Exhibit 99.1

ARKO Corp. Reports Third Quarter 2024 Results

ARKO Corp. (Nasdaq: ARKO) (“ARKO” or the “Company”), a Fortune 500 company and one of the largest convenience store operators in the United States, today announced financial results for the third quarter ended September 30, 2024.

Third Quarter 2024 Key Highlights (vs. Year-Ago Quarter)1,2

 

Net income for the quarter was $9.7 million compared to $21.5 million.
Adjusted EBITDA for the quarter was $78.8 million, as compared to $87.3 million for the prior year period; performance for the quarter was at the midpoint of the Company’s previously issued guidance of $70 million to $86 million.
Retail fuel margin for the quarter was 41.3 cents per gallon, as compared to 40.3 cents for the prior year period.
Merchandise margin rate for the quarter was 32.8%, as compared to 31.7% for the prior year period.
Merchandise contribution for the quarter was $154.0 million, as compared to $160.7 million for the prior year period.
Retail fuel contribution for the quarter was $117.1 million, as compared to $121.3 million for the prior year period.

 

Other Key Highlights

As part of the Company’s developing transformation plan, the Company converted 51 retail stores to dealer sites in the nine months ended on September 30, 2024. The Company expects to convert another approximately 100 retail stores by the end of the fourth quarter of 2024, which together with the initial 51 stores is expected to represent a cumulative annualized benefit to combined wholesale segment and retail segment Operating Income of approximately $8.5 million. Such conversions are part of our channel optimization strategy, which is expected to yield a cumulative annualized benefit to combined wholesale segment and retail segment Operating Income of approximately $15 million to $20 million.
The Company has expanded its pipeline to eight NTI (new to industry) stores, including two Dunkin’ locations. During the quarter, the Company opened a NTI Handy Mart store in Newport, North Carolina. The Company expects to open three more NTI stores later this year, with the balance over the course of 2025.
The Board declared a quarterly dividend of $0.03 per share of common stock to be paid on December 3, 2024 to stockholders of record as of November 19, 2024.

 

 

1 See Use of Non-GAAP Measures below.

2 All figures for fuel contribution and fuel margin per gallon exclude the estimated fixed margin or fixed fee paid to the Company’s wholesale fuel distribution subsidiary, GPM Petroleum LP (“GPMP”) for the cost of fuel (intercompany charges by GPMP).


 

“As our customers continue to face macroeconomic pressure related to inflation and elevated prices for everyday goods, we continue to focus on delivering essential value to our customers,” said Arie Kotler, Chairman, President, and CEO of ARKO.

 

Mr. Kotler continued: “Our focus on operational excellence, improving customer offerings, and strengthening store-level performance remains a top priority. We believe that we are well-positioned to manage near-term macroeconomic challenges, and we remain confident in ARKO’s long-term potential for sustained growth. We believe the improvements in our operations and investments in our stores will guide us through the current environment and build the foundation for our multi-year transformation.”


Third Quarter 2024 Segment Highlights

Retail

 

For the Three Months
Ended September 30,

 

 

For the Nine Months
Ended September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

(in thousands)

 

Fuel gallons sold

 

283,189

 

 

 

300,796

 

 

 

822,134

 

 

 

843,286

 

Same store fuel gallons sold decrease (%) 1

 

(6.6

%)

 

 

(5.3

%)

 

 

(6.6

%)

 

 

(4.5

%)

Fuel contribution 2

$

117,090

 

 

$

121,266

 

 

$

328,004

 

 

$

325,986

 

Fuel margin, cents per gallon 3

 

41.3

 

 

 

40.3

 

 

 

39.9

 

 

 

38.7

 

Same store fuel contribution 1,2

$

113,192

 

 

$

118,250

 

 

$

306,673

 

 

$

317,828

 

Same store merchandise sales (decrease)
  increase (%)
1

 

(7.7

%)

 

 

0.1

%

 

 

(5.7

%)

 

 

1.4

%

Same store merchandise sales excluding
  cigarettes (decrease) increase (%)
1

 

(5.7

%)

 

 

1.0

%

 

 

(4.3

%)

 

 

3.9

%

Merchandise revenue

$

469,616

 

 

$

506,425

 

 

$

1,358,519

 

 

$

1,391,274

 

Merchandise contribution 4

$

154,019

 

 

$

160,726

 

 

$

444,696

 

 

$

438,349

 

Merchandise margin 5

 

32.8

%

 

 

31.7

%

 

 

32.7

%

 

 

31.5

%

Same store merchandise contribution 1,4

$

147,223

 

 

$

154,719

 

 

$

413,992

 

 

$

424,789

 

Same store site operating expenses 1

$

192,548

 

 

$

195,334

 

 

$

557,425

 

 

$

555,631

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Same store is a common metric used in the convenience store industry. We consider a store a same store beginning in the first quarter in which the store had a full quarter of activity in the prior year. Refer to Use of Non-GAAP Measures below for discussion of this measure.

 

 

 

 

 

 

 

 

 

 

 

 

 

2 Calculated as fuel revenue less fuel costs; excludes the estimated fixed margin or fixed fee paid to GPMP for the cost of fuel.

