UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): November 5, 2014
CrossAmerica Partners LP
(Exact name of registrant specified in its charter)
| Delaware | 001-35711 | 45-4165414 | ||
| (State or Other Jurisdiction Of Incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
645 West Hamilton Street, Suite 500
Allentown, PA 18101
(Address of principal executive offices, zip code)
(610) 625-8000
Registrant’s telephone number, including area code
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| ¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| ¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| ¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| ¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02 RESULTS OF OPERATIONS AND FINANCIAL CONDITION
On November 5, 2014, CrossAmerica Partners LP (the “Partnership”) issued a press release announcing the results of operations for the Partnership for the quarter ended September 30, 2014. The press release, attached hereto as Exhibit 99.1 and incorporated by reference herein, is being furnished to the SEC and shall not be deemed to be “filed” for any purpose.
Item 9.01. FINANCIAL STATEMENTS AND EXHIBITS
The following exhibit have been filed or furnished with this report:
| Exhibit |
Description | |
| 99.1 | Press Release dated November 5, 2014, regarding the Partnership’s earnings. | |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| CrossAmerica Partners LP | ||||||||
| By: | CrossAmerica GP LLC | |||||||
| its general partner | ||||||||
| Dated: November 5, 2014 | By: | /s/ Mark L. Miller | ||||||
| Name: | Mark L. Miller | |||||||
| Title: | Chief Financial Officer | |||||||
EXHIBIT INDEX
| Exhibit |
Description | |
| 99.1 | Press release dated November 5, 2014, regarding the Partnership’s earnings. | |
Exhibit 99.1
CrossAmerica Partners LP Reports Third Quarter 2014 Results and Announces a 2% Increase in Its Quarterly Cash Distribution
ALLENTOWN, PA (November 5, 2014) - CrossAmerica Partners LP (NYSE: CAPL) (the “Partnership,” “we,” or “us”) today reported its financial results for the quarter ended September 30, 2014 and announced that the Board of Directors of its general partner approved a 2% increase in the Partnership’s cash distribution per unit from the current annual rate of $2.09 per unit ($0.5225 per quarter) to $2.13 per unit ($0.5325 per quarter).
In the Third Quarter of 2014, the Partnership:
| • | Distributed 269.4 million gallons of fuel compared to third quarter 2013 volume of 160.5 million gallons of fuel, a 67.9% increase. |
| • | Generated gross profit from fuel sales of $21.6 million compared to third quarter 2013 gross profit from fuel sales of $11.7 million, an 85.4% increase. |
| • | Generated net rental income (rent income minus rent expense) of $5.6 million compared to third quarter 2013 net rental income of $6.4 million, a 13.2% decrease. |
| • | Generated EBITDA and Adjusted EBITDA of $16.9 million and $18.7 million, compared to third quarter 2013 EBITDA and Adjusted EBITDA of $12.8 million and $14.2 million, respectively, representing a 32.1% and 32.4% increase over the prior year. |
| • | Generated Distributable Cash Flow of $13.6 million or $0.70 per weighted average common unit on a diluted basis compared to third quarter 2013 Distributable Cash Flow of $10.0 million or $0.66 per common unit, a 5.7% increase over the prior year. |
| • | Issued 4.14 million units at $33.99 per unit in a follow-on equity offering, generating net proceeds to the Partnership of approximately $135.0 million |
| • | Increased the size of its credit facility by $100 million and amended certain provisions of its credit agreement in connection with the acquisition of its general partner by CST Brands, Inc. (“CST”) |
| • | Declared a third quarter distribution of $0.5325 per unit, a 2% increase in the Partnership’s distribution rate from the second quarter of 2014. |
Third Quarter 2014 Results
Net income for the third quarter of 2014 totaled $4.2 million or $0.21 per weighted average common unit on a diluted basis. For the quarter, EBITDA totaled $16.9 million, Adjusted EBITDA totaled $18.7 million and Distributable Cash Flow amounted to $13.6 million or $0.70 per weighted average common unit on a diluted basis. Please refer to the section included herein under the heading “Non-GAAP Financial Measures of “EBITDA”, “Adjusted EBITDA” and “Distributable Cash Flow” for a discussion of our use of non-GAAP adjusted financial information.
