Biggest change(7) Excludes 64 sites at December 31, 2023 that are operated by our SPR joint venture (see Note 17 of Notes to Consolidated Financial Statements). 74 Table of Contents The following table presents reconciliations of EBITDA and adjusted EBITDA to the most directly comparable GAAP financial measures on a historical basis (in thousands): Year Ended December 31, 2023 2022 Reconciliation of net income to EBITDA and adjusted EBITDA: Net income $ 152,506 $ 362,207 Depreciation and amortization 110,090 104,796 Interest expense 85,631 81,259 Income tax expense 8,136 16,822 EBITDA 356,363 565,084 Net gain on sale and disposition of assets (2,626) (79,873) Income from equity method investments (1) (2,503) — EBITDA related to equity method investments (1) 5,030 — Adjusted EBITDA $ 356,264 $ 485,211 Reconciliation of net cash provided by operating activities to EBITDA and adjusted EBITDA: Net cash provided by operating activities $ 512,441 $ 479,996 Net changes in operating assets and liabilities and certain non-cash items (249,845) (12,993) Interest expense 85,631 81,259 Income tax expense 8,136 16,822 EBITDA 356,363 565,084 Net gain on sale and disposition of assets (2,626) (79,873) Income from equity method investments (1) (2,503) — EBITDA related to equity method investments (1) 5,030 — Adjusted EBITDA $ 356,264 $ 485,211 (1) Represents our proportionate share of income and EBITDA, as applicable, related to our 49.99% interest in our SPR joint venture (see Note 17 of Notes to Consolidated Financial Statements). 75 Table of Contents The following table presents reconciliations of distributable cash flow and adjusted distributable cash flow to the most directly comparable GAAP financial measures on a historical basis (in thousands): Year Ended December 31, 2023 2022 Reconciliation of net income to distributable cash flow and adjusted distributable cash flow: Net income $ 152,506 $ 362,207 Depreciation and amortization 110,090 104,796 Amortization of deferred financing fees 5,651 5,432 Amortization of routine bank refinancing fees (4,700) (4,596) Maintenance capital expenditures (60,838) (54,444) Distributable cash flow (1)(2) 202,709 413,395 Income from equity method investments (3) (2,503) — Distributable cash flow from equity method investments (3) 1,509 — Adjusted distributable cash flow (1) 201,715 413,395 Distributions to preferred unitholders (4) (14,559) (13,852) Adjusted distributable cash flow after distributions to preferred unitholders $ 187,156 $ 399,543 Reconciliation of net cash provided by operating activities to distributable cash flow and adjusted distributable cash flow: Net cash provided by operating activities $ 512,441 $ 479,996 Net changes in operating assets and liabilities and certain non-cash items (249,845) (12,993) Amortization of deferred financing fees 5,651 5,432 Amortization of routine bank refinancing fees (4,700) (4,596) Maintenance capital expenditures (60,838) (54,444) Distributable cash flow (1)(2) 202,709 413,395 Income from equity method investments (3) (2,503) — Distributable cash flow from equity method investments (3) 1,509 — Adjusted distributable cash flow (1) 201,715 413,395 Distributions to preferred unitholders (4) (14,559) (13,852) Adjusted distributable cash flow after distributions to preferred unitholders $ 187,156 $ 399,543 (1) Distributable cash flow and adjusted distributable cash flow are non-GAAP financial measures which are discussed above under “—Evaluating Our Results of Operations.” As defined by our partnership agreement, distributable cash flow is not adjusted for certain non-cash items, such as net losses on the sale and disposition of assets and goodwill and long-lived asset impairment charges.
Biggest change(7) Excludes 64 sites at December 31, 2024 that are operated by our joint venture, SPR (see Note 17 of Notes to Consolidated Financial Statements). The following table presents reconciliations of EBITDA and adjusted EBITDA to the most directly comparable GAAP financial measures on a historical basis (in thousands): Year Ended December 31, 2024 2023 Reconciliation of net income to EBITDA and adjusted EBITDA: Net income $ 110,327 $ 152,506 Depreciation and amortization 139,685 110,090 Interest expense 134,773 85,631 Income tax expense 4,609 8,136 EBITDA 389,394 356,363 Net gain on sale and disposition of assets (9,494) (2,626) Long-lived asset impairment 492 — Loss (income) from equity method investments (1) 1,514 (2,503) EBITDA related to equity method investments (1) 6,987 5,030 Adjusted EBITDA $ 388,893 $ 356,264 Reconciliation of net cash provided by operating activities to EBITDA and adjusted EBITDA: Net cash provided by operating activities $ 31,600 $ 512,441 Net changes in operating assets and liabilities and certain non-cash items 218,412 (249,845) Interest expense 134,773 85,631 Income tax expense 4,609 8,136 EBITDA 389,394 356,363 Net gain on sale and disposition of assets (9,494) (2,626) Long-lived asset impairment 492 — Loss (income) from equity method investments (1) 1,514 (2,503) EBITDA related to equity method investments (1) 6,987 5,030 Adjusted EBITDA $ 388,893 $ 356,264 (1) Represents our proportionate share of (loss) income and EBITDA, as applicable, related to our interests in our equity method investments (see Note 17 of Notes to Consolidated Financial Statements). 72 Table of Contents The following table presents reconciliations of distributable cash flow and adjusted distributable cash flow to the most directly comparable GAAP financial measures on a historical basis (in thousands): Year Ended December 31, 2024 2023 Reconciliation of net income to distributable cash flow and adjusted distributable cash flow: Net income $ 110,327 $ 152,506 Depreciation and amortization 139,685 110,090 Amortization of deferred financing fees 7,449 5,651 Amortization of routine bank refinancing fees (4,774) (4,700) Maintenance capital expenditures (46,889) (60,838) Distributable cash flow (1)(2) 205,798 202,709 Loss (income) from equity method investments (3) 1,514 (2,503) Distributable cash flow from equity method investments (3) 661 1,509 Adjusted distributable cash flow (1) 207,973 201,715 Distributions to preferred unitholders (4) (9,575) (14,559) Adjusted distributable cash flow after distributions to preferred unitholders $ 198,398 $ 187,156 Reconciliation of net cash provided by operating activities to distributable cash flow and adjusted distributable cash flow: Net cash provided by operating activities $ 31,600 $ 512,441 Net changes in operating assets and liabilities and certain non-cash items 218,412 (249,845) Amortization of deferred financing fees 7,449 5,651 Amortization of routine bank refinancing fees (4,774) (4,700) Maintenance capital expenditures (46,889) (60,838) Distributable cash flow (1)(2) 205,798 202,709 Loss (income) from equity method investments (3) 1,514 (2,503) Distributable cash flow from equity method investments (3) 661 1,509 Adjusted distributable cash flow (1) 207,973 201,715 Distributions to preferred unitholders (4) (9,575) (14,559) Adjusted distributable cash flow after distributions to preferred unitholders $ 198,398 $ 187,156 (1) Distributable cash flow and adjusted distributable cash flow are non-GAAP financial measures which are discussed above under “—Evaluating Our Results of Operations.” As defined by our partnership agreement, distributable cash flow is not adjusted for certain non-cash items, such as net losses on the sale and disposition of assets and goodwill and long-lived asset impairment charges.