 

 

 

 

 

 

 

 

 

 

 

 

 

3 Calculated as fuel contribution divided by fuel gallons sold.

 

 

 

 

 

 

 

 

 

 

 

 

 

4 Calculated as merchandise revenue less merchandise costs.

 

 

 

 

 

 

 

 

 

 

 

 

 

5 Calculated as merchandise contribution divided by merchandise revenue.

 

 

Total merchandise contribution for the third quarter of 2024 decreased $6.7 million, or 4.2%, compared to the third quarter of 2023, primarily due to a decrease in same store merchandise contribution of approximately $7.5 million and a decrease from underperforming retail stores that were closed or converted to dealers, which was partially offset by approximately $2.7 million in incremental

 


 

merchandise contribution from recent acquisitions. Same store merchandise contribution decreased primarily due to lower same store sales caused by a decline in customer transactions reflecting the challenging macro-economic environment. The impact of the same store sales decline was partially offset by an increase in same store merchandise margin rate, which increased 100 basis points as compared to the year-ago period.

For the third quarter of 2024, retail fuel contribution decreased $4.2 million to $117.1 million compared to the prior year period, with gallon demand declines reflecting the challenging macro-economic environment. The impact of the gallon demand decline was partially offset by resilient fuel margin capture of 41.3 cents per gallon, which was up 1.0 cent per gallon compared to the third quarter of 2023. The decline in retail fuel contribution was caused by a reduction in same store fuel contribution of $5.1 million and a decrease from underperforming retail stores that were closed or converted to dealers, which was partially offset by incremental fuel contribution from recent acquisitions of approximately $2.2 million.

Wholesale

 

For the Three Months
Ended September 30,

 

 

For the Nine Months
Ended September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

(in thousands)

 

Fuel gallons sold – fuel supply locations

 

203,187

 

 

 

205,836

 

 

 

593,479

 

 

 

601,399

 

Fuel gallons sold – consignment agent locations

 

39,155

 

 

 

45,365

 

 

 

115,997

 

 

 

127,861

 

Fuel contribution 1 – fuel supply locations

$

12,077

 

 

$

13,222

 

 

$

35,926

 

 

$

36,896

 

Fuel contribution 1 – consignment locations

$

11,283

 

 

$

13,107

 

 

$

32,150

 

 

$

34,412

 

Fuel margin, cents per gallon 2 – fuel supply locations

 

5.9

 

 

 

6.4

 

 

 

6.1

 

 

 

6.1

 

Fuel margin, cents per gallon 2 – consignment agent locations

 

28.8

 

 

 

28.9

 

 

 

27.7

 

 

 

26.9

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Calculated as fuel revenue less fuel costs; excludes the estimated fixed margin or fixed fee paid to GPMP for the cost of fuel.

 

 

 

 

 

 

 

 

 

 

 

 

 

2 Calculated as fuel contribution divided by fuel gallons sold.

 

 

In wholesale, total fuel contribution was approximately $23.4 million for the third quarter of 2024 compared to $26.3 million for the third quarter of 2023. Fuel contribution for the third quarter of 2024 at fuel supply locations decreased by $1.2 million, and fuel contribution at consignment agent locations decreased by $1.8 million, compared to the prior year period, with corresponding decreases in fuel margin per gallon, primarily due to decreased prompt pay discounts related to lower fuel costs and lower volumes. For the third quarter of 2024, site operating expenses decreased by $0.2 million compared to the prior year period.

Fleet Fueling

 

For the Three Months
Ended September 30,

 

 

For the Nine Months
Ended September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

(in thousands)

 

Fuel gallons sold – proprietary cardlock locations

 

34,089

 

 

 

34,277

 

 

 

103,216

 

 

 

97,710

 

Fuel gallons sold – third-party cardlock locations

 

3,105

 

 

 

2,985

 

 

 

9,575

 

 

 

6,631

 

Fuel contribution 1 – proprietary cardlock locations

$

15,699

 

 

$

13,497

 

 

$

46,789

 

 

$

41,539

 

Fuel contribution 1 – third-party cardlock locations

$

482

 

 

$

794

 

 

$

1,168

 

 

$

971

 

 


 

Fuel margin, cents per gallon 2 – proprietary cardlock
  locations

 

46.1

 

 

 

39.4

 

 

 

45.3

 

 

 

42.5

 

Fuel margin, cents per gallon 2 – third-party cardlock
  locations

 

15.5

 

 

 

26.6

 

 

 

12.2

 

 

 

14.6

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Calculated as fuel revenue less fuel costs; excludes the estimated fixed fee paid to GPMP for the cost of fuel.

 

 

 

 

 

 

 

 

 

 

 

 

 

2 Calculated as fuel contribution divided by fuel gallons sold.

 

 

In fleet fueling, fuel contribution increased by $1.9 million compared to the third quarter of 2023. At proprietary cardlocks, fuel contribution increased by $2.2 million, and fuel margin per gallon also increased for the third quarter of 2024 compared to the third quarter of 2023. At third-party cardlock locations, fuel contribution decreased by $0.3 million, and fuel margin per gallon also decreased for the third quarter of 2024 compared to the third quarter of 2023. These changes were primarily due to differing market conditions impacting the third quarters of 2024 and 2023.

Site Operating Expenses

For the quarter ended September 30, 2024, convenience store operating expenses decreased $3.1 million, or 1.5%, as compared to the prior year period, primarily due to a decrease in same store expenses of $2.8 million, or 1.4%, and a decrease from underperforming retail stores that were closed or converted to dealers. This decline in same store expenses was primarily related to lower personnel costs and lower credit card fees. These decreases were partially offset by $3.8 million of incremental expenses related to recent acquisitions.