“Our results this quarter reflect the continued strength of the operating environment from the second quarter. We were also successful during the quarter with our capital raising activities, positioning the Partnership’s balance sheet to support future growth,” said President and CEO Joe Topper. “In addition, I am pleased to again announce another distribution increase this quarter, our sixth distribution increase in the seven full quarters in which we have been public,” Topper added.
Total revenue amounted to $832.7 million for the quarter ended September 30, 2014, consisting of $793.0 million of revenues from fuel sales, including revenues from fuel sales to affiliates, $10.8 million of rent income, including rent income from affiliates, and $28.6 million of revenues from food and merchandise sales associated with the assets from the Petroleum Marketers, Inc. (“PMI”) acquisition. During the quarter, we wholesale distributed 244.6 million gallons of fuel at an average selling price of $2.835 per gallon and at an average wholesale gross margin of $0.078 per gallon, resulting in a wholesale gross profit of $19.2 million. During the quarter, we retail distributed 46.5 million gallons at an average selling price of $3.412 per gallon and at an average retail net margin of $0.053 per gallon, resulting in a retail gross profit of $2.5 million. Total gross profit from motor fuels for the quarter was $21.6 million. During the quarter, the Partnership made $7.4 million in gross margin from the sale of food and merchandise.
For the quarter ended September 30, 2013, the Partnership wholesale distributed 160.5 million gallons of fuel at an average selling price of $2.982 per gallon and an average margin of $0.071 per gallon, resulting in a gross profit of $11.4 million. The Partnership began retail fuel operations during the third quarter of 2013. For the third quarter of 2013, the Partnership retail distributed 4.8 million gallons at an average selling price of $3.563 per gallon and at an average retail net margin of $0.048 per gallon, resulting in a gross profit of $0.2 million. In the third quarter of 2013, the Partnership recorded $10.1 million in rent income. The Partnership did not have food and merchandise operations in the third quarter of 2013.
The increase in total gross profit from fuel sales for the third quarter of 2014 relative to 2013 was due to both the increased volume in the quarter and the higher wholesale fuel margin in the quarter. The increased fuel volume for the quarter is primarily due to the acquisitions that have been completed since the third quarter of 2013 offset by certain marketplace volume declines and the closure of certain sites. Wholesale fuel margin per gallon for the quarter was approximately 10% higher relative to the third quarter of 2013. On a sequential basis, wholesale fuel margin per gallon improved by approximately 19% relative to the second quarter of 2014. The sequential increase in fuel margin was driven by the favorable pricing environment during the quarter and, to a lesser extent, an increase in certain fuel supplier incentive payments. The Partnership’s supply agreement with Lehigh Gas-Ohio, LLC (“LGO”) provides for variable rate pricing. As previously announced, during the third quarter of 2014, the Partnership effectively priced the fuel supply to LGO on a fixed priced basis. Subsequent to the end of the third quarter of 2014, the Partnership formally amended the supply agreement with LGO to convert the pricing from variable to fixed rate pricing going forward. As a result, the Partnership expects that its wholesale fuel margin will be less variable than it has historically been due to the change in pricing with LGO under the supply agreement.
In the retail segment, the retail margin per gallon for the quarter was approximately 12% higher relative to the retail margin per gallon in the third quarter of 2013. On a sequential basis, the retail margin per gallon improved by approximately 3% relative to the second quarter. The retail segment fuel gross profit increased relative to last year due to both the increase in retail fuel margin and the increase in overall gallons distributed as a result of acquisitions completed since the third quarter of 2013. The increase in rent income for the third quarter of 2014 relative to 2013 was due to the increased rent from acquisitions completed since the third quarter of 2013 offset by the decrease in rent associated with lease terminations as a result of the purchase of the commission class of trade sites from LGO in the third quarter of 2013 and certain sites that have been divested.
Total expenses amounted to $824.3 million for the quarter ended September 30, 2014, including rent expense of $5.3 million, operating expenses of $11.2 million, depreciation and amortization of $8.3 million, and selling, general and administrative expenses of $7.0 million. The rent expense for the quarter includes a $0.2 million gain related to the termination of certain leases in the Getty portfolio. Included in selling, general and administrative expenses for the quarter is $0.1 million in acquisition expenses related to acquisitions that closed in the previous quarter. For the quarter ended September 30, 2013, total expenses amounted to $483.1 million, including rent expense of $3.7 million, operating expenses of $1.3 million, depreciation and amortization of $5.2 million and selling, general and administrative expenses of $4.6 million.
