Biggest changeInterest payable on the Revolving Facility is based on either: • the term secured overnight financing rate, plus 0.10% credit spread adjustment for all interest periods (the "Adjusted SOFR Rate"), which is subject to a 0.0% floor; or • the Alternate Base Rate, which is defined as the highest of (a) the rate of interest last quoted by The Wall Street Journal as the “Prime Rate”, (b) the greater of the federal funds effective rate and the overnight bank funding rate determined by the Federal Reserve Bank of New York from time to time plus 0.50% per annum and (c) the one-month Adjusted SOFR Rate plus 1.00% per annum, plus, (A) in the case of Adjusted SOFR Rate borrowings, a spread of 1.75% to 2.25% per annum depending on a total debt to EBITDA ratio and (B) in the case of Alternate Base Rate borrowings, spreads ranging from 0.75% to 1.25% per annum depending on a total debt to EBITDA ratio.
Biggest changePursuant to the credit agreement, the applicable margin, (A) in the case of Adjusted SOFR Rate borrowings, (i) with respect to the Revolving Facility, ranges from 1.25% to 2.00% per annum depending on a total debt to EBITDA ratio and (ii) with respect to the Term Facility, is 1.75% per annum and (B) in the case of Alternate Base Rate borrowings (i) with respect to the Revolving Facility, ranges from 0.25% to 1.00% per annum depending on a total debt to EBITDA ratio or (ii) with respect to the Term Facility, is 0.75% per annum.
The Company is occasionally challenged by taxing authorities over the amount and/or timing of recognition of revenues and deductions in its various income tax returns. Although the Company believes it has adequate accruals for matters not resolved with various taxing authorities, gains or losses could occur in future years from changes in estimates or resolution of outstanding 47 matters.
The Company is occasionally challenged by taxing authorities over the amount and/or timing of recognition of revenues and deductions in its various income tax returns. Although the Company believes it has adequate accruals for matters not resolved with various taxing authorities, gains or losses could occur in future years from changes in estimates or resolution of outstanding matters.
Our impairment evaluations are based on assumptions we deem to be reasonable. If the actual results of our retail stores are not consistent with the estimates and judgments, we have made in estimating future cash flows and determining fair values, our actual impairment losses could vary positively or negatively from our estimated impairment losses.
Our impairment evaluations are based on assumptions we deem to be reasonable. If the actual results of our retail stores are not consistent with the estimates and judgments, we have made in estimating future cash flows and determining fair values, our actual impairment losses could vary positively or negatively from our 45 estimated impairment losses.
To the extent necessary, we will borrow under these facilities to fund our ongoing operating requirements and other corporate initiatives. There can be no assurances, however, that we will generate sufficient cash from operations or be able to draw on the credit 34 facilities, obtain commitments for our incremental facility, or obtain and draw upon other credit facilities.
To the extent necessary, we will borrow under these facilities to fund our ongoing operating requirements and other corporate initiatives. There can be no assurances, however, that we will generate sufficient cash from operations or be able to draw on the credit facilities, obtain commitments for our incremental facility, or obtain and draw upon other credit facilities.
These fair value determinations require management to make estimates which are based on all available information and may involve the use of assumptions with respect to the timing and amount of future revenues and expenses, the weighted average cost of capital, and royalty rates associated with the transaction and the assets or liabilities acquired.
These fair value determinations require management to make estimates which are based on all available information and may involve the use of assumptions with 46 respect to the timing and amount of future revenues and expenses, the weighted-average cost of capital, and royalty rates associated with the transaction and the assets or liabilities acquired.
The Senior Notes are structurally subordinated to all of the existing and 43 future third-party liabilities, including trade payables, of our existing and future subsidiaries that do not guarantee the notes. Revolving Credit Facility and Term Loan Our credit agreement consists of both a cash flow revolving credit facility and a senior secured term loan.
The Senior Notes are structurally subordinated to all of the existing and future third-party liabilities, including trade payables, of our existing and future subsidiaries that do not guarantee the notes. Revolving Credit Facility and Term Loan Our credit agreement consists of both a cash flow revolving credit facility and a senior secured term loan.
Critical Accounting Policies Goodwill and intangible assets Goodwill represents the excess of the aggregate of the consideration transferred over the net assets acquired and liabilities assumed and is tested annually for impairment, or more frequently if there are indicators 46 of impairment.
Critical Accounting Policies Goodwill and intangible assets Goodwill represents the excess of the aggregate of the consideration transferred over the net assets acquired and liabilities assumed and is tested annually for impairment, or more frequently if there are indicators of impairment.
EBITDA means net income (loss) plus net interest expense, plus income tax expense, depreciation and amortization, and Adjusted EBITDA adds back (i) other non-cash items (e.g., impairment of properties and accretion of asset retirement obligations) and (ii) other items that management does not consider to be meaningful in assessing our operating performance (e.g., (income) from discontinued operations, net settlement proceeds, (gain) loss on sale of assets, loss on early debt extinguishment, transaction and integration costs related to acquisitions, and other non-operating (income) expense).
EBITDA means net income (loss) plus net interest expense, plus income tax expense, depreciation and amortization, and Adjusted EBITDA adds back (i) other non-cash items (e.g., impairment of properties and accretion of asset retirement obligations) and (ii) other items that management does not consider to be meaningful in assessing our operating performance (e.g., (income) from discontinued operations, net settlement proceeds, (gain) loss on sale of assets, loss on early debt extinguishment, transaction and integration costs related to acquisitions, restructuring expenses, and other non-operating (income) expense).
The Senior Notes and related guarantees rank equally with all of our and the guarantors’ existing and future senior unsecured indebtedness and effectively junior to our and the guarantors’ existing and future secured indebtedness (including indebtedness with respect to the Credit Facilities) to the extent of the value of the assets securing such indebtedness.
The Senior Notes and related guarantees rank equally with all of our and the guarantors’ existing and future senior unsecured indebtedness and effectively junior to our and the guarantors’ existing and future 42 secured indebtedness (including indebtedness with respect to the Credit Facilities) to the extent of the value of the assets securing such indebtedness.
Same store sales ("SSS") metric includes aggregated individual store results for all stores open throughout both periods presented. For all periods presented, the store must have been open for the entire calendar year to be 37 included in the comparison.
Same store sales ("SSS") metric includes aggregated individual store results for all stores open throughout both periods presented. For all periods presented, the store must have been open for the entire calendar year to be included in the comparison.
FORWARD-LOOKING STATEMENTS This Annual Report on Form 10-K contains certain statements or may suggest “forward-looking” information (as defined in the Private Securities Litigation Reform Act of 1995) that involve risk and uncertainties, including, but not limited to our M&A activity, anticipated store openings and associated capital expenditures, fuel margins, merchandise margins, sales of RINs, trends in our operations, dividends, and share repurchases.
FORWARD-LOOKING STATEMENTS This Annual Report on Form 10-K contains certain statements or may suggest “forward-looking” information (as defined in the Private Securities Litigation Reform Act of 1995) that involve risks and uncertainties, including, but not limited to our M&A activity, anticipated store openings and associated capital expenditures, fuel margins, merchandise margins, sales of RINs, trends in our operations, dividends, and share repurchases.
Remodeled stores that remained open or were closed for just a very brief time (less than a month) during the period being compared remain in the same store sales calculation.
Remodeled stores that remained open or were closed for just a very brief time 36 (less than a month) during the period being compared remain in the same store sales calculation.
