dollar value of these discounts varies with changes in motor fuel prices.
Distributable Cash Flow represents Adjusted EBITDA less cash interest expense, sustaining capital expenditures and current income tax expense. The Distribution Coverage Ratio is computed by dividing Distributable Cash Flow by distributions paid.
Distributable Cash Flow represents Adjusted EBITDA less cash interest expense, sustaining capital expenditures and current income tax expense. The Distribution Coverage Ratio is computed by dividing Distributable Cash Flow by distributions paid on common units.
Gain on dispositions and lease terminations, net During 2022, we recorded a $3.5 million net gain related to sites sold 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 2023 and 2022, respectively, we recorded $6.5 million and $3.5 million in net gains related to sites sold in connection with our ongoing real estate rationalization effort, partially offset by net losses on lease terminations and asset disposals.
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 JKM Credit Facility, and if available to us on acceptable terms, issuances of equity and debt securities.
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.
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 December 31, 2022 and 2021, we had goodwill totaling $99.4 million and $100.5 million, respectively.
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, 2023 and 2022, we had goodwill totaling $99.4 million.
Examples of sustaining capital expenditures are those made to maintain existing contract volumes, including payments to renew existing distribution contracts, 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, including payments to renew existing distribution contracts, 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. (d) Excludes income tax incurred on the sale of sites.
Similarly, our JKM Credit Facility contains financial covenants related to leverage and fixed charge coverage as further described in Note 11 to the financial statements. These financial covenants and other covenants may restrict or limit Holdings’ ability to incur additional indebtedness, make certain capital expenditures or dispose of assets in excess of specified levels, among other restrictions.
The CAPL Credit Facility contains financial covenants related to leverage and interest coverage as further described in Note 11 to the financial statements. 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.
Accretion of preferred membership interests In connection with the issuance of preferred membership interests in March 2022 as further discussed in Note 18 to the financial statements, we recorded accretion of $1.7 million in 2022.
Accretion of preferred membership interests In connection with the issuance of preferred membership interests in March 2022 as further discussed in Note 18 to the financial statements, we recorded accretion in 2023 and 2022 of $2.5 million and $1.7 million, respectively.
Whether we account for a transaction as an asset acquisition or a business combination, determining the fair value of assets and liabilities requires management’s judgment, the utilization of independent valuation experts and involves the use of significant estimates and assumptions with respect to the timing and amounts of future cash inflows and outflows, discount rates, market prices and asset lives, among other items.
The income statement includes the results of operations for each acquisition from their respective date of acquisition. 52 Whether we account for a transaction as an asset acquisition or a business combination, determining the fair value of assets and liabilities requires management’s judgment, the utilization of independent valuation experts and involves the use of significant estimates and assumptions with respect to the timing and amounts of future cash inflows and outflows, discount rates, market prices and asset lives, among other items.
However, our corporate subsidiaries are subject to income taxes. Income tax attributable to our taxable income (including any dividend income from our corporate subsidiaries), which may differ significantly from income for financial statement purposes, is assessed at the individual limited partner unitholder level.
Income tax attributable to our taxable income generated by our nontaxable subsidiaries (including any dividend income from our corporate subsidiaries), which may differ significantly from income for financial statement purposes, is assessed at the individual limited partner unitholder level.
We believe that we will have sufficient cash flow from operations, borrowing capacity under the CAPL Credit Facility and JKM 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.
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.
The judgments made in the determination of the estimated fair value assigned to the assets acquired, the liabilities assumed and any noncontrolling interest in the investee, as well as the estimated useful life of each asset and the duration of each liability, can materially impact the financial statements in periods after acquisition, such as through depreciation and amortization. 57 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.
The judgments made in the determination of the estimated fair value assigned to the assets acquired, the liabilities assumed and any noncontrolling interest in the investee, as well as the estimated useful life of each asset and the duration of each liability, can materially impact the financial statements in periods after acquisition, such as through depreciation and amortization.
