CrossAmerica Partners LP Reports Fourth
Quarter and Full Year 2023 Results
- Reported Fourth
Quarter 2023 Net Income of $16.7 million, Adjusted EBITDA of $47.6
million and Distributable Cash Flow of $35.8 million compared to
Fourth Quarter 2022 Net Income of $17.1 million, Adjusted EBITDA of
$44.3 million and Distributable Cash Flow of $33.3 million
- Generated Full
Year 2023 Net Income of $42.6 million, Adjusted EBITDA of $165.8
million and Distributable Cash Flow of $116.7 million compared to
Full Year 2022 Net Income of $63.7 million, Adjusted EBITDA of
$179.8 million and Distributable Cash Flow of $140.9 million
- Reported Fourth
Quarter 2023 Gross Profit for the Wholesale Segment of $33.0
million compared to $32.8 million of Gross Profit for the Fourth
Quarter 2022 and Fourth Quarter 2023 Gross Profit for the Retail
Segment of $69.0 million compared to $60.4 million of Gross Profit
for the Fourth Quarter 2022
- Generated Full
Year 2023 Gross Profit for the Wholesale Segment of $128.8 million
compared to $130.7 million of Gross Profit for the Full Year 2022
and Full Year 2023 Gross Profit for the Retail Segment of $253.5
million compared to $245.0 million of Gross Profit for the Full
Year 2022
- Leverage, as
defined in the CAPL Credit Facility, was 4.2 times as of December
31. 2023, compared to 3.7 times as of December 31, 2022
- The Distribution
Coverage Ratio was 1.80 times for the Fourth Quarter 2023 compared
to 1.67 times for the Fourth Quarter 2022 and for the Full Year
2023 was 1.46 times compared to 1.77 times for the comparable
period of 2022
Allentown, PA February 26, 2024 – CrossAmerica
Partners LP (NYSE: CAPL) (“CrossAmerica” or the “Partnership”), a
leading wholesale fuels distributor, convenience store operator,
and owner and lessor of real estate used in the retail distribution
of motor fuels, today reported financial results for the fourth
quarter and full year ended December 31, 2023.
“We finished the year with the best fourth
quarter in our history. Our financial results for the fourth
quarter, and year overall, reflect the ongoing success of our
business strategy,” said Charles Nifong, President & CEO of
CrossAmerica. “We continue to execute well across all of our
business operations, which is reflected in our excellent financial
results for the past year and our strong balance sheet at year end.
The partnership is well positioned to continue this success into
2024 and beyond.”
Non-GAAP Measures and Same Store
Metrics
Non-GAAP measures used in this release include
EBITDA, Adjusted EBITDA, Distributable Cash Flow and Distribution
Coverage Ratio. These Non-GAAP measures are further described and
reconciled to their most directly comparable GAAP measures in the
Supplemental Disclosure Regarding Non-GAAP Financial Measures
section of this release.
Same store fuel volume and same store
merchandise sales include aggregated individual store results for
all stores that had fuel volume or merchandise sales in all months
for both periods within the same segment. Same store merchandise
sales excludes branded food sales and other revenues such as
lottery commissions and car wash sales.
Fourth Quarter and Full Year
Results
Consolidated Results
Key Operating Metrics |
Q4 2023 |
Q4 2022 |
|
FY2023 |
FY2022 |
Net Income |
$16.7M |
$17.1M |
|
$42.6M |
$63.7M |
Adjusted EBITDA |
$47.6M |
$44.3M |
|
$165.8M |
$179.8M |
Distributable Cash Flow |
$35.8M |
$33.3M |
|
$116.7M |
$140.9M |
Distribution Coverage Ratio |
1.80x |
1.67x |
|
1.46x |
1.77x |
CrossAmerica reported increases in Adjusted EBITDA,
Distributable Cash Flow and its Distribution Coverage Ratio for the
fourth quarter 2023 compared to the fourth quarter 2022 primarily
due to improved fuel gross profit performance in both the wholesale
and retail segments and an increase in merchandise and other
revenue gross profit in the retail segment.
For the full year 2023, CrossAmerica reported declines in Net
Income, Adjusted EBITDA, Distributable Cash Flow and its
Distribution Coverage Ratio when compared to the full year 2022
primarily due to a decrease in motor fuel gross profit, as the
Partnership experienced extraordinary motor fuel margins in the
third quarter 2022. The year-over-year decline in Distributable
Cash Flow and Distribution Coverage was primarily driven by the
decline in Adjusted EBITDA noted above in addition to a $11.6
million increase in interest expense due to the rising interest
rate environment for the full year 2023 when compared to the full
year 2022.
Wholesale Segment
Key Operating Metrics |
Q4 2023 |
Q4 2022 |
|
FY 2023 |
FY 2022 |
Wholesale segment gross profit |
$33.0M |
$32.8M |
|
$128.8M |
$130.7M |
Wholesale motor fuel gallons distributed |
205.3M |
213.5M |
|
842.6M |
844.5M |
Average wholesale gross profit per gallon |
$ |
0.094 |
$ |
0.087 |
|
$ |
0.086 |
$ |
0.087 |
CrossAmerica’s wholesale segment gross profit increased 1% for
the fourth quarter 2023 when compared to the fourth quarter 2022.