We used the net proceeds from the offering to repay a portion of the borrowings outstanding under our credit agreement and for general corporate purposes.
We used the net proceeds from the offering to repay a portion of the borrowings outstanding under our credit agreement and for general corporate purposes.
The Issuers will have the option to redeem the 2032 Notes, in whole or in part, at any time on or after January 15, 2027, at the redemption prices of 104.125% for the twelve-month period beginning January 15, 2027, 102.063% for the twelve-month period beginning January 15, 2028, and 100% beginning on January 15, 2029 and at any time thereafter, together with any accrued and unpaid interest to the date of redemption.
The Issuers have the option to redeem the 2032 Notes, in whole or in part, at any time on or after January 15, 2027, at the redemption prices of 104.125% for the twelve-month period beginning January 15, 2027, 102.063% for the twelve-month period beginning January 15, 2028, and 100% beginning on January 15, 2029 and at any time thereafter, together with any accrued and unpaid interest to the date of redemption.
On February 5, 2024, we and the lenders under our credit agreement agreed, pursuant to the terms of our credit agreement, to (i) a reallocation of $300.0 million of the revolving credit facility to the working capital revolving credit facility and (ii) reduce the accordion feature from $200.0 million to $0.
Credit Agreement Facility Reallocation and Accordion Reduction —On February 5, 2024, we and the lenders under our credit agreement agreed, pursuant to the terms of our credit agreement, to (i) a reallocation of $300.0 million of the revolving credit facility to the working capital revolving credit facility and (ii) reduce the accordion feature from $200.0 million to $0.
EBITDA and Adjusted EBITDA EBITDA and adjusted EBITDA are non-GAAP financial measures used as supplemental financial measures by management and may be used by external users of our consolidated financial statements, such as investors, commercial banks and research analysts, to assess: ● our compliance with certain financial covenants included in our debt agreements; ● our financial performance without regard to financing methods, capital structure, income taxes or historical cost basis; ● our ability to generate cash sufficient to pay interest on our indebtedness and to make distributions to our partners; ● our operating performance and return on invested capital as compared to those of other companies in the wholesale, marketing, storing and distribution of refined petroleum products, gasoline blendstocks, renewable fuels, crude oil and propane, and in the gasoline stations and convenience stores business, without regard to financing methods and capital structure; and 70 Table of Contents ● the viability of acquisitions and capital expenditure projects and the overall rates of return of alternative investment opportunities.
EBITDA and Adjusted EBITDA EBITDA and adjusted EBITDA are non-GAAP financial measures used as supplemental financial measures by management and may be used by external users of our consolidated financial statements, such as investors, commercial banks and research analysts, to assess: ● our compliance with certain financial covenants included in our debt agreements; ● our financial performance without regard to financing methods, capital structure, income taxes or historical cost basis; ● our ability to generate cash sufficient to pay interest on our indebtedness and to make distributions to our partners; ● our operating performance and return on invested capital as compared to those of other companies in the wholesale, marketing, storing and distribution of refined petroleum products, gasoline blendstocks, renewable fuels, crude oil and propane, and in the gasoline stations and convenience stores business, without regard to financing methods and capital structure; and ● the viability of acquisitions and capital expenditure projects and the overall rates of return of alternative investment opportunities.
Net cash used in financing activities was offset by $281.0 million in net borrowings on our revolving credit facility, in part due to fund the acquisition of the Terminal Facilities from Motiva.
Net cash used in financing activities was offset by $281.0 million in net borrowings on our revolving credit facility, in part due to fund the acquisition of the Motiva Terminal Facilities.
Events of default under the 2032 Notes Indenture include (i) a default in payment of principal of, or interest or premium, if any, on, the 2032 Notes, (ii) breach of our covenants under the 2032 Notes Indenture, (iii) certain events of bankruptcy and insolvency, (iv) any payment default or acceleration of indebtedness of our or certain subsidiaries if the total amount of such indebtedness unpaid or accelerated exceeds $50.0 million and (v) failure to pay within 60 days uninsured final judgments exceeding $50.0 million. 6.875% Senior Notes Due 2029 On October 7, 2020, the Issuers issued $350.0 million aggregate principal amount of 6.875% senior notes due 2029 (the “2029 Notes”) to several initial purchasers in a private placement exempt from the registration requirements under the Securities Act.
Events of default under the 2032 Notes Indenture include (i) a default in payment of principal of, or interest or premium, if any, 81 Table of Contents on, the 2032 Notes, (ii) breach of our covenants under the 2032 Notes Indenture, (iii) certain events of bankruptcy and insolvency, (iv) any payment default or acceleration of indebtedness of our or certain subsidiaries if the total amount of such indebtedness unpaid or accelerated exceeds $50.0 million and (v) failure to pay within 60 days uninsured final judgments exceeding $50.0 million. 6.875% Senior Notes Due 2029 On October 7, 2020, the Issuers issued $350.0 million aggregate principal amount of 6.875% senior notes due 2029 (the “2029 Notes”) to several initial purchasers in a private placement exempt from the registration requirements under the Securities Act.
For purposes of evaluating our results of operations, we use the normal heating degree day amount as reported by the National Weather Service at its Logan International Airport station in Boston, Massachusetts . 72 Table of Contents Key Performance Indicators The following table provides a summary of some of the key performance indicators that may be used to assess our results of operations.
For purposes of evaluating our results of operations, we use the normal heating degree day amount as reported by the National Weather Service at its Logan International Airport station in Boston, Massachusetts . 70 Table of Contents Key Performance Indicators The following table provides a summary of some of the key performance indicators that may be used to assess our results of operations.
When prices for 66 Table of Contents the products we sell decline, our exposure to risk of loss in the event of nonperformance by our customers of our forward contracts may be increased as they and/or their customers may breach their contracts and purchase the products we sell at the then lower market price from a competitor. ● We commit substantial resources to pursuing acquisitions and expending capital for growth projects, although there is no certainty that we will successfully complete any acquisitions or growth projects or receive the economic results we anticipate from completed acquisitions or growth projects.
When prices for the products we sell decline, our exposure to risk of loss in the event of nonperformance by our customers of our forward contracts may be increased as they and/or their customers may breach their contracts and purchase the products we sell at the then lower market price from a competitor. ● We commit substantial resources to pursuing acquisitions and expending capital for growth projects, although there is no certainty that we will successfully complete any acquisitions or growth projects or receive the economic results we anticipate from completed acquisitions or growth projects.