Distributions Distribution activity for 2022 was as follows (in thousands): Quarter Ended Record Date Payment Date Cash Distribution (per unit) Cash Distribution (in thousands) December 31, 2021 February 3, 2022 February 10, 2022 $ 0.5250 $ 19,896 March 31, 2022 May 3, 2022 May 11, 2022 0.5250 19,904 June 30, 2022 August 3, 2022 August 10, 2022 0.5250 19,913 September 30, 2022 November 3, 2022 November 10, 2022 0.5250 19,912 December 31, 2022 February 3, 2023 February 10, 2023 0.5250 19,917 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 2023 was as follows (in thousands): Quarter Ended Record Date Payment Date Cash Distribution (per unit) Cash Distribution (in thousands) December 31, 2022 February 3, 2023 February 10, 2023 $ 0.5250 $ 19,918 March 31, 2023 May 3, 2023 May 10, 2023 0.5250 19,925 June 30, 2023 August 4, 2023 August 11, 2023 0.5250 19,934 September 30, 2023 November 3, 2023 November 10, 2023 0.5250 19,935 December 31, 2023 February 2, 2024 February 9, 2024 0.5250 19,941 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.
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 before deducting interest expense, income taxes and depreciation, amortization and accretion (which includes certain impairment charges).
Lastly, many other cost categories increased due primarily to inflation. 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 before deducting interest expense, income taxes and depreciation, amortization and accretion (which includes certain impairment charges).
Income tax expense (benefit) We recorded income tax expense (benefit) of $0.7 million and $(3.2) million for 2022 and 2021, respectively, driven by the income generated (losses incurred) by our taxable subsidiaries.
Income tax expense We recorded income tax expense of $2.5 million and $0.7 million for 2023 and 2022, respectively, driven by the income generated by our taxable subsidiaries.
Of the December 31, 2022 balance, $49.7 million was assigned to the wholesale reporting unit and $49.7 million was assigned to the retail reporting unit.
Of the December 31, 2023 balance, $54.7 million was assigned to the wholesale reporting unit and $44.7 million was assigned to the retail reporting unit.
Investing Activities In 2022, we incurred capital expenditures of $30.4 million driven by site purchases, site upgrades, including store remodels, car wash build-outs, EMV upgrades and rebranding of certain sites, including the sites acquired from 7-Eleven.
In 2022, we incurred capital expenditures of $30 million driven by site purchases, site upgrades, including store remodels, car wash build-outs, EMV upgrades and rebranding of certain sites, including the sites acquired from 7-Eleven. We paid $28 million in connection with the acquisition of assets from CSS and $2 million in connection with the closing of sites acquired from 7-Eleven.
It also includes a discussion of our debt, capital requirements, other matters impacting our liquidity and capital resources and an outlook for our business. 40 • 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.
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 Amendment and Restatement of CAPL Credit Facility On March 31, 2023, the Partnership and its subsidiary, LGWS (together with the Partnership, the “Borrowers”), amended and restated the CAPL Credit Facility.
Revenues from the delivery of motor fuel are recorded at the time of delivery to our customers, by which time the price is fixed, title to the products has transferred and payment has either been received or collection is reasonably assured, net of applicable discounts and allowances.
This guidance applies to over 90% of our revenues as the only primary revenue stream outside the scope of this guidance is rental income. 51 Revenues from the delivery of motor fuel are recorded at the time of delivery to our customers, by which time the price is fixed, title to the products has transferred and payment has either been received or collection is reasonably assured, net of applicable discounts and allowances.
Sustaining capital expenditures are those capital expenditures required to maintain our long-term operating income or operating capacity. Acquisition and growth capital expenditures are those capital expenditures that we expect will increase our operating income or operating capacity over the long term.
Growth capital expenditures, which include individual site purchases, and acquisition capital expenditures are those capital expenditures that we expect will increase our operating income or operating capacity over the long term.
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 2023.
The purchase price is recorded for assets acquired and liabilities assumed based on fair value. The excess of the fair value of the consideration conveyed over the fair value of the net assets acquired is recorded as goodwill. The income statement includes the results of operations for each acquisition from their respective date of acquisition.
The purchase price is recorded for assets acquired and liabilities assumed based on fair value. The excess of the fair value of the consideration conveyed over the fair value of the net assets acquired is recorded as goodwill.
See Note 2 for information on our concentration risks related to our customers, fuel suppliers and fuel carriers. 55 Outlook As noted previously, 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.
Outlook As noted previously, 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.
See Note 10 for information on AROs, Note 15 for information on environmental matters and Note 16 for information on minimum fuel volume purchase commitments and legal matters.