Liquidity and Capital Expenditures

As of September 30, 2024, the Company’s total liquidity was approximately $869 million, consisting of approximately $292 million of cash and cash equivalents and approximately $577 million of availability under lines of credit. Outstanding debt was $885 million, resulting in net debt, excluding lease related financing liabilities, of approximately $593 million. Capital expenditures were approximately $29.3 million for the quarter ended September 30, 2024.

Quarterly Dividend and Share Repurchase Program

The Company’s ability to return cash to its stockholders through its cash dividend program and share repurchase program is consistent with its capital allocation framework and reflects the Company’s confidence in the strength of its cash generation ability and strong financial position.

 

The Board declared a quarterly dividend of $0.03 per share of common stock to be paid on December 3, 2024 to stockholders of record as of November 19, 2024.

There was approximately $25.7 million remaining under the share repurchase program as of September 30, 2024.

 

Company-Operated Retail Store Count and Segment Update

The following tables present certain information regarding changes in the retail, wholesale and fleet fueling segments for the periods presented:

 


 

 

For the Three Months
Ended September 30,

 

 

For the Nine Months
Ended September 30,

 

Retail Segment

2024

 

 

2023

 

 

2024

 

 

2023

 

Number of sites at beginning of period

 

1,548

 

 

 

1,547

 

 

 

1,543

 

 

 

1,404

 

Acquired sites

 

 

 

 

7

 

 

 

21

 

 

 

166

 

Newly opened or reopened sites

 

1

 

 

 

1

 

 

 

2

 

 

 

4

 

Company-controlled sites converted to

 

 

 

 

 

 

 

 

 

 

 

 consignment or fuel supply locations, net

 

(49

)

 

 

(2

)

 

 

(51

)

 

 

(13

)

Closed or divested sites

 

(9

)

 

 

(1

)

 

 

(24

)

 

 

(9

)

Number of sites at end of period

 

1,491

 

 

 

1,552

 

 

 

1,491

 

 

 

1,552

 

 

 

For the Three Months
Ended September 30,

 

 

For the Nine Months
Ended September 30,

 

Wholesale Segment 1

2024

 

 

2023

 

 

2024

 

 

2023

 

Number of sites at beginning of period

 

1,794

 

 

 

1,824

 

 

 

1,825

 

 

 

1,674

 

Acquired sites

 

 

 

 

 

 

 

 

 

 

190

 

Newly opened or reopened sites 2

 

10

 

 

 

34

 

 

 

30

 

 

 

58

 

Consignment or fuel supply locations converted

 

 

 

 

 

 

 

 

 

 

 

from Company-controlled or fleet fueling sites, net

 

49

 

 

 

2

 

 

 

51

 

 

 

13

 

Closed or divested sites

 

(21

)

 

 

(35

)

 

 

(74

)

 

 

(110

)

Number of sites at end of period

 

1,832

 

 

 

1,825

 

 

 

1,832

 

 

 

1,825

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Excludes bulk and spot purchasers.

 

2 Includes all signed fuel supply agreements irrespective of fuel distribution commencement date.

 

 

 

For the Three Months
Ended September 30,

 

 

For the Nine Months
Ended September 30,

 

Fleet Fueling Segment

2024

 

 

2023

 

 

2024

 

 

2023

 

Number of sites at beginning of period

 

294

 

 

 

293

 

 

 

298

 

 

 

183

 

Acquired sites

 

 

 

 

 

 

 

 

 

 

111

 

Closed or divested sites

 

(14

)

 

 

(2

)

 

 

(18

)

 

 

(3

)

Number of sites at end of period

 

281

 

 

 

295

 

 

 

281

 

 

 

295

 

 

Fourth Quarter and Full Year 2024 Guidance

The Company currently expects fourth quarter 2024 Adjusted EBITDA to range between $53 million and $63 million, with an assumed range of average retail fuel margin from 38 to 42 cents per gallon. This outlook translates to a full year 2024 Adjusted EBITDA range of $245 million to $255 million.

 

The Company is not providing guidance on net income at this time due to the volatility of certain required inputs that are not available without unreasonable efforts, including future fair value adjustments associated with its stock price, as well as depreciation and amortization related to its capital allocation as part of its focus on accelerating organic growth.

 

Conference Call and Webcast Details

The Company will host a conference call today to discuss these results at 5:00 p.m. Eastern Time. Investors and analysts interested in participating in the live call can dial 800-343-4136 or 203-518-9848.

 


 

A simultaneous, live webcast will also be available on the Investor Relations section of the Company’s website at https://www.arkocorp.com/news-events/ir-calendar. The webcast will be archived for 30 days.

About ARKO Corp.

ARKO Corp. (Nasdaq: ARKO) is a Fortune 500 company that owns 100% of GPM Investments, LLC and is one of the largest operators of convenience stores and wholesalers of fuel in the United States. Based in Richmond, VA, we operate A Family of Community Brands that offer delicious, prepared foods, beer, snacks, candy, hot and cold beverages, and multiple popular quick serve restaurant brands. Our high value fas REWARDS® loyalty program offers exclusive savings on merchandise and gas. We operate in four reportable segments: retail, which includes convenience stores selling merchandise and fuel products to retail customers; wholesale, which supplies fuel to independent dealers and consignment agents; GPM Petroleum, which sells and supplies fuel to our retail and wholesale sites and charges a fixed fee, primarily to our fleet fueling sites; and fleet fueling, which includes the operation of proprietary and third-party cardlock locations, and issuance of proprietary fuel cards that provide customers access to a nationwide network of fueling sites. To learn more about GPM stores, visit: www.gpminvestments.com. To learn more about ARKO, visit: www.arkocorp.com.