The credit agreement also includes certain baskets, including (i) a $25.0 million general secured indebtedness basket, (ii) a $25.0 million general investment basket, (iii) a $75.0 million secured indebtedness basket to permit the borrowers to enter into a Contango Facility (as defined in the credit agreement), (iv) a Sale/Leaseback Transaction (as defined in the credit agreement) basket of $100.0 million, and (v) a basket of $150.0 million in an aggregate amount for the purchase of our common units, provided that, among other things, no Default exists or would occur immediately following such purchase(s).
The credit agreement also includes certain baskets, including (i) a $25.0 million general secured indebtedness 80 Table of Contents basket, (ii) a $25.0 million general investment basket, (iii) a $75.0 million secured indebtedness basket to permit the borrowers to enter into a Contango Facility (as defined in the credit agreement), (iv) a Sale/Leaseback Transaction (as defined in the credit agreement) basket of $100.0 million, and (v) a basket of $150.0 million in an aggregate amount for the purchase of our common units, provided that, among other things, no Default exists or would occur immediately following such purchase(s).
Discussions of 2021 items and year-to-year comparisons between 2022 and 2021 that are not included in this Form 10-K can be found in Part II, Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2022.
Discussions of 2022 items and year-to-year comparisons between 2023 and 2022 that are not included in this Form 10-K can be found in Part II, Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2023.
See Note 17 of Notes to Consolidated Financial Statements. Except as otherwise specifically indicated, the information and discussion and analysis in this section does not otherwise take into account the financial condition and results of operations of SPR. Overview We are a master limited partnership formed in March 2005.
See Note 17 of Notes to Consolidated Financial Statements. Except as otherwise specifically indicated, the information and discussion and analysis in this section does not otherwise take into account the financial condition and results of operations of SPR or Everett. Overview We are a master limited partnership formed in March 2005.
Goodwill is tested for impairment annually as of October 1 or when events or changes in circumstances indicate that the carrying amount of goodwill may not be recoverable. All of our goodwill is allocated to the GDSO segment. During 2023 and 2022, we completed a quantitative assessment for the GDSO reporting unit.
Goodwill is tested for impairment annually as of October 1 or when events or changes in circumstances indicate that the carrying amount of goodwill may not be recoverable. All of our goodwill is allocated to the GDSO segment. During 2024 and 2023, we completed a quantitative assessment for the GDSO reporting unit.
In addition, we had other revenues of approximately $0.6 billion for the year ended December 31, 2023 from convenience store and prepared food sales at our directly operated stores, rental income from dealer leased and commissioned agent leased gasoline stations and from cobranding arrangements, and sundries.
In addition, we had other revenues of approximately $0.6 billion for the year ended December 31, 2024 from convenience store and prepared food sales at our directly operated stores, rental income from dealer leased and commissioned agent leased gasoline stations and from cobranding arrangements, and sundries.
The respective income tax expense predominantly reflects the income tax expense from the operating results of GMG, which is a taxable entity for federal and state income tax purposes. 78 Table of Contents Liquidity and Capital Resources Liquidity Our primary liquidity needs are to fund our working capital requirements, capital expenditures and distributions and to service our indebtedness.
The respective income tax expense predominantly reflects the income tax expense from the operating results of GMG, which is a taxable entity for federal and state income tax purposes. 75 Table of Contents Liquidity and Capital Resources Liquidity Our primary liquidity needs are to fund our working capital requirements, capital expenditures and distributions and to service our indebtedness.
The credit agreement imposes financial covenants that require us to maintain certain minimum working capital amounts, a minimum combined interest coverage ratio, a maximum senior secured leverage ratio and a maximum total leverage ratio. We were in compliance with the foregoing covenants at December 31, 2023.
The credit agreement imposes financial covenants that require us to maintain certain minimum working capital amounts, a minimum combined interest coverage ratio, a maximum senior secured leverage ratio and a maximum total leverage ratio. We were in compliance with the foregoing covenants at December 31, 2024.
We own, control or have access to a large terminal network of refined petroleum products and renewable fuels—with strategic rail and/or marine assets—spanning from Maine to Florida and into the U.S. Gulf states.
We own, control or have access to a large terminal network of refined petroleum products and renewable fuels—with connectivity to strategic rail, pipeline and marine assets—spanning from Maine to Florida and into the U.S. Gulf States.
Increased conservation and technological advances have adversely affected the demand for home heating oil and residual oil. Consumption of residual oil has steadily declined over the last several decades. We could face additional competition from alternative energy sources as a result of future government-mandated controls or regulations further promoting the use of cleaner fuels.
Increased conservation and technological advances have adversely affected the demand for home heating oil and residual oil. Consumption of residual oil has steadily declined over the last several decades. We could face additional competition from alternative energy sources as a result of future government-mandated controls or regulations further promoting the use of cleaner fuels or changing consumer preferences.
Lease payments, maintenance and repair, property taxes, utilities, credit card fees, taxes, labor and labor-related expenses comprise the most significant portion of our operating expenses. While the majority of these expenses remains relatively stable, independent of the volumes through our system, they can 71 Table of Contents fluctuate depending on the activities performed during a specific period.
Lease payments, maintenance and repair, property taxes, utilities, credit card fees, taxes, labor and labor-related expenses comprise the most significant portion of our operating expenses. While the majority of these expenses remains relatively stable, independent of the volumes through our system, they can fluctuate depending on the activities performed during a specific period.
The Issuers have the option to redeem the 2029 Notes, in whole or in part, at any time on or after January 15, 2024, at the redemption prices of 103.438% for the twelve-month period beginning on January 15, 2024, 102.292% for the twelve-month period beginning January 15, 2025, 101.146% for the twelve-month period beginning January 15, 2026, and 100% beginning on January 15, 2027 and at any time thereafter, together with any accrued and unpaid interest to the date of redemption.
The Issuers have the option to redeem the 2029 Notes, in whole or in part, at any time on or after January 15, 2025, at the redemption prices of 102.292% for the twelve-month period beginning on January 15, 2025, 101.146% for the twelve-month period beginning January 15, 2026, and 100% beginning on January 15, 2027 and at any time thereafter, together with any accrued and unpaid interest to the date of redemption.
Product sales primarily include sales of unbranded and branded gasoline, distillates, residual oil, renewable fuels and crude oil, as well as convenience store and prepared food sales, gasoline station rental income and revenue generated from our logistics activities when we engage in the storage, transloading and shipment of products owned by others.
Product sales primarily include sales of unbranded and branded gasoline, distillates, residual oil, renewable fuels and crude oil, as well as convenience store and prepared food sales, gasoline station rental income and revenue generated from our logistics activities when we engage in the storage, transloading and shipment of products 68 Table of Contents owned by others.
The Issuers have the option to redeem the 2027 Notes, in whole or in part, at any time on or after August 1, 2023, at the redemption prices of 102.333% for the twelve-month period beginning August 1, 2023, 101.167% for the twelve-month period beginning August 1, 2024, and 100% beginning on August 1, 2025 and at any time thereafter, together with any accrued and unpaid interest to the date of redemption.