See Note 10 for information on AROs, Note 15 for information on environmental matters and Note 16 for information on minimum fuel volume purchase commitments and legal matters. See Note 2 for information on our concentration risks related to our customers, fuel suppliers, fuel carriers and merchandise suppliers.
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, 2022 2021 2020 Gross profit: Motor fuel gross profit $ 73,378 $ 70,221 $ 57,644 Rent gross profit 50,852 50,736 50,411 Other revenues 6,509 3,721 2,344 Total gross profit 130,739 124,678 110,399 Income from CST Fuel Supply equity interests (a) — — 3,202 Operating expenses (37,072 ) (37,906 ) (34,630 ) Operating income $ 93,667 $ 86,772 $ 78,971 Motor fuel distribution sites (end of period): (b) Independent dealers (c) 663 666 687 Lessee dealers (d) 619 637 658 Total motor fuel distribution sites 1,282 1,303 1,345 Motor fuel distribution sites (average) 1,286 1,325 1,306 Volume of gallons distributed 844,486 931,288 862,938 Margin per gallon $ 0.087 $ 0.075 $ 0.067 (a) Represents income from our former equity interest in CST Fuel Supply.
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, 2023 2022 2021 Gross profit: Motor fuel gross profit $ 72,680 $ 73,378 $ 70,221 Rent gross profit 50,873 50,852 50,736 Other revenues 5,248 6,509 3,721 Total gross profit 128,801 130,739 124,678 Operating expenses (37,988 ) (37,072 ) (37,906 ) Operating income $ 90,813 $ 93,667 $ 86,772 Motor fuel distribution sites (end of period): (a) Independent dealers (b) 632 663 666 Lessee dealers (c) 569 619 637 Total motor fuel distribution sites 1,201 1,282 1,303 Average motor fuel distribution sites 1,235 1,286 1,325 Volume of gallons distributed 842,636 844,486 931,288 Margin per gallon $ 0.086 $ 0.087 $ 0.075 (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 retail sites, gallons sold and per gallon amounts): Year Ended December 31, 2022 2021 2020 Gross profit: Motor fuel $ 146,546 $ 79,318 $ 57,448 Merchandise 76,135 55,117 32,046 Rent 9,797 8,681 7,608 Other revenue 12,554 9,159 4,626 Total gross profit 245,032 152,275 101,728 Operating expenses (137,636 ) (96,173 ) (56,298 ) Operating income $ 107,396 $ 56,102 $ 45,430 Retail sites (end of period): Company operated retail sites 255 252 150 Commission agents 200 198 208 Total retail segment sites 455 450 358 Total retail segment statistics: Volume of gallons sold 496,634 403,850 259,636 Average retail fuel sites 452 389 306 Margin per gallon, before deducting credit card fees and commissions $ 0.396 $ 0.280 $ 0.298 Company operated site statistics: Average retail fuel sites 253 187 107 Margin per gallon, before deducting credit card fees $ 0.426 $ 0.309 $ 0.349 Merchandise gross profit percentage 27.2 % 26.4 % 26.0 % Commission site statistics: Average retail fuel sites 199 202 199 Margin per gallon, before deducting credit card fees and commissions $ 0.336 $ 0.238 $ 0.260 Year Ended December 31, 2022 Compared to Year Ended December 31, 2021 Gross profit increased $92.8 million (61%), while operating income increased $51.3 million (91%).
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, 2023 2022 2021 Gross profit: Motor fuel $ 138,729 $ 146,546 $ 79,318 Merchandise 89,847 76,135 55,117 Rent 9,120 9,797 8,681 Other revenue 15,771 12,554 9,159 Total gross profit 253,467 245,032 152,275 Operating expenses (156,758 ) (137,636 ) (96,173 ) Operating income $ 96,709 $ 107,396 $ 56,102 Retail sites (end of period): Company operated retail sites (a) 296 255 252 Commission agents (b) 199 200 198 Total retail segment sites 495 455 450 Total retail segment statistics: Volume of gallons sold 506,535 496,634 403,850 Average retail fuel sites 476 452 389 Margin per gallon, before deducting credit card fees and commissions $ 0.369 $ 0.396 $ 0.280 Company operated site statistics: Average retail fuel sites 283 253 187 Margin per gallon, before deducting credit card fees $ 0.400 $ 0.426 $ 0.309 Merchandise gross profit percentage 28.4 % 27.2 % 26.4 % Commission site statistics: Average retail fuel sites 193 199 202 Margin per gallon, before deducting credit card fees and commissions $ 0.306 $ 0.336 $ 0.238 (a) The increase in the company operated site count from December 31, 2022 to December 31, 2023 was primarily attributable to the conversion of certain lessee dealer and commission agent sites to company operated sites, largely during the second quarter of 2023.