The increase in rent expense for the quarter is primarily due to the increased leased site count for the quarter as a result of acquisitions completed since the third quarter of 2013, primarily driven by the PMI acquisition. The increase was offset to a limited extent by the termination of certain leased sites that occurred since the third quarter of 2013. Overall, net rental income decreased relative to the third quarter of 2013 primarily due to the increased lease expense of the leasehold sites in the PMI portfolio, which was not offset by increased rent income from the sites since the Partnership operates the sites directly and does not lease the sites to a third party as it has done in previous acquisitions. Operating expenses increased by $9.9 million for the quarter relative to 2013 primarily due to the direct store level operations of PMI that are now in the Partnership and the additional maintenance associated with the increase in the number of sites owned or leased as a result of acquisitions completed since the third quarter of 2013. Selling, general and administrative expenses increased by $2.4 million in the third quarter of 2014 relative to 2013. The increase was due to the previously announced change in the Partnership’s management fee structure under the Omnibus Agreement and an increase in equity based compensation expense.
Acquisition and Financing Activity
Acquisition Activity
On October 1, CST completed its acquisition of the general partner of the Partnership. Concurrent with the closing of the transaction, the Partnership changed its name to CrossAmerica Partners LP.
As previously announced, subsequent to the quarter, the Partnership acquired 23 fee sites in connection with the joint acquisition of Nice N Easy Grocery Shoppes (“Nice N Easy”) with CST. In addition to the real estate assets, the Partnership also acquired certain wholesale fuel supply related assets. The Partnership will lease the acquired real estate to CST and provide wholesale fuel supply to 24 Nice N Easy sites under long term agreements. The total
consideration paid for the assets was $65 million. The Partnership funded the transaction through funds available under its credit facility. The total consideration paid by the Partnership, along with the rental and wholesale fuel supply agreements, is subject to review and adjustment by the Conflicts Committee of the Partnership and the Executive Committee of CST.
Financing Activity
The Partnership closed on a follow-on equity issuance on September 19, 2014. CAPL sold a total of 4.14 million common units at $33.99 per common unit in the transaction, inclusive of the full exercise of the underwriters’ over-allotment option, generating net proceeds to the Partnership of approximately $135.0 million. The Partnership used the proceeds to repay borrowings under the Partnership’s credit facility.
On September 30, 2014, the Partnership entered into an amendment to its credit agreement. Among other items, the amendment increased the size of the credit facility by $100 million to $550 million, modified certain terms and definitions to reflect the acquisition of the general partner of the Partnership and modified certain terms and definitions to allow for acquisitions of property and assets from CST. A more detailed description of the amendment to the credit agreement may be found in the Form 8-K filed on October 3, 2014 with the Securities and Exchange Commission.
As of September 30, 2014, the Partnership had $145.6 million in outstanding borrowings under its credit facility. The Partnership had a notional $388.1 million available for borrowing, net of outstanding borrowings and letters of credit.
Distributions to Unitholders
The Partnership announced today that the Board of Directors of its general partner approved a 2% increase in the Partnership’s cash distribution per unit from the current annual rate of $2.09 per unit ($0.5225 per quarter) to $2.13 per unit ($0.5325 per quarter). The distribution represents an annual distribution rate of 6.0% based on the Partnership’s common unit closing price on November 4, 2014 of $35.25. The third quarter distribution is payable on November 26, 2014 to all unitholders of record as of November 17, 2014. In reviewing its distribution policy, the Board determined that it will continue to evaluate the Partnership’s distribution each quarter.