Actual future results may differ materially from historical results or current expectations depending upon factors including, but not limited to: our ability to continue to maintain a good business relationship with Walmart; successful execution of our growth strategy, including our ability to realize the anticipated benefits from such growth initiatives, and the timely completion of construction associated with our newly planned stores which may be impacted by the financial health of third parties; our ability to effectively manage our inventory, manage disruptions in our supply chain and our ability to control costs; geopolitical events, such as the conflicts in the Middle East, that impact the supply and demand and price of crude oil; the impact of severe weather events, such as hurricanes, floods and earthquakes; the impact of a global health pandemic and any governmental response thereto; the impact of any systems failures, cybersecurity and/or security breaches of the company or its vendor partners, including any security breach that 48 results in theft, transfer or unauthorized disclosure of customer, employee or company information or our compliance with information security and privacy laws and regulations in the event of such an incident; successful execution of our information technology strategy; reduced demand for our products due to the implementation of more stringent fuel economy and greenhouse gas reduction requirements, or increasingly widespread adoption of electric vehicle technology; future nicotine or e-cigarette legislation and any other efforts that make purchasing nicotine products more costly or difficult could hurt our revenues and impact gross margins; our ability to successfully expand our food and beverage offerings; efficient and proper allocation of our capital resources, including the timing, declaration, amount and payment of any future dividends or levels of the Company's share repurchases, or management of operating cash; the market price of the Company's stock prevailing from time to time, the nature of other investment opportunities presented to the Company from time to time, the Company's cash flows from operations, and general economic conditions; compliance with debt covenants; availability and cost of credit; and changes in interest rates.
Actual future results may differ materially from historical results or current expectations depending upon factors including, but not limited to: our ability to continue to maintain a good business relationship with Walmart; successful execution of our growth strategy, including our ability to realize the anticipated benefits from such growth initiatives, and the timely completion of construction associated with our newly planned stores which may be impacted by the financial health of third-parties; our ability to effectively manage our inventory, manage disruptions in our supply chain and our ability to control costs; geopolitical events, such as evolving trade policies and the imposition of reciprocal tariffs and the conflicts in the Middle East, that impact the supply and demand and price of crude oil; the impact of severe weather events, such as hurricanes, floods and earthquakes; the impact of a global health pandemic and any governmental response thereto; the impact of any systems failures, cybersecurity and/or security breaches of the company or its vendor partners, including any security breach that results in theft, transfer or unauthorized disclosure of customer, employee or company information or our compliance with information security and privacy laws and regulations in the event of such an incident; successful execution of our information technology strategy; reduced demand for our products due to the implementation of more stringent fuel economy and greenhouse gas reduction requirements, or increasingly widespread adoption of electric vehicle technology; future nicotine or e-cigarette legislation and any other efforts that make purchasing nicotine products more costly or difficult could hurt our revenues and impact gross margins; our ability to successfully expand our food and beverage offerings; efficient and proper allocation of our capital resources, including the timing, declaration, amount and payment of any future dividends or levels of the Company's share repurchases, or management of operating cash; the market price of the Company's stock prevailing from time to time, the nature of other investment opportunities presented to the Company from time to time, the Company's cash flows from operations, and general economic conditions; compliance with debt covenants; availability and cost of credit; and changes in interest rates.
See Note 11 “Income Taxes” in the accompanying audited consolidated financial statements for the three-year period ended December 31, 2024 for a further discussion of our tax liabilities. Asset Retirement Obligations We operate above ground and underground storage tanks at our facilities. We recognize the estimated future cost to remove these underground storage tanks (“USTs”) over their estimated useful lives.
See Note 11 “Income Taxes” in the accompanying audited consolidated financial statements for the three-year period ended December 31, 2025 for a further discussion of our tax liabilities. Asset Retirement Obligations We operate above-ground and underground storage tanks at our facilities. We recognize the estimated future cost to remove these underground storage tanks (“USTs”) over their estimated useful lives.
It includes information on the basis of presentation with respect to the amounts presented in the Management’s Discussion and Analysis and a discussion of the trends affecting our business. • Results of Operations — This section provides an analysis of our results of operations, including the results of our operating segment for the two years ended December 31, 2024. • Capital Resources and Liquidity — This section provides a discussion of our financial condition and cash flows as of and for the two years ended December 31, 2024.
It includes information on the basis of presentation with respect to the amounts presented in the Management’s Discussion and Analysis and a discussion of the trends affecting our business. • Results of Operations — This section provides an analysis of our results of operations, including the results of our operating segment for the two years ended December 31, 2025. • Capital Resources and Liquidity — This section provides a discussion of our financial condition and cash flows as of and for the two years ended December 31, 2025.
These factors include, but are not limited to, the price of refined products, geopolitical events that disrupt the global supply, overall demand, prices of crude oil, interruptions in our fuel and merchandise supply chain caused by severe weather or pandemics, the effects from pandemics such as travel restrictions and stay-at-home orders imposed during a pandemic, new or changing legislation around nicotine products and e-cigarettes as well as fuel economy and vehicle emission standards, severe refinery mechanical failures for an extended period of time, cyber-attacks against the Company or our vendors, changing economic conditions that lower consumer purchasing power such as inflation, and competition in the local markets in which we operate.
These factors include, but are not limited to, the price of refined products, geopolitical events that disrupt the global supply including the impact of potential tariffs, overall demand and prices of crude oil, interruptions in our fuel and merchandise supply chain caused by severe weather or pandemics, the effects from pandemics such as travel restrictions and stay-at-home orders imposed during a pandemic, new or changing legislation around nicotine products and e-cigarettes as well as fuel economy and vehicle emission standards, severe refinery mechanical failures for an extended period of time, cyber-attacks against the Company or our vendors, changing economic conditions that lower consumer purchasing power such as inflation, and competition in the local markets in which we operate.
Because these estimates are subjective and are currently based on historical costs with adjustments for estimated future changes in the associated costs, the dollar amount of these obligations could change as more information is obtained. There were no material changes in our asset retirement obligation estimates during 2024, 2023, or 2022.
Because these estimates are subjective and are currently based on historical costs with adjustments for estimated future changes in the associated costs, the dollar amount of these obligations could change as more information is obtained. There were no material changes in our asset retirement obligation estimates during 2025, 2024, or 2023.
Our business model does not depend on our ability to generate revenues from RINs, and we have historically observed that changes in revenue are typically coupled with offsetting changes in cost of goods that minimizes the majority of any revenue movement. Revenue from the sales of RINs is included in Other operating revenues in the Consolidated Statements of Income.
Our business model does not depend on our ability to generate revenues from RINs, and we have historically observed that changes in revenue are typically coupled with offsetting changes in cost of goods that minimize the majority of any revenue movement. Revenue from the sales of RINs is included in Other operating revenues in the Consolidated Statements of Income.
We intend to fund our capital program in 2025 primarily using operating cash flow but will supplement funding where necessary through borrowings under our revolving credit facility. We believe that our business will continue to grow in the future as we maintain a pipeline of desirable future store locations for development.
We intend to fund our capital program in 2026 primarily using operating cash flow but will supplement funding where necessary through borrowings under our revolving credit facility. We believe that our business will continue to grow in the future as we maintain a pipeline of desirable future store locations for development.
See Note 18 “Commitments” in the audited consolidated financial statements for the year ended December 31, 2024. Capital Spending Capital spending and investments in our Marketing segment relate primarily to the acquisition of land and the construction of new Company stores. Our Marketing capital is also deployed to improve our existing stores, which we refer to as maintenance capital.
See Note 18 “Commitments” in the audited consolidated financial statements for the year ended December 31, 2025. Capital Spending Capital spending and investments in our Marketing segment relate primarily to the acquisition of land and the construction of new Company stores. Our Marketing capital is also deployed to improve our existing stores, which we refer to as maintenance capital.
See also Note 10 “Asset Retirement Obligation” in the accompanying audited consolidated financial statements for the three-year period ended December 31, 2024. Business combinations We account for business combinations using the purchase method of accounting. The purchase price of an acquisition is measured as the aggregate of the fair value of the consideration transferred.
See also Note 10 “Asset Retirement Obligation” in the accompanying audited consolidated financial statements for the three-year period ended December 31, 2025. Business combinations We account for business combinations using the purchase method of accounting. The purchase price of an acquisition is measured as the aggregate of the fair value of the consideration transferred.
Our revenues are impacted by the ability to leverage our diverse supply infrastructure in pursuit of obtaining the lowest cost of fuel supply available; for example, activities such as blending bulk fuel with renewable fuels (ethanol and bio-diesel) to capture and subsequently sell RINs.
Our revenues are impacted by the ability to leverage our diverse supply infrastructure in pursuit of obtaining the lowest cost of fuel supply available; for example, activities such as blending bulk fuel with renewable fuels (ethanol) to capture and subsequently sell RINs.