GAAP financial measure, for each of the periods indicated (in thousands, except for per unit amounts): Year Ended December 31, 2022 2021 2020 Net income (a) $ 63,696 $ 21,654 $ 107,456 Interest expense 32,100 18,244 16,587 Income tax expense (benefit) 714 (3,225 ) (7,948 ) Depreciation, amortization and accretion expense 80,625 77,852 68,742 EBITDA 177,135 114,525 184,837 Equity-based employee and director compensation expense 2,294 1,311 172 Gain on dispositions and lease terminations, net (b) (1,143 ) (2,037 ) (80,924 ) Acquisition-related costs (c) 1,508 9,461 3,464 Adjusted EBITDA 179,794 123,260 107,549 Cash interest expense (29,312 ) (16,382 ) (15,545 ) Sustaining capital expenditures (d) (7,164 ) (4,161 ) (3,529 ) Current income tax (expense) benefit (e) (2,466 ) (548 ) 14,126 Distributable Cash Flow $ 140,852 $ 102,169 $ 102,601 Distributions paid $ 79,625 $ 79,552 $ 77,751 Distribution Coverage Ratio (a) 1.77x 1.28x 1.32x (a) Beginning in 2022, we reconcile Adjusted EBITDA to Net income rather than to Net income available to limited partners.
GAAP financial measure, for each of the periods indicated (in thousands, except for the Distribution Coverage Ratio): Year Ended December 31, 2023 2022 2021 Net income $ 42,592 $ 63,696 $ 21,654 Interest expense 43,743 32,100 18,244 Income tax expense (benefit) 2,525 714 (3,225 ) Depreciation, amortization and accretion expense 77,158 80,625 77,852 EBITDA 166,018 177,135 114,525 Equity-based employee and director compensation expense 3,031 2,294 1,311 Gain on dispositions and lease terminations, net (a) (4,737 ) (1,143 ) (2,037 ) Acquisition-related costs (b) 1,460 1,508 9,461 Adjusted EBITDA 165,772 179,794 123,260 Cash interest expense (40,456 ) (29,312 ) (16,382 ) Sustaining capital expenditures (c) (7,654 ) (7,164 ) (4,161 ) Current income tax expense (d) (953 ) (2,466 ) (548 ) Distributable Cash Flow $ 116,709 $ 140,852 $ 102,169 Distributions paid on common units $ 79,712 $ 79,625 $ 79,552 Distribution Coverage Ratio 1.46x 1.77x 1.28x (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.
Our consolidated statements of income are as follows (in thousands): Year Ended December 31, 2022 2021 2020 Operating revenues $ 4,967,424 $ 3,579,259 $ 1,932,323 Cost of sales 4,591,653 3,302,306 1,720,196 Gross profit 375,771 276,953 212,127 Income from CST Fuel Supply equity interests — — 3,202 Operating expenses: Operating expenses 174,708 134,079 90,928 General and administrative expenses 25,575 30,930 20,991 Depreciation, amortization and accretion expense 80,625 77,852 68,742 Total operating expenses 280,908 242,861 180,661 Gain on dispositions and lease terminations, net 1,143 2,037 80,924 Operating income 96,006 36,129 115,592 Other income, net 504 544 503 Interest expense (32,100 ) (18,244 ) (16,587 ) Income before income taxes 64,410 18,429 99,508 Income tax expense (benefit) 714 (3,225 ) (7,948 ) Net income 63,696 21,654 107,456 Accretion of preferred membership interests 1,726 — — IDR distributions — — 133 Net income available to limited partners $ 61,970 $ 21,654 $ 107,323 44 Year Ended December 31, 2022 Compared to Year Ended December 31, 2021 Consolidated Results Operating revenues increased $1.4 billion or 39%, while operating income increased $60 million or 166%.