The Issuers have the option to redeem the 2027 Notes, in whole or in part, at any time on or after August 1, 2024, at the redemption prices of 101.167% for the twelve-month period beginning August 1, 2024, and 100% beginning on August 1, 2025 and at any time thereafter, together with any accrued and unpaid interest to the date of redemption.
If the subsequent actual results and updated projections of the underlying business activity change compared with the assumptions and projections used to develop these values, we could experience impairment charges. In addition, we have estimated the economic lives of certain acquired assets and these lives are used to calculate depreciation and amortization expense.
If the subsequent actual results and updated projections of the 84 Table of Contents underlying business activity change compared with the assumptions and projections used to develop these values, we could experience impairment charges. In addition, we have estimated the economic lives of certain acquired assets and these lives are used to calculate depreciation and amortization expense.
Financing Activities Net cash used in financing activities was $4.4 million for 2023 and included $144.7 million in cash distributions to our limited partners (preferred and common unitholders) and our general partner, $136.6 million in net payments on our working capital revolving credit facility, $3.5 million in the repurchase of common units pursuant to our repurchase program for future satisfaction of our LTIP obligations, $0.5 million in LTIP units withheld for tax obligations and $0.1 million in distribution equivalent rights.
Net cash used in financing activities was $4.4 million for 2023 and included $144.7 million in cash distributions to our limited partners (preferred and common unitholders) and our general partner, $136.6 million in net payments on our working capital revolving credit facility, $3.5 million in the repurchase of common units pursuant to our repurchase program for future satisfaction of our LTIP obligations, $0.5 million in LTIP units withheld for tax obligations and $0.1 million paid pursuant to distribution equivalent rights previously granted under our LTIP.
In addition, changes in blending requirements or broadening the definition of what constitutes a renewable fuel could affect the price of RINs which could impact the magnitude of the mark-to-market liability recorded for the deficiency, if any, in our RIN position relative to our RVO at a point in time.
In addition, changes in blending requirements or broadening the definition of what constitutes a renewable fuel could affect the price of RINs which could impact the magnitude of the mark-to-market liability recorded for the deficiency, if any, in our RIN position relative to 67 Table of Contents our RVO at a point in time.
As a result of such challenges, the anticipated benefits associated with our joint ventures may not be achieved and could negatively impact our results of operations. ● The condition of credit markets may adversely affect our liquidity. In the past, world financial markets experienced a severe reduction in the availability of credit.
As a result of such challenges, the anticipated benefits associated with our joint ventures may not be achieved and could negatively impact our results of operations. 65 Table of Contents ● The condition of credit markets may adversely affect our liquidity. In the past, world financial markets experienced a severe reduction in the availability of credit.
We may not be able to renew the permits necessary for our 69 Table of Contents operations, or we may be forced to accept terms in future permits that limit our operations or result in additional compliance costs. Results of Operations Evaluating Our Results of Operations Our management uses a variety of financial and operational measurements to analyze our performance.
We may not be able to renew the permits necessary for our operations, or we may be forced to accept terms in future permits that limit our operations or result in additional compliance costs. Results of Operations Evaluating Our Results of Operations Our management uses a variety of financial and operational measurements to analyze our performance.
Interest will be payable beginning July 15, 2024 and thereafter semi-annually in arrears on January 15 and July 15 of each year. The 2032 Notes are guaranteed on a joint and several senior unsecured basis by each of the Issuers and the subsidiary guarantors to the extent set forth in the 2032 Notes Indenture.
Interest is payable beginning July 15, 2024 and thereafter semi-annually in arrears on January 15 and July 15 of each year. The 2032 Notes are guaranteed on a joint and several senior unsecured basis by each of the Issuers and the subsidiary guarantors to the extent set forth in the 2032 Notes Indenture.
Environmental and Other Liabilities We record accrued liabilities for all direct costs associated with the estimated resolution of contingencies at the earliest date at which it is deemed probable that a liability has been incurred and the amount of such liability can be 88 Table of Contents reasonably estimated.
Environmental and Other Liabilities We record accrued liabilities for all direct costs associated with the estimated resolution of contingencies at the earliest date at which it is deemed probable that a liability has been incurred and the amount of such liability can be reasonably estimated.
This reallocation and accordion reduction return our credit facilities to the terms in place prior to the reallocation and accordion exercise previously agreed to by us and the lenders on December 7, 2023.
This reallocation and accordion reduction returned our credit facilities to the terms in place prior to the reallocation and accordion exercise previously agreed to by us and the lenders on December 7, 2023.
A number of new legal incentives and regulatory requirements, and executive initiatives, including various government subsidies including the extension of certain tax credits for renewable energy, have made these alternative forms of energy more competitive.
A number of new legal incentives and regulatory requirements, and executive 66 Table of Contents initiatives, including various government subsidies including the extension of certain tax credits for renewable energy, have made these alternative forms of energy more competitive.
The 2029 Notes Indenture contains covenants that limit our ability to, among other things, incur additional indebtedness and issue preferred securities, make certain dividends and distributions, make certain investments and other 85 Table of Contents restricted payments, restrict distributions by our subsidiaries, create liens, sell assets or merge with other entities.
The 2029 Notes Indenture contains covenants that limit our ability to, among other things, incur additional indebtedness and issue preferred securities, make certain dividends and distributions, make certain investments and other restricted payments, restrict distributions by our subsidiaries, create liens, sell assets or merge with other entities.
Recent Accounting Pronouncements A description and related impact expected from the adoption of certain new accounting pronouncements is provided in Note 2 of Notes to Consolidated Financial Statements included elsewhere in this report.
Recent Accounting Pronouncements A description and related impact expected from the adoption of certain new accounting pronouncements is provided in Note 2 of Notes to Consolidated Financial Statements included elsewhere in this report. 85 Table of Contents
Please read “—Capital Expenditures” for a discussion of our capital expenditures for the years ended December 31, 2023 and 2022.
Please read “—Capital Expenditures” for a discussion of our capital expenditures for the years ended December 31, 2024 and 2023.
During the terms of these leases, which expire in May 2028 and September 2029, in lieu of recognizing lease expense for the lease rental payments, we incur interest expense associated with the financing obligation. Interest expense of approximately $8.8 million and $9.0 million was recorded for the years ended December 31, 2023 and 2022, respectively.
During the terms of these leases, which expire in May 2028 and September 2029, in lieu of recognizing lease expense for the lease rental payments, we incur interest expense associated with the financing obligation. Interest expense of approximately $8.6 million and $8.8 million was recorded for the years ended December 31, 2024 and 2023, respectively.
Adjusted EBITDA is EBITDA further adjusted for gains or losses on the sale and disposition of assets, goodwill and long-lived asset impairment charges and our proportionate share of EBITDA related to our SPR joint venture, which is accounted for using the equity method.
Adjusted EBITDA is EBITDA further adjusted for gains or losses on the sale and disposition of assets, goodwill and long-lived asset impairment charges and our proportionate share of EBITDA related to our joint ventures accounted for using the equity method.