Newly constructed stores do not enter the calculation until they are open for each full calendar year for the periods being compared (open by January 1, 2023, for the stores being compared in the 2024 versus 2023 comparison). Acquired stores are not included in the calculation of same stores for the first 12 months after the acquisition.
Newly constructed stores do not enter the calculation until they are open for each full calendar year for the periods being compared (open by January 1, 2024, for the stores being compared in the 2025 versus 2024 comparison). Acquired stores are not included in the calculation of same stores for the first 12 months after the acquisition.
It should be read in conjunction with the consolidated financial statements and notes included in this Annual Report on Form 10-K. This section of this Form 10-K generally discusses 2024 and 2023 items and the year-to-year comparison between 2024 and 2023.
It should be read in conjunction with the consolidated financial statements and notes included in this Annual Report on Form 10-K. This section of this Form 10-K generally discusses 2025 and 2024 items and the year-to-year comparison between 2025 and 2024.
If the Company revises the useful life, the unamortized balance is amortized over the use life on a prospective basis. Indefinite-lived intangibles are tested annually for impairment, or more often if indicators warrant.
If the Company revises the useful life, the unamortized balance is amortized over the remaining useful life on a prospective basis. Indefinite-lived intangibles are tested annually for impairment, or more often if indicators warrant.
See Note 18 “Commitments” in the audited consolidated financial statements for the three years ended December 31, 2024, included in this Annual Report on Form 10-K for more information.
See Note 18 “Commitments” in the audited consolidated financial statements for the three years ended December 31, 2025, included in this Annual Report on Form 10-K for more information.
Business Segments The Company has one operating segment which is Marketing. The Marketing segment includes our retail marketing stores and product supply and wholesale assets. For operating segment information, see Note 22 “Business Segments” in the accompanying audited consolidated financial statements for the three-year period ended December 31, 2024.
Business Segment The Company has one operating segment which is Marketing. The Marketing segment includes our retail marketing stores and product supply and wholesale assets. For operating segment information, see Note 22 “Business Segments” in the accompanying audited consolidated financial statements for the three-year period ended December 31, 2025.
See "—Debt" above for additional information concerning the Company's outstanding indebtedness, all of which is guaranteed as described below. See also Note 9 "Long-Term Debt" in the accompanying consolidated financial statements for the three years ended December 31, 2024.
See "Debt" above for additional information concerning the Company's outstanding indebtedness, all of which is guaranteed as described below. See also Note 9 "Long-Term Debt" in the accompanying audited consolidated financial statements for the three years ended December 31, 2025.
Non-GAAP Measures The following table sets forth the Company’s EBITDA and Adjusted EBITDA for the three years ended December 31, 2024.
Non-GAAP Measures The following table sets forth the Company’s EBITDA and Adjusted EBITDA for the three years ended December 31, 2025.
Discussions of 2022 items and the year-to-year comparisons between 2023 and 2022 are not included in this Form 10-K and can be found in the Form 10-K for the year ended December 31, 2023, filed on February 16, 2024.
Discussions of 2023 items and the year-to-year comparisons between 2024 and 2023 are not included in this Form 10-K and can be found in the Form 10-K for the year ended December 31, 2024, filed on February 20, 2025.
During 2024, other operating revenue included the sales of 221.4 million RINs compared to the 242.7 million of sales in 2023. Merchandise sales were up 3.1% in 2024 to $4.2 billion compared to $4.1 billion in 2023 primarily due to higher retail prices across the chain in most categories and an increased number of stores with larger formats.
During 2025, other operating revenue included the sales of 218.3 million RINs compared to the 221.4 million of sales in 2024. 38 Merchandise sales were up 2.1% in 2025 to $4.3 billion compared to $4.2 billion in 2024 primarily due to higher retail prices across the chain in most categories and an increased number of stores with larger formats.
Total merchandise contribution dollars on a SSS basis improved 2.7%, with an increase of 7.3% in nicotine product margins and was partially offset by a 1.0% decrease in non-nicotine product margins. Store and other operating expenses increased $49.8 million, or 4.9%, in 2024 compared to 2023 levels.
Total merchandise contribution dollars on a SSS basis improved 2.3%, with an increase of 5.0% in nicotine product margins and was partially offset by a 0.1% decrease in non-nicotine product margins. Store and other operating expenses increased $43.9 million, or 4.1%, in 2025 compared to 2024 levels.
Similar changes may occur in the future that will require us to record impairment charges. We have not made any material change in the methodology used to estimate future cash flows of retail store locations during the past three years. In 2024, we recorded an impairment charge of $8.2 million.
Similar changes may occur in the future that will require us to record impairment charges. We have not made any material change in the methodology used to estimate future cash flows of retail store locations during the past three years. In 2025 and 2024, we recorded impairment charges of $5.3 million and $8.2 million, respectively.
A summary of the Company’s earnings by business function follows: Year ended December 31, (millions of dollars) 2024 2023 2022 Marketing segment $ 580.2 $ 630.9 $ 740.9 Corporate and other assets (77.7) (74.1) (68.0) Net income $ 502.5 $ 556.8 $ 672.9 Net income for 2024 decreased compared to 2023, primarily due to: • Lower total fuel contribution; • Higher store operating expenses, excluding payment fees; • Higher depreciation and amortization expense; • Higher impairment charge 35 The items below partially offset the decrease in earnings in the current period: • Higher merchandise contribution; • Lower income tax expense; • Lower selling, general and administrative ("SG&A") expenses Financial Summary of 2024 Compared to 2023 Revenues for the year ended December 31, 2024 decreased $1.3 billion, or 6.0%, compared to 2023.
A summary of the Company’s earnings by business function follows: Year ended December 31, (millions of dollars) 2025 2024 2023 Marketing segment $ 577.3 $ 580.2 $ 630.9 Corporate and other assets (106.7) (77.7) (74.1) Net income $ 470.6 $ 502.5 $ 556.8 Net income for 2025 decreased compared to 2024, primarily due to: • Higher store operating expenses, excluding payment fees; • Higher depreciation and amortization expense; • Restructuring expenses 34 The items below partially offset the decrease in earnings in the current period: • Higher merchandise contribution; • Higher total fuel contribution; • Lower income tax expense; • Lower selling, general and administrative ("SG&A") expenses Financial Summary of 2025 Compared to 2024 Revenues for the year ended December 31, 2025 decreased approximately $0.9 billion, or 4.2%, compared to 2024.