Our consolidated statements of income are as follows (in thousands): Year Ended December 31, 2023 2022 2021 Operating revenues $ 4,386,263 $ 4,967,424 $ 3,579,259 Cost of sales 4,003,995 4,591,653 3,302,306 Gross profit 382,268 375,771 276,953 Operating expenses: Operating expenses 194,746 174,708 134,079 General and administrative expenses 27,031 25,575 30,930 Depreciation, amortization and accretion expense 77,158 80,625 77,852 Total operating expenses 298,935 280,908 242,861 Gain on dispositions and lease terminations, net 4,737 1,143 2,037 Operating income 88,070 96,006 36,129 Other income, net 790 504 544 Interest expense (43,743 ) (32,100 ) (18,244 ) Income before income taxes 45,117 64,410 18,429 Income tax expense (benefit) 2,525 714 (3,225 ) Net income 42,592 63,696 21,654 Accretion of preferred membership interests 2,488 1,726 — Net income available to limited partners $ 40,104 $ 61,970 $ 21,654 Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 Consolidated Results Operating revenues decreased $581 million (12%) and operating income decreased $7.9 million (8%).
MD&A is organized as follows: • Recent Developments —This section describes significant recent developments, including our acquisition of certain assets from CSS. • Significant Factors Affecting Our Profitability —This section describes the significant impact on our results of operations caused by crude oil commodity price volatility, seasonality and acquisition and financing activities. • Results of Operations —This section provides an analysis of our results of operations, including the results of operations of our business segments and 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: • 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.
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. The annual impairment testing date of goodwill is October 1.
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.
The average daily spot price of WTI crude oil increased 39% from $68.14 per barrel in 2021 to $94.90 per barrel in 2022.
The average spot price of WTI crude oil decreased 18% from $94.90 per barrel in 2022 to $77.58 per barrel in 2023.
The following table outlines our capital expenditures and acquisitions (in thousands): Year Ended December 31, 2022 2021 2020 Sustaining capital $ 7,164 $ 4,161 $ 3,529 Growth 23,187 37,698 33,528 Acquisitions 29,594 272,983 28,244 Total capital expenditures and acquisitions $ 59,945 $ 314,842 $ 65,301 Growth capital expenditures decreased in 2022 as compared with 2021, primarily due to a decrease in rebranding of the sites acquired from 7-Eleven.
The following table outlines our capital expenditures and acquisitions (in thousands): Year Ended December 31, 2023 2022 2021 Sustaining capital $ 7,654 $ 7,164 $ 4,161 Growth 26,974 23,187 37,698 Acquisitions — 29,594 272,983 Total capital expenditures and acquisitions $ 34,628 $ 59,945 $ 314,842 Growth capital expenditures increased in 2023 as compared with 2022, primarily due to an increase in image upgrades that were funded primarily through incentives from our fuel suppliers, partially offset by a reduction in rebranding of certain sites, including the sites acquired from 7-Eleven.
Significant items impacting these results were: Operating revenues • A $547 million (26%) increase in our wholesale segment revenues primarily attributable to a 39% increase in the average daily spot price of WTI crude oil to $94.90 per barrel in 2022, compared to $68.14 per barrel in 2021.
These results were driven by: Operating revenues • A $400 million (15%) decrease in our wholesale segment revenues primarily attributable to an 18% decrease in the average spot price of WTI crude oil to $77.58 per barrel in 2023, compared to $94.90 per barrel in 2022.
These results were driven by: Motor fuel gross profit The $3.2 million (4%) increase in motor fuel gross profit was primarily driven by a 15% increase in our average fuel margin per gallon as compared to 2021 due to higher terms discounts as a result of higher crude prices.
These results were driven by: Motor fuel gross profit The $0.7 million (1%) decrease in motor fuel gross profit was primarily driven by a 1% decrease in our average fuel margin per gallon as compared to 2022 driven by lower terms discounts due to lower crude oil prices, partially offset by better sourcing costs as a result of brand consolidation and other initiatives.
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. 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.
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.
We made net repayments of $47.9 on our credit facilities. We received $24.4 million in net proceeds from the issuance of preferred membership interests during 2022. In 2021, we paid $79.7 million in distributions.
We received $24 million in net proceeds from the issuance of preferred membership interests during 2022.
Operating expenses Operating expenses increased $3.3 million (9%) primarily as a result of a $2.7 million increase in environmental costs related to remediation, costs of compliance testing and monitoring and a $1.2 million increase in insurance costs due to the increase in controlled sites as a result of the acquisitions. 49 Retail The following table highlights the results of operations and certain operating metrics of our retail segment.