The average interest rates for the credit agreement were 7.2% and 3.7% for the years ended December 31, 2023 83 Table of Contents and 2022, respectively. The credit agreement provides for a letter of credit fee equal to the then applicable working capital rate or then applicable revolver rate per annum for each letter of credit issued.
The average interest rates for the credit agreement were 7.4%, 7.2% and 3.7% for the years ended December 31, 2024, 2023 and 2022, respectively. The credit agreement provides for a letter of credit fee equal to the then applicable working capital rate or then applicable revolver rate per annum for each letter of credit issued.
There were no Level 3 physical forward derivative contracts as of December 31, 2023 and 2022. 87 Table of Contents Accounting for the fair value measurement of physical forward derivative instruments is complex given the judgmental nature of the assumptions used as inputs into the valuation models.
There were no Level 3 physical forward derivative contracts as of December 31, 2024 and 2023. Accounting for the fair value measurement of physical forward derivative instruments is complex given the judgmental nature of the assumptions used as inputs into the valuation models.
Sales from wholesale gasoline and gasoline blendstocks were $5.9 billion and $6.4 billion for 2023 and 2022, respectively, a decrease of $0.5 billion, or 8%, primarily due to a decrease in prices, partially offset by an increase in volume sold.
Sales from wholesale gasoline and gasoline blendstocks were $6.5 billion and $5.9 billion for 2024 and 2023, respectively, an increase of $0.6 billion, or 10%, primarily due to an increase in volume sold, partially offset by a decrease in prices.
Adjusted distributable cash flow is distributable cash flow (as defined in our partnership agreement) further adjusted for our proportionate share of distributable cash flow related to our SPR joint venture, which is accounted for using the equity method.
Adjusted distributable cash flow is distributable cash flow (as defined in our partnership agreement) further adjusted for our proportionate share of distributable cash flow related to our joint ventures accounted for using the equity method.
As of December 31, 2023, there were two facilities under the credit agreement: ● a working capital revolving credit facility to be used for working capital purposes and letters of credit in the principal amount equal to the lesser of the Partnership’s borrowing base and $850 million; and ● a $900.0 million revolving credit facility to be used for general corporate purposes.
As of December 31, 2024, there were two facilities under the credit agreement: ● a working capital revolving credit facility to be used for working capital purposes and letters of credit in the principal amount equal to the lesser of the Partnership’s borrowing base and $950 million; and ● a $600.0 million revolving credit facility to be used for general corporate purposes.
On February 15, 2024, we paid the total cash distribution of approximately $1.8 million. Contractual Obligations We have contractual obligations that are required to be settled in cash.
On February 18, 2025, we paid the total cash distribution of approximately $1.8 million. Contractual Obligations We have contractual obligations that are required to be settled in cash.
The EPA has implemented a 68 Table of Contents RFS pursuant to the Energy Policy Act of 2005 and the Energy Independence and Security Act of 2007.
The EPA has implemented a RFS pursuant to the Energy Policy Act of 2005 and the Energy Independence and Security Act of 2007.
This section generally discusses 2023 and 2022 items and year-to-year comparisons between 2023 and 2022.
This section generally discusses 2024 and 2023 items and year-to-year comparisons between 2024 and 2023.
We currently expect maintenance capital expenditures of approximately $50.0 million to $60.0 million and expansion capital expenditures, excluding acquisitions, of approximately $60.0 million to $70.0 million in 2024, relating primarily to investments in our gasoline station and terminal businesses.
We currently expect maintenance capital expenditures of approximately $60.0 million to $70.0 million and expansion capital expenditures, excluding acquisitions, of approximately $75.0 million to $85.0 million in 2025, relating primarily to investments in our gasoline station and terminal businesses.
We may consummate transactions that we believe will be accretive but that ultimately may not be accretive. ● We may not be able to realize expected returns or other anticipated benefits associated with our joint ventures. We are currently involved in two joint ventures.
We may consummate transactions that we believe will be accretive but that ultimately may not be accretive. ● We may not be able to realize expected returns or other anticipated benefits associated with our joint ventures. We are currently involved in two joint ventures accounted for using the equity method.
In addition, we had outstanding letters of credit of $220.2 million. Subject to borrowing base limitations, the total remaining availability for borrowings and letters of credit was $1.13 billion and $1.12 billion at December 31, 2023 and 2022, respectively.
In addition, we had outstanding letters of credit of $100.2 million. Subject to borrowing base limitations, the total remaining availability for borrowings and letters of credit was $1.05 billion and $1.13 billion at December 31, 2024 and 2023, respectively.
These contracts are considered Level 2 derivative instruments under the fair value hierarchy as inputs used to determine fair value are not quoted prices in active markets. As of December 31, 2023, derivative assets of $17.7 million and derivative liabilities of $5.0 million were recorded for physical forward derivative contracts based on Level 2 fair value measurements.
These contracts are considered Level 2 derivative instruments under the fair value hierarchy as inputs used to determine fair value are not quoted prices in active markets. As of December 31, 2024, derivative assets of $13.7 million and derivative liabilities of $6.1 million were recorded for physical forward derivative contracts based on Level 2 fair value measurements.
Distributable cash flow as used in our partnership agreement also determines our ability to make cash distributions on our incentive distribution rights.
Distributable cash flow as used in our partnership agreement also determines our ability to make cash 69 Table of Contents distributions on our incentive distribution rights.
Cash Flow The following table summarizes cash flow activity for the years ended December 31 (in thousands): 2023 2022 Net cash provided by operating activities $ 512,441 $ 479,996 Net cash used in investing activities $ (492,380) $ (236,193) Net cash used in financing activities $ (4,459) $ (250,612) Operating Activities Cash flow from operating activities generally reflects our net income, balance sheet changes arising from inventory purchasing patterns, the timing of collections on our accounts receivable, the seasonality of parts of our businesses, fluctuations in product prices, working capital requirements and general market conditions.
Cash Flow The following table summarizes cash flow activity for the years ended December 31 (in thousands): 2024 2023 Net cash provided by operating activities $ 31,600 $ 512,441 Net cash used in investing activities $ (276,871) $ (492,380) Net cash provided by (used in) financing activities $ 233,837 $ (4,459) Operating Activities Cash flow from operating activities generally reflects our net income, balance sheet changes arising from inventory purchasing patterns, the timing of collections on our accounts receivable, the seasonality of parts of our businesses, fluctuations in product prices, working capital requirements and general market conditions.
We had approximately $28.0 million and $52.4 million in expansion capital expenditures, excluding acquired property and equipment, for the years ended December 31, 2023 and 2022, respectively, primarily related to investments in our gasoline station business.
We had approximately $56.4 million and $28.0 million in expansion capital expenditures, excluding acquired property and equipment, for the years ended December 31, 2024 and 2023, respectively, primarily related to investments in our gasoline station and terminal businesses.
In addition, we incur a commitment fee on the unused portion of each facility under the credit agreement, ranging from 0.35% to 0.50% per annum. As of December 31, 2023, we had $16.8 million outstanding on the working capital revolving credit facility and $380.0 million outstanding on the revolving credit facility.