Fuel Twelve Months Ended December 31, Key Operating Metrics 2024 2023 2022 Total retail fuel contribution ($ Millions) $ 1,356.7 $ 1,324.0 $ 1,405.0 Total PS&W contribution ($ Millions) (16.6) (144.9) (80.8) RINs (included in Other operating revenues on Consolidated Statements of Income) ($ Millions) 129.6 328.6 305.8 Total fuel contribution ($ Millions) $ 1,469.7 $ 1,507.7 $ 1,630.0 Retail fuel volume - chain (Million gal) 4,820.8 4,803.7 4,751.5 Retail fuel volume - per store (K gals APSM) 1 240.6 242.0 244.6 Retail fuel volume - per store (K gal SSS) 2 237.6 237.8 240.9 Total fuel contribution (cpg) 30.5 31.4 34.3 Retail fuel margin (cpg) 28.1 27.6 29.6 PS&W including RINs contribution (cpg) 2.4 3.8 4.7 1 APSM metric includes all stores open through the date of calculation 2 2023 and 2022 amounts not revised for 2024 raze-and-rebuild activity The reconciliation of the total fuel contribution to the Consolidated Statements of Income is as follows: Twelve Months Ended December 31, (Millions of dollars) 2024 2023 2022 Petroleum product sales $ 15,891.8 $ 17,104.4 $ 19,230.1 Less Petroleum product cost of goods sold (14,556.4) (15,929.7) (17,910.1) Plus RINs and other (included in Other Operating Revenues line) 134.3 333.0 310.0 Total fuel contribution $ 1,469.7 $ 1,507.7 $ 1,630.0 38 Merchandise Twelve Months Ended December 31, Key Operating Metrics 2024 2023 2022 Total merchandise contribution ($ Millions) $ 833.7 $ 803.4 $ 767.1 Total merchandise sales ($ Millions) $ 4,214.8 $ 4,089.3 $ 3,903.2 Total merchandise sales ($K SSS) 1,2 $ 205.6 $ 199.8 $ 193.0 Merchandise unit margin (%) 19.8 % 19.7 % 19.7 % Nicotine contribution ($K SSS) 1,2 $ 19.4 $ 18.4 $ 17.7 Non-nicotine contribution ($K SSS) 1,2 $ 21.6 $ 21.3 $ 20.2 Total merchandise contribution ($K SSS) 1,2 $ 41.0 $ 39.7 $ 37.9 1 2023 and 2022 amounts not revised for 2024 raze-and-rebuild activity 2 Includes store-level discounts for redemptions and excludes changes in value of unredeemed points associated with our loyalty program(s) Same store sales information compared to APSM metrics: Variance from prior year periods December 31, 2024 December 31, 2023 December 31, 2022 SSS 1 APSM 2 SSS 1 APSM 2 SSS 1 APSM 2 Fuel gallons per month (1.1) % (0.6) % (1.8) % (1.0) % 5.4 % 6.6 % Merchandise sales 2.3 % 2.6 % 2.7 % 2.9 % 2.9 % 3.7 % Nicotine sales 4.3 % 3.8 % 3.5 % 2.9 % 2.9 % 2.3 % Non-nicotine sales (1.0) % 0.4 % 1.4 % 3.1 % 3.1 % 6.3 % Merchandise margin 2.7 % 3.3 % 3.0 % 2.9 % 5.1 % 6.8 % Nicotine margin 7.3 % 6.1 % 4.3 % 2.7 % 5.5 % 4.2 % Non-nicotine margin (1.0) % 0.8 % 1.9 % 3.8 % 4.7 % 9.6 % 1 Includes store-level discounts for redemptions and excludes changes in value of unredeemed points associated with our loyalty program(s) 2 Includes all activity associated with our loyalty program(s) Financial Summary of 2024 Compared to 2023 The Marketing segment had total revenues of $20.2 billion in 2024 compared to $21.5 billion in 2023, a decrease of $1.3 billion, due primarily to a lower average retail fuel sales price and lower PS&W revenues, which were partially offset by higher merchandise sales revenue and an increase in fuel volumes sold.
Fuel Twelve Months Ended December 31, Key Operating Metrics 2025 2024 2023 Total retail fuel contribution ($ Millions) $ 1,364.3 $ 1,356.7 $ 1,324.0 Total PS&W contribution ($ Millions) (87.3) (16.6) (144.9) RINs (included in Other operating revenues on Consolidated Statements of Income) ($ Millions) 211.7 129.6 328.6 Total fuel contribution ($ Millions) $ 1,488.7 $ 1,469.7 $ 1,507.7 Retail fuel volume - chain (Million gal) 4,849.0 4,820.8 4,803.7 Retail fuel volume - per store (K gal APSM) 1 235.8 240.6 242.0 Retail fuel volume - per store (K gal SSS) 2 233.8 237.6 237.8 Total fuel contribution (cpg) 30.7 30.5 31.4 Retail fuel margin (cpg) 28.1 28.1 27.6 PS&W including RINs contribution (cpg) 2.6 2.4 3.8 1 APSM metric includes all stores open through the date of calculation 2 2024 and 2023 amounts not revised for 2025 raze-and-rebuild activity The reconciliation of the total fuel contribution to the Consolidated Statements of Income is as follows: Twelve Months Ended December 31, (Millions of dollars) 2025 2024 2023 Petroleum product sales $ 14,862.8 $ 15,891.8 $ 17,104.4 Less Petroleum product cost of goods sold (13,589.8) (14,556.4) (15,929.7) Plus RINs and other (included in Other Operating Revenues line) 215.7 134.3 333.0 Total fuel contribution $ 1,488.7 $ 1,469.7 $ 1,507.7 37 Merchandise Twelve Months Ended December 31, Key Operating Metrics 2025 2024 2023 Total merchandise contribution ($ Millions) $ 869.0 $ 833.7 $ 803.4 Total merchandise sales ($ Millions) $ 4,303.8 $ 4,214.8 $ 4,089.3 Total merchandise sales ($K SSS) 1,2 $ 205.3 $ 205.6 $ 199.8 Merchandise unit margin (%) 20.2 % 19.8 % 19.7 % Nicotine contribution ($K SSS) 1,2 $ 20.1 $ 19.4 $ 18.4 Non-nicotine contribution ($K SSS) 1,2 $ 22.0 $ 21.6 $ 21.3 Total merchandise contribution ($K SSS) 1,2 $ 42.1 $ 41.0 $ 39.7 1 2024 and 2023 amounts not revised for 2025 raze-and-rebuild activity 2 Includes store-level discounts for redemptions and excludes changes in value of unredeemed points associated with our loyalty program(s) Same store sales information compared to APSM metrics: Variance from prior year periods December 31, 2025 December 31, 2024 December 31, 2023 SSS 1 APSM 2 SSS 1 APSM 2 SSS 1 APSM 2 Fuel gallons per month (2.6) % (2.0) % (1.1) % (0.6) % (1.8) % (1.0) % Merchandise sales (0.3) % (0.3) % 2.3 % 2.6 % 2.7 % 2.9 % Nicotine sales (0.3) % (0.8) % 4.3 % 3.8 % 3.5 % 2.9 % Non-nicotine sales (0.4) % 0.5 % (1.0) % 0.4 % 1.4 % 3.1 % Merchandise margin 2.3 % 1.8 % 2.7 % 3.3 % 3.0 % 2.9 % Nicotine margin 5.0 % 3.3 % 7.3 % 6.1 % 4.3 % 2.7 % Non-nicotine margin (0.1) % 0.1 % (1.0) % 0.8 % 1.9 % 3.8 % 1 Includes store-level discounts for redemptions and excludes changes in value of unredeemed points associated with our loyalty program(s) 2 Includes all activity associated with our loyalty program(s) Financial Summary of 2025 Compared to 2024 The Marketing segment had total revenues of $19.4 billion in 2025 compared to $20.2 billion in 2024, a decrease of approximately $0.9 billion, due primarily to a lower average retail fuel sales price, which were partially offset by higher merchandise sales revenue, an increase in fuel volumes sold and higher PS&W revenues.
We also have a mix of convenience stores and retail gasoline stores in New Jersey and New York that operate under the QuickChek ® brand, comprising our Northeast region. At December 31, 2024, we had a total of 1,757 Company stores in 27 states, of which 1,601 were Murphy branded and 156 were under the QuickChek brand.
We also have a mix of convenience stores and retail gasoline stores in New Jersey and New York that operate under the QuickChek ® brand, comprising our Northeast region. At December 31, 2025, we had a total of 1,800 Company stores in 27 states, of which 1,649 were Murphy branded and 151 were under the QuickChek brand.
See also Note 16 "Other Financial Information" in the accompanying audited consolidated financial statements for the three-year period ended December 31, 2024. Investing Activities For the year ended December 31, 2024, cash required by investing activities was $445.8 million compared to cash required by investing activities of $323.6 million in 2023.
See also Note 16 "Other Financial Information" in the accompanying audited consolidated financial statements for the three-year period ended December 31, 2025. 40 Investing Activities For the year ended December 31, 2025, cash required by investing activities was $436.0 million compared to cash required by investing activities of $445.8 million in 2024.
Store and other operating expenses increased $49.8 million, or 4.9%, in 2024 due primarily to higher employee related expenses and maintenance costs at existing stores combined with increases in net new store operating expenses.
Store and other operating expenses increased $43.9 million, or 4.1%, in 2025 due primarily to higher employee related expenses and maintenance costs at existing stores combined with increases in net new store operating expenses.
If our total leverage ratio, on a pro forma basis, exceeds 3.0 to 1.0, any restricted payments made following that time until the ratio is once again, on a pro forma basis, below 3.0 to 1.0 would be limited by the covenant, which contains certain exceptions, including an ability to make restricted payments in cash in an aggregate amount not to exceed the greater of $119.6 million, or 4.5% of consolidated net tangible assets over the life of the credit agreement.