Operating expenses Operating expenses increased $0.9 million (2%), primarily as a result of higher maintenance costs and management fees. Retail The following table highlights the results of operations and certain operating metrics of our retail segment.
Although the COVID Pandemic has not significantly impacted our results in 2022, fuel volume recovered throughout 2020 and 2021, which impacts the comparability of our results between periods. 42 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.
All other terms and conditions of the CAPL Credit Facility remain in full force and effect. 41 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.
See “Significant Factors Affecting our Profitability—The Significance of Crude Oil and Wholesale Motor Fuel Prices on Our Revenues, Cost of Sales and Gross Profit.” Volume decreased 9% due in part to the loss of independent dealer contracts, which are generally lower margin, as well as our real estate optimization efforts and general economic conditions. • An $841 million (59%) increase in our retail segment revenues primarily attributable to a 33% increase in the average retail selling price per gallon in 2022 as compared to 2021 generally due to the increase in crude oil prices discussed above.
See “Significant Factors Affecting our Profitability—The Significance of Crude Oil and Wholesale Motor Fuel Prices on Our Revenues, Cost of Sales and Gross Profit.” Volume was flat compared to 2022 due to the volume generated by the acquisition of assets from CSS, offset by the net loss of independent dealer contracts and the conversion of certain lessee dealer sites to company operated and commission sites. 43 • A $181 million (8%) decrease in our retail segment revenues primarily attributable to a 13% decrease in the average retail selling price per gallon in 2023 as compared to 2022 generally due to the decrease in wholesale motor fuel prices noted above.
These results were impacted by: Gross profit • Our motor fuel gross profit increased $67.2 million (85%) attributable to a 50% increase in margin per gallon in 2022 compared to 2021 due to greater volatility in the price of crude oil in 2022 compared to 2021.
These results were driven by: Gross profit • Our motor fuel gross profit decreased $7.8 million (5%) attributable to a 7% decrease in margin per gallon in 2023 compared to 2022 due to the steep drop in crude oil prices particularly during the third quarter of 2022.
Income from CST Fuel Supply equity interests and Operating expenses See “Segment Results” for additional analyses. 46 General and administrative expenses General and administrative expenses increased $9.9 million (47%) primarily driven by a $6.0 million increase in acquisition-related costs as a result of higher legal fees incurred in connection with the acquisition of assets from 7-Eleven, a $1.9 million increase in management fees related to an increase in headcount, a $1.1 million increase in equity-based compensation expense as a result of more grants being outstanding during 2021 as compared to 2020 and overall higher general and administrative expenses stemming from the April 2020 acquisition of retail and wholesale assets and the acquisition of assets from 7-Eleven, partially offset by a $1.0 million decrease in credit loss expense.
Operating expenses See “Segment Results” for additional analyses. General and administrative expenses General and administrative expenses increased $1.5 million (6%) driven by an increase in equity-based compensation expense as a result of more grants being outstanding in 2023 as compared to 2022 and higher legal fees.
We have recast the results of our segments for periods prior to October 1, 2022 to be consistent with our new segment reporting. 47 Wholesale The following table highlights the results of operations and certain operating metrics of our wholesale segment.
Segment Results We present the results of operations of our segments consistent with how our management views the business. 44 Wholesale The following table highlights the results of operations and certain operating metrics of our wholesale segment.
As discussed previously, our CAPL Credit Facility matures April 25, 2024 and our JKM Credit Facility matures July 16, 2026. In addition, we have finance lease obligations that expire in 2027 and operating leases that expire through 2041.
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. 50 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 2041.
(c) The decrease in the independent dealer site count from December 31, 2021 to December 31, 2022 was primarily attributable to loss of contracts, most of which were lower margin, partially offset by the increase in independent dealer sites as a result of the acquisition of assets from CSS.
(b) The decrease in the independent dealer site count from December 31, 2022 to December 31, 2023 was primarily attributable to the net loss of contracts, partially offset by divestitures of certain lessee dealer sites but with continued fuel supply.
We paid $27.7 million in connection with the acquisition of assets from CSS and $1.9 million in connection with the closing of sites acquired from 7-Eleven. We received $13.3 million in proceeds primarily from the sale of sites in connection with our real estate rationalization effort.