This was driven by an increase in motor fuel gross profit of 3%
resulting from an 8% increase in fuel margin per gallon, partially
offset by a 4% decline in wholesale volume distributed. The average
spot price of West Texas Intermediate (WTI) crude oil decreased 5%
from $82.79 per barrel in the fourth quarter 2022 to $78.53 per
barrel in the fourth quarter 2023.
For the full year 2023, the Partnership's gross profit declined
1% from $130.7 million in 2022 to $128.8 million. The slight
decrease was primarily driven by a 1% decrease in motor fuel gross
profit which was due to a 1% decline in the average fuel margin per
gallon as compared to 2022 driven by lower terms discounts due to
lower crude oil prices, partially offset by better sourcing costs
as a result of brand consolidation and other initiatives. The
average spot price of West Texas Intermediate (WTI) crude oil
decreased 18% from $94.90 per barrel in 2022 to $77.58 per barrel
in 2023.
Volume was relatively flat for the full year
2023 as compared to the full year 2022 due to the volume generated
by the acquisition of assets from Community Service Stations, Inc.
offset by the net loss of independent dealer contracts and the
conversion of certain lessee dealer sites to company operated and
commission sites.
Retail Segment
Key Operating Metrics |
Q4 2023 |
Q4 2022 |
|
FY 2023 |
FY 2022 |
Retail segment gross profit |
$69.0M |
$60.4M |
|
$253.5M |
$245.0M |
|
|
|
|
|
|
Retail segment motor fuel gallons distributed |
124.5M |
125.1M |
|
506.5M |
496.6M |
Same store motor fuel gallons distributed |
114.6M |
118.4M |
|
457.2M |
456.4M |
Retail segment motor fuel gross profit |
$40.0M |
$35.9M |
|
$138.7M |
$146.5M |
Retail segment margin per gallon, before deducting credit card fees
and commissions |
$ |
0.415 |
|
$ |
0.383 |
|
|
$ |
0.369 |
|
$ |
0.396 |
|
|
|
|
|
|
|
Same store merchandise sales excluding cigarettes* |
$45.7M |
$43.5M |
|
$188.4M |
$174.9M |
Merchandise gross profit* |
$22.1M |
$18.6M |
|
$89.8M |
$76.1M |
Merchandise gross profit percentage* |
|
28.2 |
% |
|
27.5 |
% |
|
|
28.4 |
% |
|
27.2 |
% |
*Includes only company operated retail sites
For the fourth quarter 2023, the retail segment
generated a 14% increase in gross profit compared to the fourth
quarter 2022. The increase for the fourth quarter 2023 was driven
by increases in both motor fuel (11%) and merchandise (18%) gross
profit. The increase in gross profit was offset by an increase in
operating expenses primarily due to an increase in the company
operated site count due to the conversion of certain lessee dealer
and commission agent sites to company operated sites. Overall,
operating income for the retail segment increased $3.5 million or
13%.
The retail segment sold 124.5 million of retail
fuel gallons during the fourth quarter 2023, which was relatively
flat when compared to the fourth quarter 2022. Same store retail
segment fuel volume for the fourth quarter 2023 declined 3% from
118.4 million gallons during the fourth quarter 2022 to 114.6
million gallons. The average fuel margin per gallon for the retail
segment increased 8% during the quarter from $0.383 per gallon in
the fourth quarter 2022 to $0.415 per gallon in the fourth quarter
2023. The retail segment generated $4.1 million of additional motor
fuel gross profit for the three months ended December 31, 2023, as
compared to the same period in 2022 due to a higher fuel margin per
gallon.
For the fourth quarter 2023, CrossAmerica’s
merchandise gross profit and other revenue increased $4.9 million
or 22% when compared to the fourth quarter 2022. The fourth quarter
increase was primarily due to an increase in overall store sales
due to higher retail prices and improved product margins and an
increase in the company operated site count due to the conversion
of certain lessee dealer and commission agent sites to company
operated sites. Same store merchandise sales excluding cigarettes
increased 5% for the fourth quarter 2023 when compared to the
fourth quarter 2022. Merchandise gross profit percentage increased
from 27.5% for the fourth quarter 2022 to 28.2% for the fourth
quarter 2023 primarily due to improved merchandise margins in the
categories of packaged beverages and deli.
For the full year 2023, CrossAmerica's retail
segment generated a 3% increase in gross profit when compared to
the full year 2022. The increase was primarily due to an increase
in merchandise (18%) and other revenue (26%). Operating expenses
increased $19.1 million for the full year 2023 due to the increase
in company operated store count noted above.
The retail segment sold 506.5 million of retail
fuel gallons, which was an increase of 2% when compared to the full
year 2022. The increase was primarily driven by the site count
increase stemming from the conversion of certain lessee dealer
sites to company operated and commission sites. Same store retail
segment fuel volume for the full year 2023 was 457.2 million
gallons, a slight increase from the 456.4 million same store
gallons for the full year 2022. The average fuel margin per gallon
for the retail segment declined 7% during the full year 2023 from
$0.396 per gallon in the full year 2022 to $0.369 per gallon in the
full year 2023. For the twelve months ended December 31, 2023, the
Partnership reported $138.7 million of motor fuel gross profit
compared to $146.5 million for the comparable period of 2022.