Forward-Looking Statements

This document includes certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements may address, among other things, the Company’s expected financial and operational results and the related assumptions underlying its expected results. These forward-looking statements are distinguished by use of words such as “anticipate,” “aim,” “believe,” “continue,” “could,” “estimate,” “expect,” “guidance,” “intends,” “may,” “might,” “plan,” “possible,” “potential,” “predict,” “project,” “should,” “will,” “would” and the negative of these terms, and similar references to future periods. These statements are based on management’s current expectations and are subject to uncertainty and changes in circumstances. Actual results may differ materially from these expectations due to, among other things, changes in economic, business and market conditions; the Company’s ability to maintain the listing of its common stock and warrants on the Nasdaq Stock Market; changes in its strategy, future operations, financial position, estimated revenues and losses, projected costs, prospects and plans; expansion plans and opportunities; changes in the markets in which it competes; changes in applicable laws or regulations, including those relating to environmental matters; market conditions and global and economic factors beyond its control; and the outcome of any known or unknown litigation and regulatory proceedings. Detailed information about these factors and additional important factors can be found in the documents that the Company files with the Securities and Exchange Commission, such as Form 10-K, Form 10-Q and Form 8-K. Forward-looking statements speak only as of the date the statements were made. The Company does not undertake an obligation to update forward-looking information, except to the extent required by applicable law.

Use of Non-GAAP Measures

The Company discloses certain measures on a “same store basis,” which is a non-GAAP measure. Information disclosed on a “same store basis” excludes the results of any store that is not a “same store” for the applicable period. A store is considered a same store beginning in the first quarter in

 


 

which the store had a full quarter of activity in the prior year. The Company believes that this information provides greater comparability regarding its ongoing operating performance. Neither this measure nor those described below should be considered an alternative to measurements presented in accordance with generally accepted accounting principles in the United States (“GAAP”).

The Company defines EBITDA as net income before net interest expense, income taxes, depreciation and amortization. Adjusted EBITDA further adjusts EBITDA by excluding the gain or loss on disposal of assets, impairment charges, acquisition and divestiture costs, share-based compensation expense, other non-cash items, and other unusual or non-recurring charges.

At the segment level, the Company defines Operating Income, as adjusted, as operating income excluding the estimated fixed margin or fixed fee paid to GPMP for the cost of fuel. Each of Operating Income, as adjusted, EBITDA and Adjusted EBITDA is a non-GAAP financial measure.

The Company uses EBITDA and Adjusted EBITDA for operational and financial decision-making and believe these measures are useful in evaluating its performance because they eliminate certain items that it does not consider indicators of its operating performance. Additionally, the Company believes Operating Income, as adjusted provides greater comparability regarding its ongoing segment operating performance by eliminating intercompany charges at the segment level. EBITDA and Adjusted EBITDA are also used by many of its investors, securities analysts, and other interested parties in evaluating its operational and financial performance across reporting periods. The Company believes that the presentation of EBITDA and Adjusted EBITDA provides useful information to investors by allowing an understanding of key measures that it uses internally for operational decision-making, budgeting, evaluating acquisition targets, and assessing its operating performance.

Operating Income, as adjusted, EBITDA and Adjusted EBITDA are not recognized terms under GAAP and should not be considered as a substitute for net income or any other financial measure presented in accordance with GAAP. These measures have limitations as analytical tools and should not be considered in isolation or as substitutes for analysis of its results as reported under GAAP. The Company strongly encourages investors to review its financial statements and publicly filed reports in their entirety and not to rely on any single financial measure.

Because non-GAAP financial measures are not standardized, same store measures, Operating Income, as adjusted, EBITDA and Adjusted EBITDA, as defined by the Company, may not be comparable to similarly titled measures reported by other companies. It therefore may not be possible to compare the Company’s use of these non-GAAP financial measures with those used by other companies.

 

Company Contact

Jordan Mann

ARKO Corp.

investors@gpminvestments.com

 

Investor Contact

Sean Mansouri, CFA

Elevate IR

(720) 330-2829

ARKO@elevate-ir.com

 


 

 

Condensed Consolidated Statements of Operations

 

 

 

 

 

 

 

 

For the Three Months
Ended September 30,

 

 

For the Nine Months
Ended September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

(in thousands)

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Fuel revenue

$

1,783,871

 

 

$

2,086,392

 

 

$

5,302,734

 

 

$

5,705,156

 

Merchandise revenue

 

469,616

 

 

 

506,425

 

 

 

1,358,519

 

 

 

1,391,274

 

Other revenues, net

 

25,749

 

 

 

29,237

 

 

 

78,600

 

 

 

83,141

 

Total revenues

 

2,279,236

 

 

 

2,622,054

 

 

 

6,739,853

 

 

 

7,179,571

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Fuel costs

 

1,626,399

 

 

 

1,923,869

 

 

 

4,855,462

 

 

 

5,262,854

 

Merchandise costs

 

315,597

 

 

 

345,699

 

 

 

913,823

 

 

 

952,925

 

Site operating expenses

 

222,744

 

 

 

226,698

 

 

 

665,366

 

 

 

637,383

 

General and administrative expenses

 

38,636

 

 

 

44,116

 

 

 

123,230

 

 

 

127,192

 

Depreciation and amortization

 

33,132

 

 

 

33,713

 

 

 

98,425

 

 