In addition, we incur a commitment fee on the unused portion of each facility under the credit agreement, ranging from 0.35% to 0.50% per annum. As of December 31, 2024, we had $229.5 million outstanding on the working capital revolving credit facility and $167.0 million outstanding on the revolving credit facility.
Certain costs associated with our contractual obligations for certain transportation assets are fixed and do not vary with volumes transported. Should we experience a reduction in our logistics activities, costs associated with our contractual obligations for related transportation assets may not decrease ratably or at 67 Table of Contents all.
Certain costs associated with our contractual obligations for certain transportation assets, such as barges and railcars, are fixed and do not vary with volumes transported. Should we experience a reduction in our logistics activities, costs associated with our contractual obligations for related transportation assets may not decrease ratably or at all.
We had approximately $60.8 million and $54.4 million in maintenance capital expenditures for the years ended December 31, 2023 and 2022, respectively, which are included in capital expenditures in the accompanying consolidated statements of cash flows, of which approximately $52.9 million and $45.0 million for 2023 and 2022, respectively, are related to our investments in our gasoline station business.
We had approximately $46.9 million and $60.8 million in maintenance capital expenditures for the years ended December 31, 2024 and 2023, respectively, which are included in capital expenditures in the accompanying consolidated statements of cash flows, of which approximately $36.7 million and $52.9 million for 2024 and 2023, respectively, are related to our investments in our gasoline station business.
In 2022, the increases in accounts receivable inventories and accounts payable are in part due to the increase in prices. 81 Table of Contents Investing Activities Net cash used in investing activities was $492.4 million for 2023 and included $313.2 million related to the acquisition of the Terminal Facilities from Motiva (see Note 3 to Notes to Consolidated Financial Statements), $95.3 million in expenditures associated with our equity method investments (see Note 17 of Notes to Consolidated Financial Statements), $88.8 million in capital expenditures, $8.5 million in seller note issuances which represent notes we received from buyers in connection with the sale of certain of our gasoline stations and $1.5 million in an immaterial acquisition.
Net cash used in investing activities was $492.4 million for 2023 and included $313.2 million related to the acquisition of the Motiva Terminal Facilities (see Note 3 to Notes to Consolidated Financial Statements), $95.3 million in expenditures associated with our equity method investments, $88.8 million in capital expenditures, $8.5 million in seller note issuances which represent notes we received from buyers in connection with the sale of certain of our gasoline stations and $1.5 million in an immaterial acquisition.
Sales from distillates and other oils (primarily residual oil and crude oil) were $3.7 billion and $4.5 billion for 2023 and 2022, respectively, a decrease of $0.8 billion, or 17%, primarily due to a decrease in distillate prices, partially offset by an increase in volume sold.
Sales from distillates and other oils (primarily residual oil and crude oil) were $4.2 billion and $3.7 billion for 2024 and 2023, respectively, an increase of $0.5 billion, or 13%, primarily due to an increase in distillate volume sold, partially offset by decreases in residual oil volume sold and in distillates prices.
Sales from gasoline distribution were $5.3 billion and $6.1 billion for 2023 and 2022, respectively, a decrease of $0.8 billion, or 13%, primarily due to decreases in prices and in volume sold.
Sales from gasoline distribution were $4.8 billion and $5.3 billion for 2024 and 2023, respectively, a decrease of $0.5 billion, or 9%, primarily due to decreases in prices and in volume sold.
Collectively, we sold approximately $15.9 billion of refined petroleum products, gasoline blendstocks, renewable fuels and crude oil for the year ended December 31, 2023.
Collectively, we sold approximately $16.6 billion of refined petroleum products, gasoline blendstocks, renewable fuels and crude oil for the year ended December 31, 2024.
As of December 31, 2023, we had a portfolio of 1,627 owned, leased and/or supplied gasoline stations, including 341 directly operated convenience stores, primarily in the Northeast, as well as 64 gasoline stations located in Texas that are operated by our unconsolidated affiliate, SPR.
As of December 31, 2024, we had a portfolio of 1,584 owned, leased and/or supplied gasoline stations, including 300 directly operated convenience stores, primarily in the Northeast, as well as 64 gasoline stations located in Texas that are operated by our joint venture, SPR.
Our primary sources of liquidity are cash generated from operations, amounts available under our working capital revolving credit facility and equity and debt offerings. Please read “—Credit Agreement” for more information on our working capital revolving credit facility. Working capital was $115.0 million and $197.8 million at December 31, 2023 and 2022, respectively, a decrease of $82.8 million.
Our primary sources of liquidity are cash generated from operations, amounts available under our working capital revolving credit facility and equity and debt offerings. Please read “—Credit Agreement” for more information on our working capital revolving credit facility. Working capital was $207.2 million and $115.0 million at December 31, 2024 and 2023, respectively, an increase of $92.2 million.
Preferred Units During 2023, we paid the following cash distributions to holders of the Series A Preferred Units and the Series B Preferred Units: Cash Distribution Series A Preferred Units Series B Preferred Units Distribution Paid for the Payment Date Total Paid Rate Total Paid Rate Quarterly Period Covering 2/15/2023 $ 1.7 million 9.75% $ 1.8 million 9.50% 11/15/22 - 2/14/23 5/15/2023 $ 1.7 million 9.75% $ 1.8 million 9.50% 2/15/23 - 5/14/23 8/15/2023 $ 1.7 million 9.75% $ 1.8 million 9.50% 5/15/23 - 8/14/23 11/15/2023 $ 2.1 million 12.40% $ 1.8 million 9.50% 8/15/23 - 11/14/23 In addition, on January 16, 2024, the board of directors of our general partner declared a quarterly cash distribution of $0.77596 per unit ($3.10 per unit on an annualized basis) on the Series A Preferred Units for the period from November 15, 2023 through February 14, 2024 to our Series A preferred unitholders of record as of the opening of business on February 1, 2024.
During 2024, we paid the following cash distributions to holders of the Series B Preferred Units: Cash Distribution Series B Preferred Units Distribution Paid for the Payment Date Total Paid Rate Quarterly Period Covering February 15, 2024 $ 1.8 million 9.50% 11/15/23 - 2/14/24 May 15, 2024 $ 1.8 million 9.50% 2/15/24 - 5/14/24 August 15, 2024 $ 1.8 million 9.50% 5/15/24 - 8/14/24 November 15, 2024 $ 1.8 million 9.50% 8/15/24 - 11/14/24 76 Table of Contents In addition, on January 13, 2025, the board of directors of our general partner declared a quarterly cash distribution of $0.59375 per unit ($2.375 per unit on an annualized basis) on the Series B Preferred Units for the period from November 15, 2024 through February 14, 2025 to our Series B preferred unitholders of record as of the opening of business on February 3, 2025.