Third Quarter Earnings and Transaction Overview Call
The management team of the Partnership will hold a conference call on Thursday, November 6, 2014 at 10:00 AM ET to discuss the Partnership’s quarterly results. The dial-in information for the call is:
Live Dial-in Information:
| Primary Dial-in #: | 800.774.6070 | |
| Secondary Dial-in#: | 630.691.2753 | |
| Participant Passcode: | 6705950# | |
| Preregistration: | No |
Replay Dial-in Information
| Available From: | 11/6/2014 1:30 PM ET | |
| Available To: | 11/13/2014 11:59 PM ET | |
| Primary Dial-in #: | 888.843.7419 | |
| Secondary Dial-in #: | 630.652.3042 | |
| Participant Passcode: | 6705950# |
About CrossAmerica Partners LP
CrossAmerica Partners, headquartered in Allentown, PA, is a leading wholesale distributor of motor fuels and owner and lessee of real estate used in the retail distribution of motor fuels. Its general partner, CrossAmerica GP LLC, is a wholly owned subsidiary of CST Brands, Inc., one of the largest independent retailers of motor fuels and convenience merchandise in North America. Formed in 2012, CrossAmerica Partners distributes fuel to approximately 1,100 locations and owns or leases approximately 650 sites in sixteen states: Pennsylvania, New Jersey, Ohio, Florida,
New York, Massachusetts, Kentucky, New Hampshire, Maine, Tennessee, Maryland, Delaware, Illinois, Indiana, West Virginia and Virginia. The Partnership is affiliated with several major oil brands, including ExxonMobil, BP, Shell, Chevron, Sunoco, Valero, Gulf and Citgo. CrossAmerica Partners ranks as one of ExxonMobil’s largest distributors by fuel volume in the United States and in the top 10 for many additional brands. For additional information, please visit www.crossamericapartners.com.
Investor Contact:
Karen Yeakel
Vice President, Investor Relations
CrossAmerica Partners LP
610-625-8126
kyeakel@lehighgas.com
Forward Looking and Cautionary Statements
This press release and oral statements made regarding the subjects of this release may contain forward-looking statements, which may include, but are not limited to, statements regarding the Partnership’s plans, objectives, expectations and intentions and other statements that are not historical facts, including statements identified by words such as “outlook,” “intends,” “plans,” “estimates,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “should,” “seeks,” “approximately,” “predicts,” “anticipates,” “foresees,” or the negative version of these words or other comparable expressions. All statements addressing operating performance, events, or developments that the Partnership expects or anticipates will occur in the future, including statements relating to revenue growth and earnings or earnings per unit growth, as well as statements expressing optimism or pessimism about future operating results, are forward-looking statements. The forward-looking statements are based upon the Partnership’s current views and assumptions regarding future events and operating performance and are inherently subject to significant business, economic and competitive uncertainties and contingencies and changes in circumstances, many of which are beyond the Partnership’s control. The statements in this press release are made as of the date of this press release, even if subsequently made available by the Partnership on its website or otherwise. The Partnership does not undertake any obligation to update or revise these statements to reflect events or circumstances occurring after the date of this press release.
Although the Partnership does not make forward-looking statements unless it believes it has a reasonable basis for doing so, the Partnership cannot guarantee their accuracy. Achieving the results described in these statements involves a number of risks, uncertainties and other factors that could cause actual results to differ materially, including the factors discussed in this report and those described in the “Risk Factors” section of the Partnership’s Form 10-K filed on March 10, 2014 with the Securities and Exchange Commission as well as in the Partnership’s other filings with the Securities and Exchange Commission. No undue reliance should be placed on any forward-looking statements.
Note to Non-United States Investors: This release is intended to be a qualified notice under Treasury Regulation Section 1.1446-4(b). Brokers and nominees should treat one hundred percent (100%) of CrossAmerica Partners LP’s distributions to non-U.S. investors as attributable to income that is effectively connected with a United States trade or business. Accordingly, CrossAmerica Partners LP’s distributions to non-U.S. investors are subject to federal income tax withholding at the highest applicable effective tax rate.