 

94,949

 

Total operating expenses

 

2,236,508

 

 

 

2,574,095

 

 

 

6,656,306

 

 

 

7,075,303

 

Other expenses, net

 

1,159

 

 

 

3,885

 

 

 

3,896

 

 

 

11,561

 

Operating income

 

41,569

 

 

 

44,074

 

 

 

79,651

 

 

 

92,707

 

Interest and other financial income

 

3,135

 

 

 

9,371

 

 

 

26,462

 

 

 

18,897

 

Interest and other financial expenses

 

(26,759

)

 

 

(23,950

)

 

 

(73,910

)

 

 

(67,238

)

Income before income taxes

 

17,945

 

 

 

29,495

 

 

 

32,203

 

 

 

44,366

 

Income tax expense

 

(8,300

)

 

 

(7,993

)

 

 

(9,139

)

 

 

(10,849

)

Income (loss) from equity investment

 

29

 

 

 

(14

)

 

 

79

 

 

 

(77

)

Net income

$

9,674

 

 

$

21,488

 

 

$

23,143

 

 

$

33,440

 

Less: Net income attributable to
  non-controlling interests

 

 

 

 

48

 

 

 

 

 

 

149

 

Net income attributable to ARKO Corp.

$

9,674

 

 

$

21,440

 

 

$

23,143

 

 

$

33,291

 

Series A redeemable preferred stock dividends

 

(1,446

)

 

 

(1,449

)

 

 

(4,305

)

 

 

(4,301

)

Net income attributable to common
  shareholders

$

8,228

 

 

$

19,991

 

 

$

18,838

 

 

$

28,990

 

Net income per share attributable to common
  shareholders – basic

$

0.07

 

 

$

0.17

 

 

$

0.16

 

 

$

0.24

 

Net income per share attributable to common
  shareholders – diluted

$

0.07

 

 

$

0.17

 

 

$

0.16

 

 

$

0.24

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

115,771

 

 

 

118,389

 

 

 

116,262

 

 

 

119,505

 

Diluted

 

117,888

 

 

 

120,292

 

 

 

117,342

 

 

 

120,602

 

 

 


 

 

Condensed Consolidated Balance Sheets

 

 

 

 

 

 

 

 

September 30, 2024

 

 

December 31, 2023

 

 

(in thousands)

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

$

291,697

 

 

$

218,120

 

Restricted cash

 

27,314

 

 

 

23,301

 

Short-term investments

 

5,132

 

 

 

3,892

 

Trade receivables, net

 

117,890

 

 

 

134,735

 

Inventory

 

236,487

 

 

 

250,593

 

Other current assets

 

101,428

 

 

 

118,472

 

Total current assets

 

779,948

 

 

 

749,113

 

Non-current assets:

 

 

 

 

 

Property and equipment, net

 

740,761

 

 

 

742,610

 

Right-of-use assets under operating leases

 

1,406,429

 

 

 

1,384,693

 

Right-of-use assets under financing leases, net

 

159,110

 

 

 

162,668

 

Goodwill

 

300,032

 

 

 

292,173

 

Intangible assets, net

 

187,999

 

 

 

214,552

 

Equity investment

 

2,964

 

 

 

2,885

 

Deferred tax asset

 

58,573

 

 

 

52,293

 

Other non-current assets

 

52,485

 

 

 

49,377

 

Total assets

$

3,688,301

 

 

$

3,650,364

 

Liabilities

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Long-term debt, current portion

$

15,372

 

 

$

16,792

 

Accounts payable

 

209,102

 

 

 

213,657

 

Other current liabilities

 

173,578

 

 

 

179,536

 

Operating leases, current portion

 

70,120

 

 

 

67,053

 

Financing leases, current portion

 

11,175

 

 

 

9,186

 

Total current liabilities

 

479,347

 

 

 

486,224

 

Non-current liabilities:

 

 

 

 

 

Long-term debt, net

 

869,323

 

 

 

828,647

 

Asset retirement obligation

 

87,331

 

 

 

84,710

 

Operating leases

 

1,424,834

 

 

 

1,395,032

 

Financing leases

 

211,380

 

 

 

213,032

 

Other non-current liabilities

 

236,081

 

 

 

266,602

 

Total liabilities

 

3,308,296

 

 

 

3,274,247

 

 

 

 

 

 

 

Series A redeemable preferred stock

 

100,000

 

 

 

100,000

 

 

 

 

 

 

 

Shareholders' equity:

 

 

 

 

 

Common stock

 

12

 

 

 

12

 

Treasury stock

 

(106,123

)

 

 

(74,134

)

Additional paid-in capital

 

272,604

 

 

 

245,007

 

Accumulated other comprehensive income

 

9,119

 

 

 

9,119

 

Retained earnings

 

104,393

 

 

 

96,097

 

Total shareholders' equity

 

280,005

 

 

 

276,101

 

Non-controlling interest

 

 

 

 

16

 

Total equity

 

280,005

 

 

 

276,117

 

Total liabilities, redeemable preferred stock and equity

$

3,688,301

 

 

$

3,650,364

 

 

 


 

 

 

Condensed Consolidated Statements of Cash Flows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months
Ended September 30,

 

 

For the Nine Months
Ended September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

(in thousands)

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

Net income

$

9,674

 

 

$

21,488

 

 

$

23,143

 

 

$

33,440

 

Adjustments to reconcile net income to net
  cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

33,132

 

 

 

33,713

 

 

 

98,425

 

 

 