Repair and maintenance expenses associated with existing assets that are minor in nature and do not extend the useful life of existing assets are charged to operating expenses as incurred. 80 Table of Contents Expansion capital expenditures include expenditures to acquire assets to grow our businesses or expand our existing facilities, such as projects that increase our operating capacity or revenues by, for example, increasing dock capacity and tankage, diversifying product availability, investing in raze and rebuilds and new-to-industry gasoline stations and convenience stores, increasing storage flexibility at various terminals and by adding terminals to our storage network.
Expansion capital expenditures include expenditures to acquire assets to grow our businesses or expand our existing facilities, such as projects that increase our operating capacity or revenues by, for example, increasing dock 77 Table of Contents capacity and tankage, diversifying product availability, investing in raze and rebuilds and new-to-industry gasoline stations and convenience stores, increasing storage flexibility at various terminals and by adding terminals to our storage network.
The financing obligation will amortize through expiration of the leases based upon the lease rental 86 Table of Contents payments which were $10.9 million and $10.6 million for the years ended December 31, 2023 and 2022, respectively. The financing obligation balance outstanding at December 31, 2023 was $81.3 million associated with the acquisition.
The financing obligation will amortize through expiration of the leases based upon the lease rental payments which were $11.1 million and $10.9 million for the years ended December 31, 2024 and 2023, respectively. The financing obligation balance outstanding at December 31, 2024 was $78.8 million associated with the acquisition.
The decrease in working capital was offset by a decrease of $136.6 million in the current portion of our working capital revolving credit facility and an increase of $72.9 million in accounts receivable.
The increase in working capital was offset by an increase of $112.7 million in the current portion of our working capital revolving credit facility and a decrease of $79.2 million in accounts receivable.
We try to anticipate future regulatory requirements that might be imposed and plan accordingly to remain in compliance with changing environmental laws and regulations and to minimize the costs of such compliance.
Our businesses may be adversely affected by increased costs and liabilities resulting from such stricter laws and regulations. We try to anticipate future regulatory requirements that might be imposed and plan accordingly to remain in compliance with changing environmental laws and regulations and to minimize the costs of such compliance.
Results for Commercial Segment Our commercial sales were $1.0 billion and $1.3 billion for 2023 and 2022, respectively, decreasing $275.4 million, or 21%, due a decrease in prices, partially offset by an increase in volume sold.
Results for Commercial Segment Our commercial sales were $1.1 billion and $1.0 billion for 2024 and 2023, increasing $33.7 million, or 3%, primarily due an increase in volume sold, partially offset by a decrease in prices.
Net cash provided by operating activities was $512.4 million and $480.0 million for 2023 and 2022, respectively, for a period-over-period increase in cash flow from operating activities of $32.4 million.
Net cash provided by operating activities was $31.6 million and $512.4 million for 2024 and 2023, respectively, for a period-over-period decrease in cash flow from operating activities of $480.8 million.
Our station operations, which include (i) convenience store and prepared food sales at our directly operated stores, (ii) rental income from gasoline stations leased to dealers or from commissioned agents and from cobranding arrangements and (iii) sale of sundries, such as car wash sales and lottery and ATM commissions, collectively generated revenues of $572.2 million and $559.8 million for 2023 and 2022, respectively, an increase of $12.4 million, or 2%.
Our station operations, which include (i) convenience store and prepared food sales at our directly operated stores, (ii) rental income from gasoline stations leased to dealers or from commissioned agents and from cobranding arrangements and (iii) sale of sundries, such as car wash sales and lottery and ATM commissions, collectively generated revenues of $565.8 million and $572.2 million for 2024 and 2023, respectively, a decrease of $6.4 million, or 1%, primarily due to the sales and conversions of certain company-operated sites, offset by increases in sundries and rental income.
Except for net income, the primary drivers of the changes in operating activities include the following for the years ended December 31 (in thousands): 2023 2022 Increase in accounts receivable $ (73,782) $ (67,774) Decrease (increase) in inventories $ 172,112 $ (52,086) Increase in accounts payable $ 117,777 $ 177,644 In 2023, the increases in accounts receivable and accounts payable are in part due to timing of sales and payments, offset by a decrease in prices.
Except for net income, the primary drivers of the changes in operating activities include the following for the years ended December 31 (in thousands): 2024 2023 Decrease (increase) in accounts receivable $ 79,193 $ (73,782) (Increase) decrease in inventories $ (200,412) $ 172,112 (Decrease) increase in accounts payable $ (138,742) $ 117,777 In 2024, the decreases in accounts receivable and accounts payable are due in part to timing of sales and payments and to a decrease in prices.
Upon a continuing event of default, the trustee or the holders of at least 25% in principal amount of the 2032 Notes may declare the 2032 Notes immediately due and payable, except that an event of default resulting from entry into a bankruptcy, insolvency or reorganization with respect to the Issuers, any restricted subsidiary of ours that is a significant subsidiary or any group of our restricted subsidiaries that, taken together, would constitute a significant subsidiary of ours, will automatically cause the 2032 Notes to become due and payable. 84 Table of Contents The Issuers will have the option to redeem up to 35% of the 2032 Notes prior to January 15, 2027 at a redemption price (expressed as a percentage of principal amount) of 108.250% plus accrued and unpaid interest, if any.
Upon a continuing event of default, the trustee or the holders of at least 25% in principal amount of the 2032 Notes may declare the 2032 Notes immediately due and payable, except that an event of default resulting from entry into a bankruptcy, insolvency or reorganization with respect to the Issuers, any restricted subsidiary of ours that is a significant subsidiary or any group of our restricted subsidiaries that, taken together, would constitute a significant subsidiary of ours, will automatically cause the 2032 Notes to become due and payable.
Under this method with regard to SPR, our share of income and losses is included in the income from equity method investments in the accompanying consolidated statement of operations of Global Partners LP, and our investment balance in the joint venture is included in equity method investments in the accompanying consolidated balance sheet of Global Partners LP.
Under this method, our share of income and losses is included in (loss) income from equity method investments in the accompanying consolidated statements of operations of Global Partners LP, and our investment balance in the joint ventures are included in equity method investments in the accompanying consolidated balance sheets of Global Partners LP.
Results from our purchasing, storing, terminalling, transporting, selling and blending operations are influenced by prices for refined petroleum products, gasoline blendstocks, renewable fuels, crude oil and propane, price volatility and the market for such products. Prices in the overall markets for these products may affect our financial condition, results of operations and cash available for distribution to our unitholders.
Results from our purchasing, storing, terminalling, transporting, selling and blending operations are 64 Table of Contents influenced by prices for refined petroleum products, gasoline blendstocks, renewable fuels, crude oil and propane, price volatility and the market for such products.
In addition, higher prices and inflation in general could reduce the demand for gasoline and the products and services we offer at our convenience stores and adversely impact our sales.
In addition, higher prices, including as result of tariffs and other controls on imports or exports of goods, and inflation in general could reduce the demand for gasoline and the products and services we offer at our convenience stores and adversely impact our sales.
On February 14, 2024, we paid the total cash distribution of approximately $26.8 million.