For the full year 2023, CrossAmerica’s
merchandise gross profit and other revenue increased $16.9 million
or 19% when compared to the full year 2022. The full year increase
was driven by an increase in the company operated site count due to
the conversion of certain lessee dealer and commission agent sites
to company operated sites, in addition to an increase in sales and
margin percentage in CrossAmerica's base business. Same store
merchandise sales excluding cigarettes increased 8% for the full
year 2023 when compared to the full year 2022. For the twelve
months ended December 31, 2023, the merchandise gross profit
percentage increased to 28.4% from 27.2% for the full year 2022 due
to similar factors that impacted the fourth quarter improvement in
merchandise gross profit margin.
Divestment Activity
During the twelve months ended December 31,
2023, CrossAmerica sold ten properties for $9.2 million in
proceeds, resulting in a net gain of $6.5 million.
Subsequent Events
On January 26, 2024, CrossAmerica entered into
an agreement to acquire certain assets from Applegreen Midwest, LLC
and Applegreen Florida, LLC. The assets will be acquired via the
termination of the Partnership’s existing lease agreements with the
Applegreen entities at 59 locations. The term length of the
Partnership’s existing leases with Applegreen Midwest, LLC and
Applegreen Florida, LLC can be extended to 2049 and 2048,
respectively, including all renewal options. The termination of the
existing lease agreements pursuant to the Applegreen Purchase
Agreement is contemplated to occur during the first and second
quarters of 2024 and is subject to customary closing conditions.
This transaction will result in the conversion of these 59 lessee
dealer sites to company operated sites.
Liquidity and Capital
Resources
As of December 31, 2023, CrossAmerica had $756.0
million outstanding under its CAPL Credit Facility. As of February
22, 2024, after taking into consideration debt covenant
restrictions, approximately $125.4 million was available for future
borrowings under the CAPL Credit Facility. Leverage, as defined in
the CAPL Credit Facility, was 4.2 times as of December 31, 2023,
compared to 3.7 times as of December 31, 2022. As of December 31,
2023, CrossAmerica was in compliance with its financial covenants
under the credit facility.
Distributions
On January 22, 2024, the Board of the Directors
of CrossAmerica’s General Partner (“Board”) declared a quarterly
distribution of $0.5250 per limited partner unit attributable to
the fourth quarter 2023. As previously announced, the distribution
was paid on February 9, 2024 to all unitholders of record as of
February 2, 2024. The amount and timing of any future distributions
is subject to the discretion of the Board as provided in
CrossAmerica’s Partnership Agreement.
Conference Call
The Partnership will host a conference call on
February 27, 2024 at 9:00 a.m. Eastern Time to discuss the fourth
quarter and full year 2023 earnings results. The conference call
numbers are 888-886-7786 or 416-764-8658 and the passcode for both
is 38979754. A live audio webcast of the conference call and the
related earnings materials, including reconciliations of any
non-GAAP financial measures to GAAP financial measures and any
other applicable disclosures, will be available on that same day on
the investor section of the CrossAmerica website
(www.crossamericapartners.com). After the live conference call, an
archive of the webcast will be available on the investor section of
the CrossAmerica site at
https://caplp.gcs-web.com/webcasts-presentations within 24 hours
after the call for a period of sixty days.
CROSSAMERICA PARTNERS
LPCONSOLIDATED BALANCE
SHEETS(Thousands of Dollars, except unit
data)
|
|
December 31, |
|
|
|
2023 |
|
|
2022 |
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
4,990 |
|
|
$ |
16,054 |
|
Accounts receivable, net of allowances of $709 and $686,
respectively |
|
|
31,185 |
|
|
|
30,825 |
|
Accounts receivable from related parties |
|
|
437 |
|
|
|
743 |
|
Inventory |
|
|
52,344 |
|
|
|
47,307 |
|
Assets held for sale |
|
|
400 |
|
|
|
983 |
|
Current portion of interest rate swap contracts |
|
|
9,321 |
|
|
|
13,827 |
|
Other current assets |
|
|
9,845 |
|
|
|
8,667 |
|
Total current assets |
|