CrossAmerica Partners LP
Consolidated Statements of Operations
($ in thousands, except per unit amounts)
| Three Months Ended September 30, 2014 (unaudited) |
Three Months Ended September 30, 2013 (unaudited) |
Nine Months Ended September 30, 2014 (unaudited) |
Nine Months Ended September 30, 2013 (unaudited) |
|||||||||||||
| Revenues: |
||||||||||||||||
| Revenues from fuel sales |
602,553 | 251,626 | 1,427,701 | 698,649 | ||||||||||||
| Revenues from fuel sales to affiliates |
190,461 | 228,347 | 575,358 | 719,916 | ||||||||||||
| Revenues from food and merchandise sales |
28,588 | — | 45,837 | — | ||||||||||||
| Rent income |
5,797 | 4,167 | 16,743 | 11,352 | ||||||||||||
| Rent income from affiliates |
5,032 | 5,938 | 15,544 | 19,287 | ||||||||||||
| Other revenues |
311 | 496 | 771 | 1,427 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total revenues |
832,742 | 490,574 | 2,081,954 | 1,450,631 | ||||||||||||
| Costs and expenses: |
||||||||||||||||
| Cost of revenues from fuel sales |
588,674 | 246,281 | 1,398,894 | 684,224 | ||||||||||||
| Cost of revenues from fuel sales to affiliates |
182,702 | 222,021 | 556,213 | 700,756 | ||||||||||||
| Cost of revenues from food and merchandise sales |
21,160 | 34 | 35,235 | 34 | ||||||||||||
| Rent expense |
5,253 | 3,679 | 14,001 | 11,463 | ||||||||||||
| Operating expenses |
11,151 | 1,286 | 19,890 | 3,219 | ||||||||||||
| Depreciation and amortization |
8,335 | 5,212 | 21,518 | 14,915 | ||||||||||||
| Selling, general and administrative expenses |
6,988 | 4,604 | 22,197 | 12,003 | ||||||||||||
| Loss (gains) on sales of assets, net |
49 | — | (1,484 | ) | (47 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total costs and operating expenses |
824,312 | 483,117 | 2,066,464 | 1,426,567 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Operating income |
8,430 | 7,457 | 15,490 | 24,064 | ||||||||||||
| Interest expense |
(5,162 | ) | (3,349 | ) | (12,901 | ) | (10,233 | ) | ||||||||
| Other income, net |
92 | 93 | 315 | 259 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income before income taxes |
3,360 | 4,201 | 2,904 | 14,090 | ||||||||||||
| Income tax benefit |
(803 | ) | (723 | ) | (4,579 | ) | (60 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income |
4,163 | 4,924 | 7,483 | 14,150 | ||||||||||||
| Net income attributable to noncontrolling interests |
8 | — | 8 | — | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income attributable to partners |
4,155 | 4,924 | 7,475 | 14,150 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Incentive distribution right holders’ interest in net income |
64 | — | 126 | — | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Limited partners’ interest in net income |
4,091 | 4,924 | 7,349 | 14,150 | ||||||||||||
| Three Months Ended September 30, 2014 (unaudited) |
Three Months Ended September 30, 2013 (unaudited) |
Nine Months Ended September 30, 2014 (unaudited) |
Nine Months Ended September 30, 2013 (unaudited) |
|||||||||||||
| Limited partners’ interest in net income |
4,091 | 4,924 | 7,349 | 14,150 | ||||||||||||
| Net income per common and subordinated unit – basic |
$ | 0.21 | $ | 0.33 | $ | 0.39 | $ | 0.94 | ||||||||
| Net income per common and subordinated unit – diluted |
$ | 0.21 | $ | 0.33 | $ | 0.39 | $ | 0.94 | ||||||||
| Weighted average limited partners’ units outstanding |
||||||||||||||||
| Common units – basic |
11,824,203 | 7,526,044 | 11,380,612 | 7,525,983 | ||||||||||||
| Common units – diluted |
11,834,098 | 7,526,044 | 11,445,390 | 7,525,983 | ||||||||||||
| Subordinated units – basic and diluted |
7,525,000 | 7,525,000 | 7,525,000 | 7,525,000 | ||||||||||||
Supplemental Operating Metrics - ($ in thousands, except per gallon amounts)
| Three Months Ended September 30, 2014 (unaudited) |
Three Months Ended September 30, 2013 (unaudited) |
Nine Months Ended September 30, 2014 (unaudited) |
Nine Months Ended September 30, 2013 (unaudited) |
|||||||||||||
| Revenues from fuel sales |
602,553 | 251,626 | 1,427,701 | 698,649 | ||||||||||||
| Revenues from fuel sales to affiliates |
190,461 | 228,347 | 575,358 | 719,916 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Revenues from fuel sales - aggregate |