94,949

 

Deferred income taxes

 

2,269

 

 

 

10,087

 

 

 

(3,660

)

 

 

(4,028

)

Loss on disposal of assets and impairment
  charges

 

1,752

 

 

 

2,265

 

 

 

5,137

 

 

 

5,543

 

Foreign currency (gain) loss

 

(16

)

 

 

72

 

 

 

41

 

 

 

130

 

Gain from issuance of shares as payment of
  deferred consideration related to business
  acquisition

 

 

 

 

 

 

 

(2,681

)

 

 

 

Gain from settlement related to business
  acquisition

 

 

 

 

 

 

 

(6,356

)

 

 

 

Amortization of deferred financing costs and
  debt discount

 

668

 

 

 

644

 

 

 

2,000

 

 

 

1,857

 

Amortization of deferred income

 

(3,757

)

 

 

(2,373

)

 

 

(10,126

)

 

 

(6,302

)

Accretion of asset retirement obligation

 

628

 

 

 

572

 

 

 

1,871

 

 

 

1,690

 

Non-cash rent

 

3,634

 

 

 

3,860

 

 

 

10,805

 

 

 

10,418

 

Charges to allowance for credit losses

 

92

 

 

 

448

 

 

 

733

 

 

 

1,021

 

(Income) loss from equity investment

 

(29

)

 

 

14

 

 

 

(79

)

 

 

77

 

Share-based compensation

 

2,149

 

 

 

4,614

 

 

 

8,262

 

 

 

13,238

 

Fair value adjustment of financial assets and
  liabilities

 

1,443

 

 

 

(6,379

)

 

 

(10,763

)

 

 

(11,627

)

Other operating activities, net

 

66

 

 

 

1,303

 

 

 

752

 

 

 

2,279

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

Decrease (increase) in trade receivables

 

37,596

 

 

 

(44,314

)

 

 

16,112

 

 

 

(62,487

)

Decrease (increase) in inventory

 

14,655

 

 

 

(9,178

)

 

 

17,427

 

 

 

(17,386

)

Decrease (increase) in other assets

 

8,066

 

 

 

(17,464

)

 

 

13,909

 

 

 

(28,429

)

(Decrease) increase in accounts payable

 

(32,614

)

 

 

15,087

 

 

 

(6,137

)

 

 

29,667

 

Increase in other current liabilities

 

23,768

 

 

 

16,643

 

 

 

17,844

 

 

 

8,992

 

(Decrease) increase in asset retirement
  obligation

 

(163

)

 

 

 

 

 

(283

)

 

 

46

 

Increase in non-current liabilities

 

6,143

 

 

 

1,719

 

 

 

22,754

 

 

 

5,719

 

Net cash provided by operating activities

 

109,156

 

 

 

32,821

 

 

 

199,130

 

 

 

78,807

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

Purchase of property and equipment

 

(29,269

)

 

 

(25,565

)

 

 

(77,781

)

 

 

(75,603

)

Purchase of intangible assets

 

 

 

 

(10

)

 

 

 

 

 

(45

)

Proceeds from sale of property and equipment

 

1,058

 

 

 

10,621

 

 

 

51,353

 

 

 

307,106

 

Business acquisitions, net of cash

 

(91

)

 

 

(13,268

)

 

 

(54,549

)

 

 

(494,904

)

Loans to equity investment, net

 

14

 

 

 

 

 

 

42

 

 

 

 

Net cash used in investing activities

 

(28,288

)

 

 

(28,222

)

 

 

(80,935

)

 

 

(263,446

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

Receipt of long-term debt, net

 

 

 

 

4,600

 

 

 

47,556

 

 

 

78,833

 

Repayment of debt

 

(6,714

)

 

 

(6,006

)

 

 

(20,563

)

 

 

(16,517

)

Principal payments on financing leases

 

(1,274

)

 

 

(1,325

)

 

 

(3,580

)

 

 

(4,237

)

 


 

Early settlement of deferred consideration
  related to business acquisition

 

 

 

 

 

 

 

(17,155

)

 

 

 

Proceeds from sale-leaseback

 

 

 

 

 

 

 

 

 

 

80,397

 

Payment of Ares Put Option

 

 

 

 

 

 

 

 

 

 

(9,808

)

Common stock repurchased

 

 

 

 

(11,636

)

 

 

(31,989

)

 

 

(25,199

)

Dividends paid on common stock

 

(3,473

)

 

 

(3,559

)

 

 

(10,542

)

 

 

(10,775

)

Dividends paid on redeemable preferred stock

 

(1,446

)

 

 

(1,449

)

 

 

(4,305

)

 

 

(4,301

)

Net cash (used in) provided by financing
  activities

 

(12,907

)

 

 

(19,375

)

 

 

(40,578

)

 

 

88,393

 

Net increase (decrease) in cash and cash
  equivalents and restricted cash

 

67,961

 

 

 

(14,776

)

 

 

77,617

 

 

 

(96,246

)

Effect of exchange rate on cash and cash
  equivalents and restricted cash

 

11

 

 

 

(62

)

 

 

(27

)

 

 

(83

)

Cash and cash equivalents and restricted cash,
  beginning of period

 

251,039

 

 

 

235,278

 

 

 

241,421

 

 

 

316,769

 

Cash and cash equivalents and restricted cash,
  end of period

$

319,011

 

 

$

220,440

 

 

$

319,011

 

 

$

220,440

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

Supplemental Disclosure of Non-GAAP Financial Information

 