|
108,522 |
|
|
|
118,406 |
|
Property and equipment,
net |
|
|
705,217 |
|
|
|
728,379 |
|
Right-of-use assets, net |
|
|
148,317 |
|
|
|
164,942 |
|
Intangible assets, net |
|
|
95,261 |
|
|
|
113,919 |
|
Goodwill |
|
|
99,409 |
|
|
|
99,409 |
|
Deferred tax assets |
|
|
759 |
|
|
|
2,779 |
|
Interest rate swap contracts,
less current portion |
|
|
687 |
|
|
|
3,401 |
|
Other assets |
|
|
23,510 |
|
|
|
26,142 |
|
Total assets |
|
$ |
1,181,682 |
|
|
$ |
1,257,377 |
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
Current portion of debt and finance lease obligations |
|
$ |
3,083 |
|
|
$ |
11,151 |
|
Current portion of operating lease obligations |
|
|
34,787 |
|
|
|
35,345 |
|
Accounts payable |
|
|
68,986 |
|
|
|
77,048 |
|
Accounts payable to related parties |
|
|
10,180 |
|
|
|
7,798 |
|
Accrued expenses and other current liabilities |
|
|
23,674 |
|
|
|
23,144 |
|
Motor fuel and sales taxes payable |
|
|
20,386 |
|
|
|
20,813 |
|
Total current liabilities |
|
|
161,096 |
|
|
|
175,299 |
|
Debt and finance lease
obligations, less current portion |
|
|
753,880 |
|
|
|
761,638 |
|
Operating lease obligations,
less current portion |
|
|
118,723 |
|
|
|
135,220 |
|
Deferred tax liabilities,
net |
|
|
12,919 |
|
|
|
13,367 |
|
Asset retirement
obligations |
|
|
47,844 |
|
|
|
46,431 |
|
Interest rate swap
contracts |
|
|
3,535 |
|
|
|
— |
|
Other long-term
liabilities |
|
|
52,934 |
|
|
|
46,289 |
|
Total liabilities |
|
|
1,150,931 |
|
|
|
1,178,244 |
|
|
|
|
|
|
|
|
Commitments and contingencies
(Notes 15 and 16) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred membership
interests |
|
|
27,744 |
|
|
|
26,156 |
|
|
|
|
|
|
|
|
Equity: |
|
|
|
|
|
|
Common units— 37,983,154 and 37,937,604 units issued and
outstanding at December 31, 2023 and 2022, respectively |
|
|
(2,392 |
) |
|
|
36,508 |
|
Accumulated other comprehensive income |
|
|
5,399 |
|
|
|
16,469 |
|
Total equity |
|
|
3,007 |
|
|
|
52,977 |
|
Total liabilities and equity |
|
$ |
1,181,682 |
|
|
$ |
1,257,377 |
|
CROSSAMERICA PARTNERS
LPCONSOLIDATED STATEMENTS OF
OPERATIONS(Thousands of Dollars, Except Unit and
Per Unit Amounts)
|
|
(Unaudited)Three Months EndedDecember
31, |
|
|
Year EndedDecember 31, |
|
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
Operating revenues (a) |
|
$ |
1,014,685 |
|
|
$ |
1,124,773 |
|
|
$ |
4,386,263 |
|
|
$ |
4,967,424 |
|
Cost of sales (b) |
|
|
912,640 |
|
|
|
1,031,507 |
|
|
|
4,003,995 |
|
|
|
4,591,653 |
|
Gross profit |
|
|
102,045 |
|
|
|
93,266 |
|
|
|
382,268 |
|
|
|
375,771 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses (c) |
|
|
48,716 |
|
|
|
43,538 |
|
|
|
194,746 |
|
|
|
174,708 |
|
General and administrative expenses |
|
|
6,940 |
|
|
|
6,813 |
|
|
|
27,031 |
|
|
|
25,575 |
|
Depreciation, amortization and accretion expense |
|
|
18,944 |
|
|
|
19,102 |
|
|
|
77,158 |
|
|
|
80,625 |
|
Total operating expenses |
|
|
74,600 |
|
|
|
69,453 |
|
|
|
298,935 |
|
|
|
280,908 |
|
Gain (loss) on dispositions
and lease terminations, net |
|
|
(483 |
) |
|
|
1,763 |
|
|
|
4,737 |
|
|
|
1,143 |
|
Operating income |
|
|
26,962 |
|
|
|
25,576 |
|
|
|
88,070 |
|
|
|
96,006 |
|
Other income, net |
|
|
192 |
|
|
|
152 |
|
|
|
790 |
|
|
|
504 |
|
Interest expense |
|
|
(10,489 |
) |
|
|
(9,767 |
) |
|
|
(43,743 |
) |
|
|
(32,100 |
) |
Income before income
taxes |
|
|
16,665 |
|
|
|
15,961 |
|
|
|
45,117 |
|
|
|
64,410 |
|
Income tax (benefit)
expense |
|
|
(78 |
) |
|
|
(1,129 |
) |
|
|
2,525 |
|
|
|
714 |
|
Net income |
|
|
16,743 |
|
|
|
17,090 |
|
|
|
42,592 |
|
|
|
63,696 |
|
Accretion of preferred
membership interests |
|
|
643 |
|
|
|
588 |
|
|
|
2,488 |
|
|
|
1,726 |
|
Net income available to
limited partners |
|
$ |
16,100 |
|
|
$ |
16,502 |
|
|
$ |
40,104 |
|
|
$ |
61,970 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common
unit |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.42 |
|
|
$ |
0.44 |
|
|
$ |
1.06 |
|
|
$ |
1.63 |
|
Diluted |
|
$ |
0.42 |
|
|
$ |
0.43 |
|
|
$ |
1.05 |
|
|
$ |
1.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average
common units: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
37,970,720 |
|
|
|
37,928,970 |
|
|
|
37,957,727 |
|
|
|
37,916,829 |
|
Diluted |
|
|
38,154,734 |
|
|
|
38,085,600 |
|
|
|
38,119,461 |
|
|
|