We received $13 million in proceeds primarily from the sale of sites in connection with our real estate rationalization effort. Financing Activities In 2023, we paid $80 million in distributions to our unitholders. We made net repayments of $9 million on our credit facility.
In 2021, we incurred capital expenditures of $41.9 million driven by site upgrades, including store remodels, carwash build-outs, EMV upgrades and rebranding of certain sites, including the sites acquired from 7-Eleven. We received $15.4 million in proceeds from the sales of assets, largely driven by our real estate rationalization effort.
Investing Activities In 2023, we incurred capital expenditures of $35 million driven by image upgrades funded primarily through incentives from our fuel suppliers, rebranding of certain sites, site upgrades, including store remodels and site purchases. We received $6 million in proceeds primarily from the sale of sites in connection with our real estate rationalization effort.
We funded this acquisition through borrowings on the CAPL Credit Facility and cash on hand. Amendment to CAPL Credit Facility On November 9, 2022, in connection with our acquisition of assets from CSS, we entered into an amendment (the “Amendment”) to the CAPL Credit Facility.
On February 20, 2024, in connection with the Applegreen Acquisition, we entered into an amendment (the “Amendment”) to the CAPL Credit Facility.
See “Recent Developments—Amendment to CAPL Credit Facility” and Note 11 to the financial statements for information regarding the amendment of the CAPL Credit Facility. 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.
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.
The amount of availability under our CAPL Credit Facility at February 23, 2023, after taking into consideration debt covenant restrictions, was $120.5 million. 54 The CAPL Credit Facility contains financial covenants related to leverage and interest coverage as further described in Note 11 to the financial statements.
After taking into consideration debt covenant restrictions and the scheduled change in our maximum leverage ratio from 5.25:1.00 to 5.00:1.00 for the first quarter of 2024, the amount of availability under our CAPL Credit Facility at February 22, 2024 was $125.4 million.
We made net borrowings of $299.9 million of our credit facilities, primarily to fund the acquisition of assets from 7-Eleven and to pay $9.4 million in acquisition costs and $7.2 million of deferred financing costs. In 2020, we paid $77.9 million in distributions and made net repayments on our CAPL Credit Facility of $5.8 million.
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. In 2022, we paid $80 million in distributions to our unitholders. We made net repayments of $48 million on our credit facilities.
In addition, volume increased 23% stemming from the sites acquired from 7-Eleven. • Our merchandise gross profit and other revenues increased $21.0 million (38%) and $3.4 million (37%), respectively, driven by the sites acquired from 7-Eleven. • Rent gross profit increased $1.1 million (13%) due primarily to the sites acquired in the acquisition of assets from 7-Eleven.
In addition, volume increased 2% due to the site count increase stemming from the conversion of certain lessee dealer sites to company operated and commission sites. • Our merchandise gross profit and other revenues increased $13.7 million (18%) and $3.2 million (26%), respectively, driven by an increase in the company operated site count due to the conversion of certain lessee dealer and commission agent sites to company operated sites, in addition to an increase in sales and margin percentage in our base business.
Cash Flows The following table summarizes cash flow activity (in thousands): Year Ended December 31, 2022 2021 2020 Net cash provided by operating activities $ 161,317 $ 95,468 $ 104,484 Net cash used in investing activities (46,398 ) (298,690 ) (19,549 ) Net cash (used in) provided by financing activities (106,513 ) 210,357 (86,202 ) Operating Activities Net cash provided by operating activities increased $65.8 million in 2022 compared to 2021 primarily attributable to the incremental cash flow generated by the sites acquired from 7-Eleven and the strong fuel margins in 2022.
A 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. 48 Cash Flows The following table summarizes cash flow activity (in thousands): Year Ended December 31, 2023 2022 2021 Net cash provided by operating activities $ 117,083 $ 161,317 $ 95,468 Net cash used in investing activities (28,181 ) (46,398 ) (298,690 ) Net cash (used in) provided by financing activities (99,966 ) (106,513 ) 210,357 Operating Activities Net cash provided by operating activities decreased $44 million in 2023 compared to 2022 primarily attributable to lower fuel margins in 2023 and an increase in interest expense driven by higher interest rates.