 

Reconciliation of EBITDA and Adjusted EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months
Ended September 30,

 

 

For the Nine Months
Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

 

(in thousands)

 

Net income

 

$

9,674

 

 

$

21,488

 

 

$

23,143

 

 

$

33,440

 

Interest and other financing expenses, net

 

 

23,624

 

 

 

14,579

 

 

 

47,448

 

 

 

48,341

 

Income tax expense

 

 

8,300

 

 

 

7,993

 

 

 

9,139

 

 

 

10,849

 

Depreciation and amortization

 

 

33,132

 

 

 

33,713

 

 

 

98,425

 

 

 

94,949

 

EBITDA

 

 

74,730

 

 

 

77,773

 

 

 

178,155

 

 

 

187,579

 

Acquisition and divestiture costs (a)

 

 

1,729

 

 

 

1,127

 

 

 

3,919

 

 

 

7,980

 

Loss on disposal of assets and impairment charges (b)

 

 

1,752

 

 

 

2,265

 

 

 

5,137

 

 

 

5,543

 

Share-based compensation expense (c)

 

 

2,149

 

 

 

4,614

 

 

 

8,262

 

 

 

13,238

 

(Income) loss from equity investment (d)

 

 

(29

)

 

 

14

 

 

 

(79

)

 

 

77

 

Fuel and franchise taxes received in arrears (e)

 

 

(862

)

 

 

 

 

 

(1,427

)

 

 

 

Adjustment to contingent consideration (f)

 

 

(706

)

 

 

952

 

 

 

(998

)

 

 

(672

)

Other (g)

 

 

14

 

 

 

558

 

 

 

(957

)

 

 

726

 

Adjusted EBITDA

 

$

78,777

 

 

$

87,303

 

 

$

192,012

 

 

$

214,471

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional information

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash rent expense (h)

 

$

3,634

 

 

$

3,860

 

 

$

10,805

 

 

$

10,418

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Eliminates costs incurred that are directly attributable to business acquisitions and divestitures (including conversion of retail stores to dealer sites) and salaries of employees whose primary job function is to execute the Company's acquisition and divestiture strategy and facilitate integration of acquired operations.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(b) Eliminates the non-cash loss from the sale of property and equipment, the loss recognized upon the sale of related leased assets, and impairment charges on property and equipment and right-of-use assets related to closed and non-performing sites.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(c) Eliminates non-cash share-based compensation expense related to the equity incentive program in place to incentivize, retain, and motivate employees, certain non-employees and members of the Board.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(d) Eliminates the Company's share of (income) loss attributable to its unconsolidated equity investment.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(e) Eliminates the receipt of historical fuel and franchise tax amounts for multiple prior periods.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(f) Eliminates fair value adjustments to the contingent consideration owed to the seller for the 2020 Empire acquisition.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(g) Eliminates other unusual or non-recurring items that the Company does not consider to be meaningful in assessing operating performance.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(h) Non-cash rent expense reflects the extent to which GAAP rent expense recognized exceeded (or was less than) cash rent payments. GAAP rent expense varies depending on the terms of the Company's lease portfolio. For newer leases, rent expense recognized typically exceeds cash rent payments, whereas, for more mature leases, rent expense recognized is typically less than cash rent payments.

 

 

 

 


 

Supplemental Disclosures of Segment Information

Retail Segment

 

For the Three Months
Ended September 30,

 

 

For the Nine Months
Ended September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

(in thousands)

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Fuel revenue

$

929,783

 

 

$

1,086,405

 

 

$

2,730,583

 

 

$

2,945,243

 

Merchandise revenue

 

469,616

 

 

 

506,425

 

 

 

1,358,519

 

 

 

1,391,274

 

Other revenues, net

 

16,082

 

 

 

19,750

 

 

 

49,496

 

 

 

57,302

 

Total revenues

 

1,415,481

 

 

 

1,612,580

 

 

 

4,138,598

 

 

 

4,393,819

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Fuel costs

 

826,765

 

 

 

980,161

 

 

 

2,443,499

 

 

 

2,661,406

 

Merchandise costs

 

315,597

 

 

 

345,699

 

 

 

913,823

 

 

 

952,925

 

Site operating expenses

 

202,097

 

 

 

205,216

 

 

 

602,664

 

 

 

578,496

 

Total operating expenses

 

1,344,459

 

 

 

1,531,076

 

 

 

3,959,986

 

 

 

4,192,827

 

Operating income

 

71,022

 

 

 

81,504

 

 

 

178,612

 

 

 

200,992

 

Intercompany charges by GPMP 1

 

14,072

 

 

 

15,022

 

 

 

40,920

 

 

 

42,149

 

Operating income, as adjusted

$

85,094

 

 

$

96,526

 

 

$

219,532

 

 

$

243,141

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Represents the estimated fixed margin or fixed fee paid to GPMP for the cost of fuel.

 

 

The table below shows financial information and certain key metrics of recent acquisitions in the Retail Segment that do not have (or have only partial) comparable information for any of the prior periods.