38,059,774 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental information: |
|
|
|
|
|
|
|
|
|
|
|
|
(a) includes excise taxes of: |
|
$ |
72,696 |
|
|
$ |
65,913 |
|
|
$ |
295,762 |
|
|
$ |
270,501 |
|
(a) includes rent income of: |
|
|
20,351 |
|
|
|
21,370 |
|
|
|
82,331 |
|
|
|
84,106 |
|
(b) excludes depreciation, amortization and accretion |
|
|
|
|
|
|
|
|
|
|
|
|
(b) includes rent expense of: |
|
|
5,447 |
|
|
|
5,765 |
|
|
|
22,338 |
|
|
|
23,457 |
|
(c) includes rent expense of: |
|
|
3,794 |
|
|
|
3,733 |
|
|
|
15,460 |
|
|
|
15,254 |
|
CROSSAMERICA PARTNERS
LPCONSOLIDATED STATEMENTS OF CASH
FLOWS(Thousands of Dollars)
|
|
For the Year Ended December 31, |
|
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
Cash flows from
operating activities: |
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
42,592 |
|
|
$ |
63,696 |
|
|
$ |
21,654 |
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
|
|
|
|
|
|
Depreciation, amortization and accretion expense |
|
|
77,158 |
|
|
|
80,625 |
|
|
|
77,852 |
|
Amortization of deferred financing costs |
|
|
3,287 |
|
|
|
2,788 |
|
|
|
1,862 |
|
Credit loss expense |
|
|
40 |
|
|
|
232 |
|
|
|
253 |
|
Deferred income tax expense (benefit) |
|
|
1,572 |
|
|
|
(1,753 |
) |
|
|
(3,761 |
) |
Equity-based employee and director compensation expense |
|
|
3,031 |
|
|
|
2,294 |
|
|
|
1,311 |
|
Gain on dispositions and lease terminations, net |
|
|
(4,737 |
) |
|
|
(1,143 |
) |
|
|
(2,037 |
) |
Changes in operating assets and liabilities, net of
acquisitions |
|
|
(5,860 |
) |
|
|
14,578 |
|
|
|
(1,666 |
) |
Net cash provided by operating activities |
|
|
117,083 |
|
|
|
161,317 |
|
|
|
95,468 |
|
|
|
|
|
|
|
|
|
|
|
Cash flows from
investing activities: |
|
|
|
|
|
|
|
|
|
Principal payments received on notes receivable |
|
|
213 |
|
|
|
203 |
|
|
|
793 |
|
Proceeds from sale of assets |
|
|
6,234 |
|
|
|
13,344 |
|
|
|
15,359 |
|
Capital expenditures |
|
|
(34,628 |
) |
|
|
(30,351 |
) |
|
|
(41,859 |
) |
Cash paid in connection with acquisitions, net of cash
acquired |
|
|
— |
|
|
|
(29,594 |
) |
|
|
(272,983 |
) |
Net cash used in investing activities |
|
|
(28,181 |
) |
|
|
(46,398 |
) |
|
|
(298,690 |
) |
|
|
|
|
|
|
|
|
|
|
Cash flows from
financing activities: |
|
|
|
|
|
|
|
|
|
Borrowings under revolving credit facilities |
|
|
240,900 |
|
|
|
114,100 |
|
|
|
194,895 |
|
Repayments on revolving credit facilities |
|
|
(91,037 |
) |
|
|
(138,538 |
) |
|
|
(77,500 |
) |
Borrowings under the Term Loan Facility |
|
|
— |
|
|
|
1,120 |
|
|
|
182,460 |
|
Repayments on the Term Loan Facility |
|
|
(158,980 |
) |
|
|
(24,600 |
) |
|
|
— |
|
Net proceeds from issuance of preferred membership interests |
|
|
— |
|
|
|
24,430 |
|
|
|
— |
|
Payments of finance lease obligations |
|
|
(2,890 |
) |
|
|
(2,724 |
) |
|
|
(2,604 |
) |
Payments of deferred financing costs |
|
|
(7,106 |
) |
|
|
(474 |
) |
|
|
(7,201 |
) |
Distributions paid on distribution equivalent rights |
|
|
(241 |
) |
|
|
(202 |
) |
|
|
(141 |
) |
Withholding tax distributions paid on preferred membership
interests |
|
|
(900 |
) |
|
|
— |
|
|
|
— |
|
Distributions paid on common units |
|
|
(79,712 |
) |
|
|
(79,625 |
) |
|
|
(79,552 |
) |
Net cash (used in) provided by financing activities |
|
|
(99,966 |
) |
|
|
(106,513 |
) |
|
|
210,357 |
|
Net (decrease) increase in
cash and cash equivalents |
|
|
(11,064 |
) |
|
|
8,406 |
|
|
|
7,135 |
|
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents at beginning of period |
|
|
16,054 |
|
|
|
7,648 |
|
|
|
513 |
|
Cash and cash
equivalents at end of period |
|
$ |
4,990 |
|
|
$ |
16,054 |
|
|
$ |
7,648 |
|
Segment Results
Wholesale
The following table highlights the results of
operations and certain operating metrics of the Wholesale segment
(thousands of dollars, except for the number of distribution sites
and per gallon amounts):
|
|
Three Months EndedDecember
31, |
|
|
Year EndedDecember 31, |
|
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
Gross
profit: |
|
|
|
|
|
|
|
|
|
|
|
|
Motor fuel gross profit |
|
$ |
19,252 |
|
|
$ |
18,659 |
|
|
$ |
72,680 |
|
|
$ |
73,378 |
|
Rent gross profit |
|
|
12,592 |
|
|
|
12,908 |
|
|
|
50,873 |
|
|
|
50,852 |
|
Other revenues |
|
|
1,195 |
|
|
|
1,259 |
|
|
|
5,248 |
|
|
|
6,509 |
|
Total gross profit |
|
|