On February 14, 2025, we paid the total cash distribution of approximately $29.5 million.
(the “Issuers”) issued $450.0 million aggregate principal amount of 8.250% senior notes due 2032 (the “2032 Notes”) that are guaranteed by certain of our subsidiaries in a private placement exempt from the registration requirements under the Securities Act of 1933, as amended (the “Securities Act”).
See — Liquidity and Capital Resources — Credit Agreement.” 2032 Notes Offering —On January 18, 2024, we and GLP Finance Corp. issued $450.0 million aggregate principal amount of 8.250% senior notes due 2032 (the “2032 Notes”) that are guaranteed by certain of our subsidiaries in a private placement exempt from the registration requirements under the Securities Act of 1933, as amended.
Net Gain on Sale and Disposition of Assets Net gain on sale and disposition of assets was $2.6 million for 2023, primarily due to the sale of GDSO sites.
Amortization Expense Amortization expense related to our intangible assets was $8.2 million and $8.1 million for 2024 and 2023, respectively. Net Gain on Sale and Disposition of Assets Net gain on sale and disposition of assets was $9.5 million and $2.6 million for 2024 and 2023, respectively, primarily due to the sale of GDSO sites.
Income Tax Expense Income tax expense was $8.1 million and $16.8 million 2023 and 2022, respectively .
Income Tax Expense Income tax expense was $4.6 million and $8.1 million for 2024 and 2023, respectively.
Environmental Matters Our businesses of purchasing, storing, supplying and distributing refined petroleum products, gasoline blendstocks, renewable fuels, crude oil and propane and other business activities, involves a number of activities that are subject to extensive and stringent environmental laws.
The financing obligation balance outstanding at December 31, 2024 was $59.8 million associated with this transaction. 83 Table of Contents Environmental Matters Our businesses of purchasing, storing, supplying and distributing refined petroleum products, gasoline blendstocks, renewable fuels, crude oil and propane and other business activities, involves a number of activities that are subject to extensive and stringent environmental laws.
We account for our investment in Spring Partners Retail LLC (“SPR”) as an equity method investment.
We account for our investments in Spring Partners Retail LLC (“SPR”) and Everett Landco GP, LLC (“Everett”) as equity method investments.
These comparisons are not necessarily indicative of future results (gallons and dollars in thousands): Year Ended December 31, 2023 2022 Net income $ 152,506 $ 362,207 EBITDA (1) $ 356,363 $ 565,084 Adjusted EBITDA (1) $ 356,264 $ 485,211 Distributable cash flow (2)(3) $ 202,709 $ 413,395 Adjusted distributable cash flow (2) $ 201,715 $ 413,395 Wholesale Segment: Volume (gallons) 3,681,530 3,408,709 Sales Gasoline and gasoline blendstocks $ 5,897,428 $ 6,408,184 Distillates and other oils (4) 3,715,888 4,455,309 Total $ 9,613,316 $ 10,863,493 Product margin Gasoline and gasoline blendstocks $ 105,165 $ 106,982 Distillates and other oils (4) 96,747 180,715 Total $ 201,912 $ 287,697 Gasoline Distribution and Station Operations Segment: Volume (gallons) 1,628,305 1,648,104 Sales Gasoline $ 5,268,268 $ 6,140,823 Station operations (5) 572,266 559,826 Total $ 5,840,534 $ 6,700,649 Product margin Gasoline $ 558,516 $ 588,676 Station operations (5) 276,040 267,941 Total $ 834,556 $ 856,617 Commercial Segment: Volume (gallons) 421,223 414,871 Sales $ 1,038,324 $ 1,313,744 Product margin $ 31,722 $ 40,973 Combined sales and product margin: Sales $ 16,492,174 $ 18,877,886 Product margin (6) $ 1,068,190 $ 1,185,287 Depreciation allocated to cost of sales (94,550) (87,638) Combined gross profit $ 973,640 $ 1,097,649 GDSO portfolio as of December 31, 2023 and 2022: Company operated (7) 341 353 Commissioned agents 302 295 Lessee dealers 182 192 Contract dealers 802 833 Total GDSO portfolio 1,627 1,673 73 Table of Contents Year Ended December 31, 2023 2022 Weather conditions: Normal heating degree days 5,630 5,630 Actual heating degree days 4,741 5,072 Variance from normal heating degree days (16) % (10) % Variance from prior period actual heating degree days (7) % 4 % (1) EBITDA and adjusted EBITDA are non-GAAP financial measures which are discussed above under “—Evaluating Our Results of Operations.” The table below presents reconciliations of EBITDA and adjusted EBITDA to the most directly comparable GAAP financial measures.
These comparisons are not necessarily indicative of future results (gallons and dollars in thousands): Year Ended December 31, 2024 2023 Net income $ 110,327 $ 152,506 EBITDA (1) $ 389,394 $ 356,363 Adjusted EBITDA (1) $ 388,893 $ 356,264 Distributable cash flow (2)(3) $ 205,798 $ 202,709 Adjusted distributable cash flow (2) $ 207,973 $ 201,715 Wholesale Segment: Volume (gallons) 4,597,008 3,681,530 Sales Gasoline and gasoline blendstocks $ 6,541,224 $ 5,897,428 Distillates and other oils (4) 4,176,681 3,715,888 Total $ 10,717,905 $ 9,613,316 Product margin Gasoline and gasoline blendstocks $ 181,802 $ 105,165 Distillates and other oils (4) 110,430 96,747 Total $ 292,232 $ 201,912 Gasoline Distribution and Station Operations Segment: Volume (gallons) 1,584,269 1,628,305 Sales Gasoline $ 4,807,765 $ 5,268,268 Station operations (5) 565,839 572,266 Total $ 5,373,604 $ 5,840,534 Product margin Gasoline $ 578,737 $ 558,516 Station operations (5) 281,745 276,040 Total $ 860,482 $ 834,556 Commercial Segment: Volume (gallons) 469,660 421,223 Sales $ 1,072,057 $ 1,038,324 Product margin $ 31,354 $ 31,722 Combined sales and product margin: Sales $ 17,163,566 $ 16,492,174 Product margin (6) $ 1,184,068 $ 1,068,190 Depreciation allocated to cost of sales (126,172) (94,550) Combined gross profit $ 1,057,896 $ 973,640 GDSO portfolio as of December 31, 2024 and 2023: Company operated (7) 300 341 Commissioned agents 318 302 Lessee dealers 174 182 Contract dealers 792 802 Total GDSO portfolio 1,584 1,627 71 Table of Contents Year Ended December 31, 2024 2023 Weather conditions: Normal heating degree days 5,661 5,630 Actual heating degree days 4,921 4,741 Variance from normal heating degree days (13) % (16) % Variance from prior period actual heating degree days 4 % (7) % (1) EBITDA and adjusted EBITDA are non-GAAP financial measures which are discussed above under “—Evaluating Our Results of Operations.” The table below presents reconciliations of EBITDA and adjusted EBITDA to the most directly comparable GAAP financial measures.