See “Significant Factors Affecting our Profitability—The Significance of Crude Oil and Wholesale Motor Fuel Prices on Our Revenues, Cost of Sales and Gross Profit.” Additionally, we benefited from better sourcing costs due to our brand consolidation and other initiatives.
See “Significant Factors Affecting our Profitability—The Significance of Crude Oil and Wholesale Motor Fuel Prices on Our Revenues, Cost of Sales and Gross Profit.” Volume was flat for 2023 as compared to 2022 due to the volume generated by the acquisition of assets from CSS offset by the net loss of independent dealer contracts and the conversion of certain lessee dealer sites to company operated and commission sites.
(d) The decrease in the lessee dealer site count from December 31, 2021 to December 31, 2022 was primarily attributable to our real estate rationalization effort. Year Ended December 31, 2022 Compared to Year Ended December 31, 2021 Gross profit increased $6.1 million (5%), while operating income increased $6.9 million (8%).
(b) The decrease in the commission agent site count from December 31, 2022 to December 31, 2023 was primarily attributable to the conversion of certain commission agent sites to company operated sites, largely during the first quarter of 2023, offset by the conversion of certain lessee dealer sites to commission sites, largely during the fourth quarter of 2023. 46 Year Ended December 31, 2023 Compared to Year Ended December 31, 2022 Gross profit increased $8.4 million (3%) and operating income decreased $10.7 million (10%).
Interest expense Interest expense increased $1.7 million (10%) primarily due to $1.8 million in interest expense on the JKM Credit Facility along with a $0.8 million increase in amortization of deferred financing costs as a result of entering into the JKM Credit Facility and the amendment to the CAPL Credit Facility.
In addition, we wrote off $1.1 million in deferred financing costs in the first quarter of 2023 as a result of the amendment and restatement of the CAPL Credit Facility and termination of the JKM Credit Facility.
Letters of credit outstanding under our JKM Credit Facility at December 31, 2022 totaled $0.8 million. The amount of availability under the JKM Credit Facility at February 23, 2023, after taking into consideration debt covenant restrictions, was $14.2 million.
Taking the interest rate swap contracts into account, our effective interest rate on our CAPL Credit Facility at December 31, 2023 was 4.9% (our applicable margin was 2.25% as of December 31, 2023). Letters of credit outstanding under our CAPL Credit Facility at December 31, 2023 totaled $4.5 million.
Cost of sales Cost of sales increased $1.3 billion (39%), which was a result of the increase in wholesale motor fuel prices and the acquisition of assets from 7-Eleven discussed above.
Cost of sales Cost of sales decreased $588 million (13%), which was a result of the decrease in wholesale motor fuel prices, partially offset by the increase in merchandise cost of sales driven by the conversion of certain lessee dealer and commission agent sites to company operated sites discussed above.
Gross profit Gross profit increased $99 million (36%), which was primarily due to a $93 million increase in gross profit from our retail segment driven by the acquisition of assets from 7-Eleven along with realizing a higher margin per gallon. See "Segment Results" for additional analyses. Operating expenses See “Segment Results” for additional analyses.
Gross profit Gross profit increased $6.5 million (2%), which was primarily driven by an increase in merchandise gross profit driven by the conversion of certain lessee dealer and commission agent sites to company operated sites, partially offset by a decrease in motor fuel gross profit within our retail segment. See "Segment Results" for additional gross profit analyses.
Although we have hedged $300 million of our variable-rate debt, we are exposed to changes in interest rates on the balance of our variable-rate debt. 43 Acquisition and Financing Activity Our results of operations and financial condition are also impacted by our acquisition and financing activities as summarized below. 2020 • We completed four additional tranches of the asset exchange with Circle K on February 25, 2020, April 7, 2020, May 5, 2020 and September 15, 2020.
Although we have hedged $600 million of our variable-rate debt, we are exposed to changes in interest rates on the balance of our variable-rate debt.
Our results for 2023 are anticipated to be impacted by the following: • The acquisition of assets from CSS is anticipated to increase gross profit particularly in the wholesale segment. • We anticipate that we will continue to realize reductions in our fuel costs as a result of new or amended fuel purchase contracts. • Given increases in LIBOR, we anticipate higher interest expense.
Our results for 2024 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. • Given increases in SOFR during 2023 and the timing of when certain interest rate swaps expire during 2024 and the rates that were locked in under those swaps, we anticipate higher interest expense in 2024 relative to 2023.