33,039 |
|
|
|
32,826 |
|
|
|
128,801 |
|
|
|
130,739 |
|
Operating expenses |
|
|
(9,052 |
) |
|
|
(8,956 |
) |
|
|
(37,988 |
) |
|
|
(37,072 |
) |
Operating Income |
|
$ |
23,987 |
|
|
$ |
23,870 |
|
|
$ |
90,813 |
|
|
$ |
93,667 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Motor fuel distribution
sites (end of period): (a) |
|
|
|
|
|
|
|
|
|
|
|
|
Independent dealers (b) |
|
|
632 |
|
|
|
663 |
|
|
|
632 |
|
|
|
663 |
|
Lessee dealers (c) |
|
|
569 |
|
|
|
619 |
|
|
|
569 |
|
|
|
619 |
|
Total motor fuel distribution sites |
|
|
1,201 |
|
|
|
1,282 |
|
|
|
1,201 |
|
|
|
1,282 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Motor fuel distribution
sites (average): |
|
|
1,209 |
|
|
|
1,274 |
|
|
|
1,235 |
|
|
|
1,286 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Volume of gallons
distributed |
|
|
205,296 |
|
|
|
213,501 |
|
|
|
842,636 |
|
|
|
844,486 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Margin per
gallon |
|
$ |
0.094 |
|
|
$ |
0.087 |
|
|
$ |
0.086 |
|
|
$ |
0.087 |
|
(a) In addition, CrossAmerica distributed motor fuel to
sub-wholesalers who distributed to additional sites.(b) The
decrease in the independent dealer site count for both periods
(fourth quarter 2022 to fourth quarter 2023 and December 31, 2022
to December 31, 2023) was primarily attributable to the net loss of
contracts, partially offset by divestitures of certain lessee
dealer sites but with continued fuel supply.(c) The decrease in the
lessee dealer site count for both periods (fourth quarter 2022 to
fourth quarter 2023 and December 31, 2022 to December 31, 2023) was
primarily attributable to the conversion of certain lessee dealer
sites to company operated sites, the conversion of certain lessee
dealer sites to commission sites and the Partnership's real estate
rationalization effort.
Retail
The following table highlights the results of
operations and certain operating metrics of the Retail segment (in
thousands, except for the number of retail sites and per gallon
amounts):
|
|
Three Months EndedDecember
31, |
|
|
Year EndedDecember 31, |
|
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
Gross
profit: |
|
|
|
|
|
|
|
|
|
|
|
|
Motor fuel |
|
$ |
40,007 |
|
|
$ |
35,925 |
|
|
$ |
138,729 |
|
|
$ |
146,546 |
|
Merchandise |
|
|
22,065 |
|
|
|
18,639 |
|
|
|
89,847 |
|
|
|
76,135 |
|
Rent |
|
|
2,312 |
|
|
|
2,697 |
|
|
|
9,120 |
|
|
|
9,797 |
|
Other revenue |
|
|
4,622 |
|
|
|
3,179 |
|
|
|
15,771 |
|
|
|
12,554 |
|
Total gross profit |
|
|
69,006 |
|
|
|
60,440 |
|
|
|
253,467 |
|
|
|
245,032 |
|
Operating expenses |
|
|
(39,664 |
) |
|
|
(34,582 |
) |
|
|
(156,758 |
) |
|
|
(137,636 |
) |
Operating income |
|
$ |
29,342 |
|
|
$ |
25,858 |
|
|
$ |
96,709 |
|
|
$ |
107,396 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail sites (end of
period): |
|
|
|
|
|
|
|
|
|
|
|
|
Company operated retail sites (a) |
|
|
296 |
|
|
|
255 |
|
|
|
296 |
|
|
|
255 |
|
Commission agents (b) |
|
|
199 |
|
|
|
200 |
|
|
|
199 |
|
|
|
200 |
|
Total retail segment sites |
|
|
495 |
|
|
|
455 |
|
|
|
495 |
|
|
|
455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total retail segment
statistics: |
|
|
|
|
|
|
|
|
|
|
|
|
Volume of gallons sold |
|
|
124,486 |
|
|
|
125,110 |
|
|
|
506,535 |
|
|
|
496,634 |
|
Same store total system gallons
sold |
|
|
114,569 |
|
|
|
118,396 |
|
|
|
457,243 |
|
|
|
456,363 |
|
Average retail fuel sites |
|
|
487 |
|
|
|
451 |
|
|
|
476 |
|
|
|
452 |
|
Margin per gallon, before
deducting credit card fees and commissions |
|
$ |
0.415 |
|
|
$ |
0.383 |
|
|
$ |
0.369 |
|
|
$ |
0.396 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company operated site
statistics: |
|
|
|
|
|
|
|
|
|
|
|
|
Average retail fuel sites |
|
|
295 |
|
|
|
253 |
|
|
|
283 |
|
|
|
253 |
|
Same store fuel volume (c) |
|
|
76,164 |
|
|
|
78,507 |
|
|
|
301,599 |
|
|
|
304,153 |
|
Margin per gallon, before
deducting credit card fees |
|
$ |
0.467 |
|
|
$ |
0.422 |
|
|
$ |
0.400 |
|
|
$ |
0.426 |
|
Same store merchandise sales
(c) |
|
$ |
66,556 |
|
|
$ |
64,826 |
|
|
$ |
272,834 |
|
|
$ |
263,253 |
|
Same store merchandise sales
excluding cigarettes (c) |
|
$ |
45,711 |
|
|
$ |
43,518 |
|
|
$ |
188,359 |
|
|
$ |
174,856 |
|
Merchandise gross profit
percentage |
|
|
28.2 |
% |
|
|
27.5 |
% |
|
|
28.4 |