If our total leverage ratio, on a pro forma basis, exceeds 3.0 to 1.0, any restricted payments made following that time until the ratio is once again, on a pro forma basis, below 3.0 to 1.0 would be limited by the covenant, which contains certain exceptions, including an ability to make restricted payments in cash in an aggregate amount not to exceed the greater of (a) $400.0 million, or (b) 15.0% of consolidated net tangible assets, estimated at $424.3 million as of December 31, 2025, over the life of the credit agreement.
At December 31, 2024, our total leverage ratio was 1.80 to 1.0 which meant our ability at that date to make restricted payments was not limited.
At December 31, 2025, our total leverage ratio was 2.11 to 1.0 which meant our ability at that date to make restricted payments was not limited.
On an average per store month ("APSM") basis, store operating expenses excluding payment fees and rent increased 5.4% in 2024, primarily attributable to increased employee related expenses and higher maintenance costs.
On an average per store month ("APSM") basis, store operating expenses excluding payment fees and rent increased 3.1% in 2025, primarily attributable to increased employee related expenses and higher maintenance costs.
However, non-GAAP measures are not a substitute for GAAP disclosures, and EBITDA and Adjusted EBITDA may be prepared differently by us than by other companies using similarly titled non-GAAP measures. 40 The reconciliation of net income (loss) to EBITDA and Adjusted EBITDA is as follows: Years Ended December 31, (Millions of dollars) 2024 2023 2022 Net income $ 502.5 $ 556.8 $ 672.9 Income tax expense (benefit) 149.1 177.6 210.9 Interest expense, net of investment income 90.7 91.6 82.3 Depreciation and amortization 248.0 228.7 220.4 EBITDA $ 990.3 $ 1,054.7 $ 1,186.5 Impairment of properties 8.2 — — Accretion of asset retirement obligations 3.2 3.0 2.7 (Gain) loss on sale of assets 4.5 0.8 (2.1) Acquisition related costs — — 1.5 Other nonoperating (income) expense 0.6 — 2.3 Adjusted EBITDA $ 1,006.8 $ 1,058.5 $ 1,190.9 Capital Resources and Liquidity Significant Sources of Capital As of December 31, 2024, we had $47.0 million of cash and cash equivalents.
However, non-GAAP measures are not a substitute for GAAP disclosures, and EBITDA and Adjusted EBITDA may be prepared differently by us than by other companies using similarly titled non-GAAP measures. 39 The reconciliation of net income (loss) to EBITDA and Adjusted EBITDA is as follows: Years Ended December 31, (Millions of dollars) 2025 2024 2023 Net income $ 470.6 $ 502.5 $ 556.8 Income tax expense (benefit) 138.6 149.1 177.6 Interest expense, net of investment income 110.7 90.7 91.6 Depreciation and amortization 276.8 248.0 228.7 EBITDA $ 996.7 $ 990.3 $ 1,054.7 Impairment of properties 5.3 8.2 — Restructuring expense 12.6 — — Accretion of asset retirement obligations 3.4 3.2 3.0 (Gain) loss on sale of assets 2.8 4.5 0.8 Other nonoperating (income) expense (1.4) 0.6 — Adjusted EBITDA $ 1,019.4 $ 1,006.8 $ 1,058.5 Capital Resources and Liquidity Significant Sources of Capital As of December 31, 2025, we had $28.9 million of cash and cash equivalents.
(Millions of dollars, except revenue per same store sales (in thousands) and store counts) Years Ended December 31, Marketing Segment 2024 2023 2022 Operating revenues Petroleum product sales $ 15,891.8 $ 17,104.4 $ 19,230.1 Merchandise sales 4,214.8 4,089.3 3,903.2 Other operating revenue 137.1 335.2 312.1 Total operating revenues 20,243.7 21,528.9 23,445.4 Operating expenses Petroleum product cost of goods sold 14,556.4 15,929.7 17,910.1 Merchandise cost of goods sold 3,381.1 3,285.9 3,136.1 Store and other operating expenses 1,064.4 1,014.6 976.5 Depreciation and amortization 229.8 211.9 204.8 Impairment of properties 8.2 — — Selling, general and administrative 235.4 240.5 232.5 Accretion of asset retirement obligations 3.2 3.0 2.7 Total operating expenses 19,478.5 20,685.6 22,462.7 Gain (loss) on sale of assets (4.6) (0.7) (0.7) Income (loss) from operations 760.6 842.6 982.0 Other income (expense) Interest expense (8.4) (8.9) (9.0) Other nonoperating income — 0.2 — Total other income (expense) (8.4) (8.7) (9.0) Income (loss) before income taxes 752.2 833.9 973.0 Income tax expense (benefit) 172.0 203.0 232.1 Net Income (loss) from operations $ 580.2 $ 630.9 $ 740.9 Total nicotine sales revenue per same store sales 1,2 $ 132.0 $ 127.2 $ 123.3 Total non-nicotine sales revenue per same store sales 1,2 73.6 72.6 69.7 Total merchandise sales revenue per same store sales 1,2 $ 205.6 $ 199.8 $ 193.0 1 2023 and 2022 amounts not revised for 2024 raze-and-rebuild activity (see SSS definition below) 2 Includes store-level discounts for redemptions and excludes changes in value of unredeemed points associated with our loyalty program(s) Store count at end of period 1,757 1,733 1,712 Total store months during the period 20,632 20,535 20,172 Average Per Store Month ("APSM") metric includes all stores open through the date of the calculation, including stores acquired during the period.
(Millions of dollars, except revenue per same store sales (in thousands) and store counts) Years Ended December 31, Marketing Segment 2025 2024 2023 Operating revenues Petroleum product sales $ 14,862.8 $ 15,891.8 $ 17,104.4 Merchandise sales 4,303.8 4,214.8 4,089.3 Other operating revenues 216.9 137.1 335.2 Total operating revenues 19,383.5 20,243.7 21,528.9 Operating expenses Petroleum product cost of goods sold 13,589.8 14,556.4 15,929.7 Merchandise cost of goods sold 3,434.8 3,381.1 3,285.9 Store and other operating expenses 1,108.3 1,064.4 1,014.6 Depreciation and amortization 250.8 229.8 211.9 Impairment of properties 5.3 8.2 — Selling, general and administrative 231.5 235.4 240.5 Accretion of asset retirement obligations 3.4 3.2 3.0 Total operating expenses 18,623.9 19,478.5 20,685.6 Gain (loss) on sale of assets (2.5) (4.6) (0.7) Income (loss) from operations 757.1 760.6 842.6 Other income (expense) Interest expense (8.0) (8.4) (8.9) Other nonoperating income — — 0.2 Total other income (expense) (8.0) (8.4) (8.7) Income (loss) before income taxes 749.1 752.2 833.9 Income tax expense (benefit) 171.8 172.0 203.0 Net Income (loss) from operations $ 577.3 $ 580.2 $ 630.9 Total nicotine sales revenue same store sales 1,2 $ 130.9 $ 132.0 $ 127.2 Total non-nicotine sales revenue same store sales 1,2 74.4 73.6 72.6 Total merchandise sales revenue same store sales 1,2 $ 205.3 $ 205.6 $ 199.8 1 2024 and 2023 amounts not revised for 2025 raze-and-rebuild activity (see SSS definition below) 2 Includes store-level discounts for redemptions and excludes changes in value of unredeemed points associated with our loyalty program(s) Store count at end of period 1,800 1,757 1,733 Total store months during the period 21,123 20,632 20,535 APSM metric includes all stores open through the date of the calculation, including stores acquired during the period.
Total fuel contribution (retail fuel margin plus product supply and wholesale ("PS&W") results which include Renewable Identification Numbers ("RINs")) was 30.5 cpg in 2024, compared to 31.4 cpg in 2023.
Total fuel contribution (retail fuel margin plus product supply and wholesale ("PS&W") results that include Renewable Identification Numbers ("RINs")) was 30.7 cpg in 2025, compared to 30.5 cpg in 2024.