 

For the Three Months Ended September 30, 2024

 

 

For the Nine Months Ended
September 30, 2024

 

 

Speedy's 1

 

 

SpeedyQ 2

 

 

Total

 

 

Speedy's 1

 

 

SpeedyQ 2

 

 

Total

 

 

(in thousands)

 

Date of Acquisition:

Aug 15, 2023

 

 

Apr 9, 2024

 

 

 

 

 

Aug 15, 2023

 

 

Apr 9, 2024

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fuel revenue

$

4,894

 

 

$

14,222

 

 

$

19,116

 

 

$

14,248

 

 

$

27,578

 

 

$

41,826

 

Merchandise revenue

 

2,668

 

 

 

7,512

 

 

 

10,180

 

 

 

7,577

 

 

 

14,250

 

 

 

21,827

 

Other revenues, net

 

50

 

 

 

271

 

 

 

321

 

 

 

156

 

 

 

498

 

 

 

654

 

Total revenues

 

7,612

 

 

 

22,005

 

 

 

29,617

 

 

 

21,981

 

 

 

42,326

 

 

 

64,307

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fuel costs

 

4,400

 

 

 

12,466

 

 

 

16,866

 

 

 

12,873

 

 

 

24,280

 

 

 

37,153

 

Merchandise costs

 

1,713

 

 

 

5,363

 

 

 

7,076

 

 

 

4,806

 

 

 

10,236

 

 

 

15,042

 

Site operating
  expenses

 

1,195

 

 

 

3,329

 

 

 

4,524

 

 

 

3,307

 

 

 

6,387

 

 

 

9,694

 

Total operating
  expenses

 

7,308

 

 

 

21,158

 

 

 

28,466

 

 

 

20,986

 

 

 

40,903

 

 

 

61,889

 

Operating income

 

304

 

 

 

847

 

 

 

1,151

 

 

$

995

 

 

$

1,423

 

 

$

2,418

 

Intercompany charges
  by GPMP
3

 

79

 

 

 

212

 

 

 

291

 

 

 

229

 

 

 

405

 

 

 

634

 

Operating income, as
  adjusted

$

383

 

 

$

1,059

 

 

$

1,442

 

 

$

1,224

 

 

$

1,828

 

 

$

3,052

 

Fuel gallons sold

 

1,590

 

 

 

4,240

 

 

 

5,830

 

 

 

4,593

 

 

 

8,097

 

 

 

12,690

 

Fuel contribution 4

$

573

 

 

$

1,968

 

 

$

2,541

 

 

$

1,604

 

 

$

3,703

 

 

$

5,307

 

 


 

Merchandise
  contribution
5

$

955

 

 

$

2,149

 

 

$

3,104

 

 

$

2,771

 

 

$

4,014

 

 

$

6,785

 

Merchandise margin 6

 

35.8

%

 

 

28.6

%

 

 

 

 

 

36.6

%

 

 

28.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Acquisition of seven Speedy's retail stores.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2 Acquisition of 21 SpeedyQ retail stores.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3 Represents the estimated fixed margin paid to GPMP for the cost of fuel.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4 Calculated as fuel revenue less fuel costs; excludes the estimated fixed margin paid to GPMP for the cost of fuel.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5 Calculated as merchandise revenue less merchandise costs.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6 Calculated as merchandise contribution divided by merchandise revenue.

 

 

Wholesale Segment

 

 

For the Three Months
Ended September 30,

 

 

For the Nine Months
Ended September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

(in thousands)

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Fuel revenue

$

720,646

 

 

$

843,891

 

 

$

2,147,853

 

 

$

2,339,878

 

Other revenues, net

 

6,751

 

 

 

6,265

 

 

 

20,459

 

 

 

18,866

 

Total revenues

 

727,397

 

 

 

850,156

 

 

 

2,168,312

 

 

 

2,358,744

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Fuel costs

 

709,408

 

 

 

830,121

 

 

 

2,115,367

 

 

 

2,305,098

 

Site operating expenses

 

9,817

 

 

 

10,009

 

 

 

28,682

 

 

 

29,303

 

Total operating expenses

 

719,225

 

 

 

840,130

 

 

 

2,144,049

 

 

 

2,334,401

 

Operating income

 

8,172

 

 

$

10,026

 

 

$

24,263

 

 

$

24,343

 

Intercompany charges by GPMP 1

 

12,122

 

 

 

12,559

 

 

 

35,590

 

 

 

36,528

 

Operating income, as adjusted

$

20,294

 

 

$

22,585

 

 

$

59,853

 

 

$

60,871

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Represents the estimated fixed margin or fixed fee paid to GPMP for the cost of fuel.

 

 

Fleet Fueling Segment

 

 

For the Three Months
Ended September 30,

 

 

For the Nine Months
Ended September 30,

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

(in thousands)

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Fuel revenue

$

125,933

 

 

$

145,496

 

 

$

398,266

 

 

$

394,136

 

Other revenues, net

 

2,335

 

 

 

2,575

 

 

 

7,004

 

 

 

5,202

 

Total revenues

 

128,268

 

 

 

148,071

 

 

 

405,270

 

 

 

399,338

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

Fuel costs

 

111,554

 

 

 

133,037

 

 

 

355,761

 

 

 

356,703

 

Site operating expenses

 

5,876

 

 

 

6,206

 

 

 

18,861

 

 

 

16,039

 

Total operating expenses

 

117,430

 

 

 

139,243

 

 

 

374,622

 

 

 

372,742

 

Operating income

 

10,838

 

 

 

8,828

 

 

 

30,648

 

 

 

26,596

 

Intercompany charges by GPMP 1

 

1,802

 

 

 

1,832

 

 

 

5,452

 

 

 

5,077

 

Operating income, as adjusted

$

12,640

 

 

$

10,660

 

 

$

36,100

 

 

$

31,673

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Represents the estimated fixed fee paid to GPMP for the cost of fuel.