% |
|
|
27.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Commission site
statistics: |
|
|
|
|
|
|
|
|
|
|
|
|
Average retail fuel sites |
|
|
192 |
|
|
|
198 |
|
|
|
193 |
|
|
|
199 |
|
Margin per gallon, before
deducting credit card fees and commissions |
|
$ |
0.305 |
|
|
$ |
0.310 |
|
|
$ |
0.306 |
|
|
$ |
0.336 |
|
(a) The increase in the company operated site count for both
periods (fourth quarter 2022 to fourth quarter 2023 and December
31, 2022 to December 31, 2023) was primarily attributable to the
conversion of certain lessee dealer and commission agent sites,
largely during the second quarter of 2023.(b) The decrease in the
commission agent site count for both periods (fourth quarter 2022
to fourth quarter 2023 and December 31, 2022 to December 31, 2023)
was primarily attributable to the conversion of certain commission
agent sites to company operated sites, largely during the first
quarter of 2023, offset by the conversion of certain lessee dealer
sites to commission sites, largely during the fourth quarter of
2023.(c) Same store fuel volume and same store merchandise sales
include aggregated individual store results for all stores that had
fuel volume or merchandise sales in all months for both periods.
Same store merchandise sales excludes branded food sales and other
revenues such as lottery commissions and car wash sales.
Supplemental Disclosure Regarding
Non-GAAP Financial Measures
CrossAmerica uses the non-GAAP financial
measures EBITDA, Adjusted EBITDA, Distributable Cash Flow and
Distribution Coverage Ratio. EBITDA represents net income before
deducting interest expense, income taxes and depreciation,
amortization and accretion (which includes certain impairment
charges). Adjusted EBITDA represents EBITDA as further adjusted to
exclude equity-based compensation expense, gains or losses on
dispositions and lease terminations, net and certain discrete
acquisition related costs, such as legal and other professional
fees, separation benefit costs and certain other discrete non-cash
items arising from purchase accounting. Distributable Cash Flow
represents Adjusted EBITDA less cash interest expense, sustaining
capital expenditures and current income tax expense. The
Distribution Coverage Ratio is computed by dividing Distributable
Cash Flow by distributions paid on common units.
EBITDA, Adjusted EBITDA, Distributable Cash Flow
and Distribution Coverage Ratio are used as supplemental financial
measures by management and by external users of CrossAmerica's
financial statements, such as investors and lenders. EBITDA and
Adjusted EBITDA are used to assess CrossAmerica’s financial
performance without regard to financing methods, capital structure
or income taxes and the ability to incur and service debt and to
fund capital expenditures. In addition, Adjusted EBITDA is used to
assess the operating performance of the Partnership’s business on a
consistent basis by excluding the impact of items which do not
result directly from the wholesale distribution of motor fuel, the
leasing of real property, or the day to day operations of
CrossAmerica’s retail site activities. EBITDA, Adjusted EBITDA,
Distributable Cash Flow and Distribution Coverage Ratio are also
used to assess the ability to generate cash sufficient to make
distributions to CrossAmerica’s unitholders.
CrossAmerica believes the presentation of
EBITDA, Adjusted EBITDA, Distributable Cash Flow and Distribution
Coverage Ratio provides useful information to investors in
assessing the financial condition and results of operations.
EBITDA, Adjusted EBITDA, Distributable Cash Flow and Distribution
Coverage Ratio should not be considered alternatives to net income
or any other measure of financial performance or liquidity
presented in accordance with U.S. GAAP. EBITDA, Adjusted EBITDA,
Distributable Cash Flow and Distribution Coverage Ratio have
important limitations as analytical tools because they exclude some
but not all items that affect net income. Additionally, because
EBITDA, Adjusted EBITDA, Distributable Cash Flow and Distribution
Coverage Ratio may be defined differently by other companies in the
industry, CrossAmerica’s definitions may not be comparable to
similarly titled measures of other companies, thereby diminishing
their utility.