The decrease in revenue was primarily due to 5.8% lower average retail fuel sales prices, which decreased 19 cpg, and lower PS&W revenues, which were partially offset by a 3.1% increase in merchandise sales revenues and an increase of 0.4% in fuel sales volumes. Cost of sales decreased $1.3 billion, or 6.7%, compared to 2023.
The decrease in revenues was primarily due to 7.5% lower average retail fuel sales prices, which decreased 23 cpg, which were partially offset by a 2.1% increase in merchandise sales revenues, an increase of 0.6% in fuel sales volumes and higher PS&W revenues. Cost of sales decreased $0.9 billion, or 5.1%, compared to 2024.
The lower costs were primarily due to lower fuel cost, which decreased 8.6%, and was partially offset by a 2.9% increase in merchandise cost of goods sold and the 0.4% increase in fuel volumes sold.
The lower costs were primarily due to lower fuel cost, which decreased 6.6%, and was partially offset by a 1.6% increase in merchandise cost of goods sold.
As of December 31, 2024, we had $1.3 billion of Senior Notes and a $386 million term loan outstanding. We believe that we will generate sufficient cash from operations to fund our ongoing operating requirements and service our debt obligations.
As of December 31, 2025, we had $1.3 billion of Senior Notes, $183.0 million outstanding under our revolving credit facility and a $600 million term loan outstanding. We believe that we will generate sufficient cash from operations to fund our ongoing operating requirements and service our debt obligations.
Depreciation and amortization expense in 2024 increased $19.3 million, or 8.4%, due primarily to the increased number of Murphy branded stores with larger formats and raze-and-rebuild activity during the year. In 2024, we recorded an impairment of properties charge of $8.2 million compared to none in 2023, primarily due to competitive pressures in a few Northeast markets.
Depreciation and amortization expense in 2025 increased $28.8 million, or 11.6%, due primarily to the increased number of Murphy branded stores with larger formats and raze-and-rebuild activity during the year. In 2025, we recorded an impairment of properties charge of $5.3 million compared to $8.2 million in 2024, primarily due to competitive pressures in certain Northeast markets.
As of December 31, 2024, we had approximately $937.8 million remaining under our 2023 authorization. 42 Debt Our long-term debt at December 31, 2024 and 2023 was as set forth below: December 31, (Millions of dollars) 2024 2023 5.625% senior notes due 2027 (net of unamortized discount of $0.9 at 2024 and $1.3 at 2023) $ 299.1 $ 298.7 4.75% senior notes due 2029 (net of unamortized discount of $3.0 at 2024 and $3.6 at 2023) 497.0 496.4 3.75% senior notes due 2031 (net of unamortized discount of $3.8 at 2024 and $4.4 at 2023) 496.2 495.6 Term loan due 2028 (effective interest rate of 6.44% at 2024 and 7.23% at 2023) net of unamortized discount of $0.4 at 2024 and $0.6 at 2023 385.6 389.4 Revolving credit facility, due 2026 (weighted average interest rate of 7.55% at December 31, 2024 56.0 — Capitalized lease obligations, autos and equipment, due through 2028 3.2 3.1 Capitalized lease obligations, buildings, due through 2059 116.5 123.6 Unamortized debt issuance costs (5.2) (7.1) Total long-term debt 1,848.4 1,799.7 Less current maturities 15.7 15.0 Total long-term debt, net of current $ 1,832.7 $ 1,784.7 Senior Notes On April 25, 2017, Murphy Oil USA, Inc.
As of December 31, 2025, we had approximately $291.9 million remaining under our 2023 authorization. 41 Debt Our long-term debt at December 31, 2025 and 2024 was as set forth below: December 31, (Millions of dollars) 2025 2024 5.625% senior notes due 2027 (net of unamortized discount of $0.5 at 2025 and $0.9 at 2024) $ 299.5 $ 299.1 4.75% senior notes due 2029 (net of unamortized discount of $2.3 at 2025 and $3.0 at 2024) 497.7 497.0 3.75% senior notes due 2031 (net of unamortized discount of $3.2 at 2025 and $3.8 at 2024) 496.8 496.2 Term loan due 2028 (effective interest rate of n/a at 2025 and 6.44% at 2024) — 385.6 Term loan due 2032 (effective interest rate of 5.61% at 2025) net of unamortized discount of $1.0 at 2025 599.0 — Revolving credit facility, due 2030 (weighted-average interest rate of 5.88% at December 31, 2025) 183.0 56.0 Capitalized lease obligations, autos and equipment, due through 2030 7.7 3.2 Capitalized lease obligations, buildings, due through 2059 110.8 116.5 Unamortized debt issuance costs (11.9) (5.2) Total long-term debt 2,182.6 1,848.4 Less current maturities 19.0 15.7 Total long-term debt, net of current $ 2,163.6 $ 1,832.7 Senior Notes On April 25, 2017, Murphy Oil USA, Inc.
Segment Results Marketing Income before income taxes in the Marketing segment for 2024 decreased $81.7 million, or 9.8%, from 2023 due primarily to lower total fuel contribution, higher store and other operating expenses, higher depreciation and amortization and an impairment charge, which were partially offset by higher merchandise contribution and decreased SG&A expenses. 36 The tables below show the results for the Marketing segment for the three years ended December 31, 2024, along with certain key metrics for the segment.
Segment Results Marketing Income before income taxes in the Marketing segment for 2025 decreased $3.1 million, or 0.4%, from 2024 due primarily to higher store and other operating expenses and higher depreciation and amortization, which were partially offset by higher merchandise contribution, higher total fuel contribution and decreased SG&A expenses. 35 The tables below show the results for the Marketing segment for the three years ended December 31, 2025, along with certain key metrics for the segment.
The fuel gross margins are commodity-based, change daily and are volatile. While we generally expect our volumes and gross margins to remain stable in a normalized environment, they can change rapidly due to many factors.
Trends Affecting Our Business Our operations are significantly impacted by the gross margins we receive on our fuel and merchandise sales. The fuel gross margins are commodity-based, change daily and are volatile. While we generally expect our volumes and gross margins to remain stable in a normalized environment, they can change rapidly due to many factors.
On May 2, 2023, the Board of Directors approved a new share repurchase authorization of up to $1.5 billion to be executed by December 31, 2028. The authorization value excludes any excise tax that may be incurred.
The dividend is payable on March 5, 2026, to shareholders of record as of February 23, 2026. Share Repurchase Program On May 2, 2023, the Board of Directors approved a share repurchase authorization of up to $1.5 billion to be executed by December 31, 2028. The authorization value excludes any excise tax that may be incurred.
The increase in cash required by investing activities of $122.2 million compared to the previous year was primarily due to the increase in capital expenditures of $122.5 million and lower proceeds from the sale of assets of $0.4 million.
The decrease in cash required by investing activities of $9.8 million compared to the previous year was primarily due to a decrease in capital expenditures of $18.5 million, other investing activities provided $2.4 million and higher proceeds from the sale of assets of $0.4 million.
The credit agreement provides for a senior secured term loan in an aggregate principal amount of $400 million (the “Term Facility”) (which was borrowed in full on January 29, 2021) and revolving credit commitments in an aggregate amount equal to $350 million (the “Revolving Facility”, and together with the Term Facility, the “Credit Facilities”).
Following a refinancing effective as of April 7, 2025, the credit agreement provides for a senior secured term loan in an aggregate principal amount of $600.0 million (the “Term Facility”) (which was borrowed in full on April 7, 2025) and revolving credit commitments in an aggregate amount equal to $750.0 million (the “Revolving Facility”, and together with the Term Facility, the “Credit Facilities”).
The following table outlines our capital spending and investments by category for the three years ended December 31, 2024: Years Ended December 31, (Millions of dollars) 2024 2023 2022 Marketing: Company stores $ 390.1 $ 232.0 $ 245.7 Terminals 3.8 5.7 — Maintenance capital 70.2 51.8 33.4 Corporate and other assets 38.9 54.6 26.7 Total $ 503.0 $ 344.1 $ 305.8 We currently expect capital expenditures for the full year 2025 to range from approximately $450 million to $500 million, including $350 million to $390 million for retail growth, approximately $65 million to $70 million for maintenance capital, with the remaining funds earmarked for other corporate investments and other strategic initiatives.
The remainder of our capital spending and investment activity, which is primarily technology related, is attributable to Corporate and other assets. 44 The following table outlines our capital spending and investments for the three years ended December 31, 2025: Years Ended December 31, (Millions of dollars) 2025 2024 2023 Marketing: Company stores $ 350.9 $ 390.1 $ 232.0 Terminals 0.5 3.8 5.7 Maintenance capital 63.2 70.2 51.8 Corporate and other assets 17.8 38.9 54.6 Total $ 432.4 $ 503.0 $ 344.1 We currently expect capital expenditures for the full year 2026 to range from approximately $475 million to $525 million, including $375 million to $400 million for retail growth, approximately $80 million to $95 million for maintenance capital, with the remaining funds earmarked for other corporate investments and other strategic initiatives.
We had additional available capacity under the committed $350 million cash flow revolving credit facility, which had $56.0 million of outstanding borrowings as of December 31, 2024. We expect to use the credit facilities to provide us with available financing to meet any short-term ongoing cash needs in excess of internally generated cash flows.
We had additional available capacity under our revolving credit facility, which provides for up to $750 million of borrowings. We expect to use the credit facilities to provide us with available financing to meet any short-term ongoing cash needs in excess of internally generated cash flows.
The outstanding balance of the term loan was $386 million at December 31, 2024. The term loan is due January 2028, and we are required to make quarterly principal payments of $1 million, which began on July 1, 2021.
The term loan is due April 2032, and we are required to make quarterly principal payments of $1.5 million, which began on January 1, 2026. The outstanding balance of the term loan was $600.0 million at December 31, 2025 and at December 31, 2024, prior to the refinancing, the outstanding balance of our term loan was $386.0 million.
Pursuant to the total leverage ratio financial maintenance covenant, the Company must maintain a total leverage ratio of not more than 5.0 to 1.0 with an ability in certain circumstances to temporarily increase that limit to 5.5 to 1.0 and a maximum secured net leverage ratio of not more than 3.75 to 1.0 with an ability in certain circumstances to temporarily increase that limit to 4.25 to 1.0.
Pursuant to the total leverage ratio financial maintenance covenant, the Company must maintain a total leverage ratio of not more than 5.0 to 1.0 with an ability in certain circumstances to temporarily increase that limit to 5.5 to 1.0 and a consolidated cash interest coverage ratio of not less than 2.50 to 1.0.
Total merchandise contribution in 2024 increased $30.3 million, or 3.8%, to $833.7 million compared to $803.4 million in 2023. Merchandise unit margins increased to 19.8% in 2024 from 19.7% in 2023. On an SSS basis, total merchandise sales were up 2.3%, due to a 4.3% increase in nicotine product sales partially offset by a 1.0% decline in non-nicotine product sales.
Total merchandise contribution in 2025 increased $35.3 million, or 4.2%, to $869.0 million compared to $833.7 million in 2024. Merchandise unit margins increased to 20.2% in 2025 from 19.8% in 2024. On an SSS basis, total merchandise sales were down 0.3%, due to a 0.3% decline in nicotine product sales and a 0.4% decline in non-nicotine product sales.
The $3.6 million increase from the previous year was mainly due to $1.4 million more in depreciation and amortization expense and a $2.5 million reduction in the income tax benefit attributable to the period over period tax rate reduction, which was partially offset by $0.8 million less in net interest expense.
The $29.0 million increase from the previous year was mainly due to a $14.2 million increase in net interest expense, a $12.6 million restructuring charge, $7.8 million more in depreciation and amortization expense and a $6.2 million reduction in investment income, which was partially offset by a $10.3 million increase in the income tax benefit and a $2.0 million increase in other nonoperating income period over period.
For additional information, see Significant Sources of Capital in the Capital Resources and Liquidity section. The Company currently anticipates total capital expenditures (including land for future developments) for the full year 2025 to range from approximately $450 million to $500 million depending on how many new stores are completed.
For additional information, see "Significant Sources of Capital" in the "Capital Resources and Liquidity" section. 33 The Company currently anticipates total capital expenditures (including land for future developments) for the full year 2026 to range from approximately $475 million to $525 million depending on new store construction activity and planned maintenance capital investments.
Crude oil prices in 2024 experienced less volatility during the year with prices ranging from $67 per barrel to $88 per barrel, with an average price of $77 per barrel, compared to prices in 2023 that ranged from $67 per barrel to $94 per barrel with an average of $78 per barrel.
Crude oil prices in 2025 experienced continued downward pressure due to oversupply during the year with prices ranging from $55 per barrel to $81 per barrel, with an average price of $65 per barrel, compared to prices in 2024 that ranged from $67 per barrel to $88 per barrel with an average of $77 per barrel.
The Credit Agreement allows Murphy USA to prepay, in whole or in part, the Term Facility outstanding thereunder, together with any accrued and unpaid interest, with prior notice but without premium or penalty other than breakage and redeployment costs. 44 The credit agreement contains certain covenants that limit, among other things, the ability of the Company and certain of its subsidiaries to incur additional indebtedness or liens, to make certain investments, to enter into sale-leaseback transactions, to make certain restricted payments, to enter into consolidations, mergers or sales of material assets and other fundamental changes, to transact with affiliates, to enter into agreements restricting the ability of subsidiaries to incur liens or pay dividends, or to make certain accounting changes.
The credit agreement contains certain covenants that limit, among other things, the ability of the Company and certain of its subsidiaries to incur additional indebtedness or liens, to make certain investments, to enter into sale-leaseback transactions, to make certain restricted payments, to enter into consolidations, mergers or sales of material assets and other fundamental changes, to transact with affiliates, to enter into agreements restricting the ability of subsidiaries to incur liens or pay dividends, or to make certain accounting changes.
We use maintenance capital in this business as needed to ensure reliability and continued performance of our stores. We also invest in our Corporate and other assets segment which is primarily technology related.
We use maintenance capital in this business as needed to ensure reliability and continued performance of our stores.
The financial information presented in this Management's Discussion and Analysis is derived from the consolidated financial statements of Murphy USA Inc. and its subsidiaries for all periods presented. Our QuickChek subsidiaries use a weekly retail calendar where each quarter has 13 weeks. For 2024, the QuickChek results cover the period December 30, 2023 to December 27, 2024.
The financial information presented in this Management's Discussion and Analysis is derived from the consolidated financial statements of Murphy USA Inc. and its subsidiaries for all periods presented. Our QuickChek subsidiaries previously used a weekly retail calendar where each quarter had 13 weeks until November 2025, when its period end was aligned with the rest of the Company.
We may use cash from operations as well as draws under our credit facilities to effect purchases. During the year 2024, the Company repurchased a total of 938,528 common shares for approximately $446.6 million, at an average price of $475.86 per share, including accrued excise taxes. Repurchases in 2024 were made pursuant to our $1.5 billion 2023 authorization.
We may use cash from operations as well as draws under our credit facilities to effect purchases. During the year 2025, the Company repurchased a total of 1,536,701 common shares for approximately $652.0 million, at an average price of $424.28 per share, including brokerage fees and accrued excise taxes.
Additional borrowing capacity under the Revolving Facility may be extended at our request and with the consent of the participating lenders. As of December 31, 2024, there was $56.0 million of outstanding borrowings under our Revolving Facility reported in Long-term debt in the Consolidated Balance Sheet. The Revolving Facility was undrawn at December 31, 2023.
As of December 31, 2025, there was $183.0 million of outstanding borrowings under our Revolving Facility reported in Long-Term debt in the Consolidated Balance Sheet. The Revolving Facility had $56.0 million of outstanding borrowings at December 31, 2024.
Operating Activities Net cash provided by operating activities was $847.6 million for the year ended December 31, 2024 and was $784.0 million in 2023, an increase of $63.6 million, or 8.1%.