The following table presents reconciliations of
EBITDA, Adjusted EBITDA, and Distributable Cash Flow to net income,
the most directly comparable U.S. GAAP financial measure, for each
of the periods indicated (in thousands, except for per unit
amounts):
|
|
Three Months EndedDecember
31, |
|
|
Year EndedDecember 31, |
|
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
Net income |
|
$ |
16,743 |
|
|
$ |
17,090 |
|
|
$ |
42,592 |
|
|
$ |
63,696 |
|
Interest expense |
|
|
10,489 |
|
|
|
9,767 |
|
|
|
43,743 |
|
|
|
32,100 |
|
Income tax (benefit) expense |
|
|
(78 |
) |
|
|
(1,129 |
) |
|
|
2,525 |
|
|
|
714 |
|
Depreciation, amortization and accretion |
|
|
18,944 |
|
|
|
19,102 |
|
|
|
77,158 |
|
|
|
80,625 |
|
EBITDA |
|
|
46,098 |
|
|
|
44,830 |
|
|
|
166,018 |
|
|
|
177,135 |
|
Equity-based employee and director compensation expense |
|
|
947 |
|
|
|
686 |
|
|
|
3,031 |
|
|
|
2,294 |
|
Gain (loss) on dispositions and lease terminations, net |
|
|
483 |
|
|
|
(1,763 |
) |
|
|
(4,737 |
) |
|
|
(1,143 |
) |
Acquisition-related costs (a) |
|
|
99 |
|
|
|
523 |
|
|
|
1,460 |
|
|
|
1,508 |
|
Adjusted
EBITDA |
|
|
47,627 |
|
|
|
44,276 |
|
|
|
165,772 |
|
|
|
179,794 |
|
Cash interest expense |
|
|
(10,008 |
) |
|
|
(9,032 |
) |
|
|
(40,456 |
) |
|
|
(29,312 |
) |
Sustaining capital expenditures (b) |
|
|
(2,332 |
) |
|
|
(1,973 |
) |
|
|
(7,654 |
) |
|
|
(7,164 |
) |
Current income tax benefit (expense) (c) |
|
|
505 |
|
|
|
53 |
|
|
|
(953 |
) |
|
|
(2,466 |
) |
Distributable Cash
Flow |
|
$ |
35,792 |
|
|
$ |
33,324 |
|
|
$ |
116,709 |
|
|
$ |
140,852 |
|
Distributions paid |
|
$ |
19,935 |
|
|
$ |
19,913 |
|
|
$ |
79,712 |
|
|
$ |
79,625 |
|
Distribution Coverage
Ratio |
|
1.80x |
|
|
1.67x |
|
|
1.46x |
|
|
1.77x |
|
(a) Relates to certain discrete acquisition-related costs, such
as legal and other professional fees, separation benefit costs and
certain purchase accounting adjustments associated with recently
acquired businesses.(b) Under the Partnership Agreement, sustaining
capital expenditures are capital expenditures made to maintain
CrossAmerica's long-term operating income or operating capacity.
Examples of sustaining capital expenditures are those made to
maintain existing contract volumes, including payments to renew
existing distribution contracts, or to maintain the sites in
conditions suitable to lease, such as parking lot or roof
replacement/renovation, or to replace equipment required to operate
the existing business.(c) Excludes income tax incurred on the sale
of sites.
About CrossAmerica Partners
LP
CrossAmerica Partners LP is a leading wholesale
distributor of motor fuels, convenience store operator, and owner
and lessee of real estate used in the retail distribution of motor
fuels. Its general partner, CrossAmerica GP LLC, is indirectly
owned and controlled by entities affiliated with Joseph V. Topper,
Jr., the founder of CrossAmerica Partners and a member of the board
of the general partner since 2012. Formed in 2012, CrossAmerica
Partners LP is a distributor of branded and unbranded petroleum for
motor vehicles in the United States and distributes fuel to
approximately 1,700 locations and owns or leases approximately
1,100 sites. With a geographic footprint covering 34 states, the
Partnership has well-established relationships with several major
oil brands, including ExxonMobil, BP, Shell, Sunoco, Valero, Gulf,
Citgo, Marathon and Phillips 66. CrossAmerica Partners LP ranks as
one of ExxonMobil’s largest distributors by fuel volume in the
United States and in the top 10 for additional brands. For
additional information, please visit
www.crossamericapartners.com.
Contact
Investor Relations: Randy Palmer, rpalmer@caplp.com or
610-625-8000
Cautionary Statement Regarding Forward-Looking
Statements
Statements contained in this release that state
the Partnership’s or management’s expectations or predictions of
the future are forward-looking statements. The words “believe,”
“expect,” “should,” “intends,” “estimates,” “target” and other
similar expressions identify forward-looking statements. It is
important to note that actual results could differ materially from
those projected in such forward-looking statements. For more
information concerning factors that could cause actual results to
differ from those expressed or forecasted, see CrossAmerica’s Form
10-K or Forms 10-Q filed with the Securities and Exchange
Commission, and available on CrossAmerica’s website at
www.crossamericapartners.com. The Partnership undertakes no
obligation to publicly update or revise any statements in this
release, whether as a result of new information, future events or
otherwise.
Grafico Azioni CrossAmerica Partners (NYSE:CAPL)
Storico
Da Gen 2025 a Feb 2025
Grafico Azioni CrossAmerica Partners (NYSE:CAPL)
Storico
Da Feb 2024 a Feb 2025