Operating Activities Net cash provided by operating activities was $813.9 million for the year ended December 31, 2025 and was $847.6 million in 2024, a decrease of $33.7 million, or 4.0%.
Supplemental Guarantor Financial Information The following is a description of the guarantees with respect to the Senior Notes and the Credit Facilities, for which MOUSA is primary obligor, and for which the Company and certain subsidiaries provide full and unconditional guarantees on a joint and several basis.
All obligations under the credit agreement are guaranteed by Murphy USA and the subsidiary guarantors party thereto, and all obligations under the credit agreement, including the guarantees of those obligations, are secured by certain assets of Murphy USA, Murphy Oil USA, Inc. and the guarantors party to the guarantee and collateral agreement in respect thereof. 43 Supplemental Guarantor Financial Information The following is a description of the guarantees with respect to the Senior Notes and the Credit Facilities, for which MOUSA is primary obligor, and for which the Company and certain subsidiaries provide full and unconditional guarantees on a joint and several basis.
This increase was due primarily to higher employee related expenses and maintenance costs at existing stores combined with net new store operating expenses. On an APSM basis, expenses applicable to store OPEX excluding payment fees and rent increased 5.4% in 2024 compared to 2023, primarily due to employee related expenses and maintenance costs.
This increase was due primarily to increases in net new store operating expenses combined with higher employee related expenses and maintenance costs at existing stores.
Revenue amounts included excise taxes collected and remitted to government authorities of $2.3 billion in both 2024 and 2023. Total fuel contribution for the year ended December 31, 2024 decreased $38.0 million, or 2.5%, compared to 2023.
Revenue amounts included excise taxes collected and remitted to governmental authorities of $2.4 billion in 2025 and $2.3 billion in 2024. Total fuel contribution for the year ended December 31, 2025 increased $19.0 million, or 1.3%, compared to 2024. This increase was primarily due to higher total retail fuel contribution margins and higher retail fuel volumes sold for the year.
(Millions of dollars) Total Less than 1 year 1-3 years 4-5 years More than 5 years Debt obligations 1 $ 1,861.7 $ 15.7 $ 387.7 $ 894.5 $ 563.8 Operating lease obligations 898.2 59.9 118.9 114.5 604.9 Purchase obligations 2 545.4 501.6 26.2 14.0 3.6 Asset retirement obligations 164.8 — — — 164.8 Other long-term obligations, including interest on long-term debt 378.4 81.0 150.0 99.1 48.3 Total $ 3,848.5 $ 658.2 $ 682.8 $ 1,122.1 $ 1,385.4 1 For additional information, see Note 9 “Long-Term Debt” in the accompanying audited consolidated financial statements. 2 Primarily includes ongoing new retail store construction in progress at December 31, 2024, commitments to purchase land, take-or-pay supply contracts and other services.
(Millions of dollars) Total Less than 1 year 1-3 years 4-5 years More than 5 years Debt obligations 1 $ 2,201.5 $ 19.0 $ 520.9 $ 532.8 $ 1,128.8 Operating lease obligations 986.2 66.6 132.2 126.4 661.0 Purchase obligations 2 466.1 423.6 29.1 13.4 — Asset retirement obligations 166.1 — — — 166.1 Other long-term obligations, including interest on long-term debt 483.1 94.3 161.2 123.8 103.8 Total $ 4,303.0 $ 603.5 $ 843.4 $ 796.4 $ 2,059.7 1 For additional information, see Note 9 “Long-Term Debt” in the accompanying audited consolidated financial statements. 2 Primarily includes ongoing new retail store construction in progress at December 31, 2025, commitments to purchase land, take-or-pay supply contracts and other services.
The increase was mainly due to an increase in the amount of cash provided from changes in noncash working capital in 2024 of $74.9 million, increased depreciation of $19.3 million and higher deferred and noncurrent tax charges of $12.0 million, partially offset by a decrease in net income of $54.3 million in 2024. 41 For the current year, operating cash provided by changes in non-cash operating working capital of $32.8 million was due to a decrease of $65.4 million in accounts receivable due to the timing of receipts, an increase of $34.6 million in income taxes payable due in part to phase-out of federal bonus depreciation resulting in higher current tax expense and the timing of estimated tax payments, and was partially offset by an increase of $60.2 million in inventories due to higher prices and volumes, a decrease of $3.9 million in accounts payable and accrued liabilities which was due to the timing of payments and an increase of $3.1 million in prepaid expenses.
For the current year, operating cash required by changes in non-cash operating working capital of $33.1 million was due to a decrease of $12.9 million in income taxes payable due in part to the recognition of federal energy tax credits in the current year period, an increase of $11.4 million in inventories due to increased volumes and pricing impacts, an increase of $8.1 million in accounts receivable due to the timing of collecting receipts and a decrease of $4.3 million in accounts payable and accrued liabilities due to the timing of payments, which was partially offset by a decrease of $3.6 million in prepaid expenses.
Results of Operations Consolidated Results For the year ended December 31, 2024, the Company reported net income of $502.5 million, or $24.11 per diluted share, on revenue of $20.2 billion. Net income was $556.8 million for 2023, or $25.49 per diluted share, on revenue of $21.5 billion.
Net income was $502.5 million for 2024, or $24.11 per diluted share, on $20.2 billion of revenue.
As of December 31, 2024, we had $56.0 million of outstanding borrowings under the Revolving Facility and $6.2 million of outstanding letters of credit (which reduces the amount available to borrow under the Revolving Facility).
As of December 31, 2025, we had $183.0 million of outstanding borrowings under the Revolving Facility and $6.2 million of outstanding letters of credit (which reduces the amount available to borrow under the Revolving Facility). The Term Facility amortizes in quarterly installments, which commenced on January 1, 2026, at a rate of 1.00% per annum.
Our cash management policy provides that cash balances in excess of a certain threshold may be reinvested in certain types of low-risk investments. We have a committed cash flow revolving credit facility (the "Revolving Facility") of $350 million, which can be utilized for working capital and other general corporate purposes, including supporting our operating model as described herein.
Following the refinancing effective as of April 7, 2025, we have a committed cash flow revolving credit facility (the "Revolving Facility") providing for aggregate borrowings of $750 million, which can be utilized for working capital and other general corporate purposes, including supporting our operating model as described herein.
Total retail fuel volumes increased 0.4%, while fuel sales on an SSS basis decreased 1.1%. Total PS&W contribution including RINs decreased by $70.7 million in the current year, primarily due to timing and pricing impacts related to market 39 conditions.
Total PS&W contribution including RINs increased by $11.4 million in the current year, primarily due to timing and pricing impacts related to market conditions and improved spot-to-rack margins.
Depreciation and amortization expense increased $17.9 million in 2024, an increase of 8.4%. This was due primarily to the increased number of new larger store formats for Murphy branded stores combined with raze-and-rebuild activities in the 2024 period.
This was due primarily to the increased number of new larger store formats for Murphy branded stores combined with raze-and-rebuild activities in the 2025 period. SG&A expenses decreased $3.9 million in 2025 compared to 2024, primarily due to lower professional fees, partially offset by higher incentive costs.
MOUSA is our primary operating subsidiary and generated the vast majority of our revenues for the year ended December 31, 2024 and accounted for the vast majority of our total assets as of December 31, 2024.
MOUSA is our primary operating subsidiary and generated the vast majority of our revenues for the year ended December 31, 2025 and accounted for the vast majority of our total assets as of December 31, 2025. In the event MOUSA itself were unable to service the Company's consolidated debt obligations, our business and financial condition would be materially adversely affected.
Our QuickChek subsidiaries use a weekly retail calendar where each quarter has 13 weeks. For 2024, the QuickChek results cover the period December 30, 2023 to December 27, 2024. For 2023, the QuickChek results cover the period December 31, 2022 to December 29, 2023. The difference in the timing of the period ends is immaterial to the overall consolidated results.
Our QuickChek subsidiaries previously used a weekly retail calendar where each quarter had 13 weeks until November 2025, when its period end was aligned with the rest of the Company. For 2025, the QuickChek results cover the period December 28, 2024 to December 31, 2025. For 2024, the QuickChek results cover the period December 30, 2023 to December 27, 2024.