793,014 | 479,973 | 2,003,059 | 1,418,565 | ||||||||||||
| Cost of revenues from fuel sales |
588,674 | 246,281 | 1,398,894 | 684,224 | ||||||||||||
| Cost of revenues from fuel sales to affiliates |
182,702 | 222,021 | 556,213 | 700,756 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Cost of revenues from fuel sales - aggregate |
771,376 | 468,302 | 1,955,107 | 1,384,980 | ||||||||||||
| Gross profit from fuel sales - aggregate (2) |
21,638 | 11,671 | 47,952 | 33,585 | ||||||||||||
| Wholesale volume of gallons distributed (millions) |
244.6 | 160.5 | 623.5 | 470.9 | ||||||||||||
| Wholesale selling price per gallon |
$ | 2.835 | $ | 2.982 | $ | 2.940 | $ | 3.010 | ||||||||
| Wholesale margin per gallon |
$ | 0.078 | $ | 0.071 | $ | 0.070 | $ | 0.071 | ||||||||
| Wholesale segment gross profit from fuel sales |
19,180 | 11,441 | 43,540 | 33,355 | ||||||||||||
| Retail volume of gallons distributed (millions) |
46.5 | 4.8 | 94.0 | 4.8 | ||||||||||||
| Retail selling price per gallon |
$ | 3.412 | $ | 3.563 | $ | 3.500 | $ | 3.563 | ||||||||
| Retail margin per gallon(1) |
$ | 0.053 | $ | 0.048 | $ | 0.047 | $ | 0.048 | ||||||||
| Retail segment gross profit from motor fuel(1) |
2,470 | 230 | 4,461 | 230 | ||||||||||||
| Total gallons distributed (millions) |
269.4 | 160.5 | 664.5 | 470.9 | ||||||||||||
| Total margin per gallon |
$ | 0.080 | $ | 0.073 | $ | 0.072 | $ | 0.071 | ||||||||
| Capital expenditures - maintenance |
1,002 | 1,120 | 1,986 | 1,865 | ||||||||||||
| Capital expenditures - expansion |
2,103 | 26,230 | 116,170 | 29,614 | ||||||||||||
| 1. | The retail segment gross profit and margin per gallon is net of credit card and commission fees. |
| 2. | The three and nine months ended September 30, 2014 includes a $(12) and $(49) impact from the elimination of the wholesale segment’s profit relating to the retail segment’s ending inventory. |
Site Count
As of September 30, 2014, we distributed motor fuels to 1,079 sites in the following classes of business:
| • | 429 sites operated by independent dealers; |
| • | 231 sites owned or leased by us and operated by LGO; |
| • | 260 sites owned or leased by us and operated by lessee dealers; |
| • | 72 sites owned or leased by us and operated by commission agents; and |
| • | 87 sites owned or leased by us and operated by the Partnership |
In addition, we distribute motor fuels to 18 sub-wholesalers who distribute to additional sites.
CrossAmerica Partners LP
Condensed Consolidated Balance Sheets
($ in thousands)
(unaudited)
| September 30, 2014 | December 31, 2013 | |||||||
| Assets |
||||||||
| Current assets: |
||||||||
| Cash and cash equivalents |
3,269 | 4,115 | ||||||
| Accounts receivable, net |
32,169 | 7,342 | ||||||
| Accounts receivable from affiliates |
20,428 | 16,558 | ||||||
| Inventory |
14,350 | 2,141 | ||||||
| Assets held for sale |
2,590 | 1,328 | ||||||
| Other current assets |
9,373 | 4,012 | ||||||
|
|
|
|
|
|||||
| Total current assets |
82,179 | 35,496 | ||||||
|
|
|
|
|
|||||
| Property and equipment, net |
344,196 | 288,729 | ||||||
| Intangible assets, net |
73,655 | 47,005 | ||||||
| Deferred financing fees, net |
7,922 | 5,743 | ||||||
| Goodwill |
29,716 | 9,324 | ||||||
| Other assets |
10,733 | 5,324 | ||||||
|
|
|
|
|
|||||
| Total assets |
548,401 | 391,621 | ||||||
|
|
|
|
|
|||||
| Liabilities and equity |
||||||||
| Current liabilities: |
||||||||
| Long-term debt – current portion |
26,302 | 51 | ||||||
| Lease financing obligations – current portion |
2,782 | 2,568 | ||||||
| Accounts payable |
41,759 | 20,567 | ||||||
| Motor fuel taxes payable |
9,743 | 7,186 | ||||||
| Accrued expenses and other current liabilities |
13,640 | 8,485 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
94,226 | 38,857 | ||||||
|
|
|
|
|
|||||
| Long-term debt |
146,445 | 173,509 | ||||||
| Lease financing obligations |
60,871 | 64,364 | ||||||
| Other long-term liabilities |
36,160 | 20,220 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
337,702 | 296,950 | ||||||
| Total equity |
210,699 | 94,671 | ||||||
|
|
|
|
|
|||||
| Total liabilities and equity |
548,401 | 391,621 | ||||||
|
|
|
|
|
|||||
Non-GAAP Financial Measures of “EBITDA”, “Adjusted EBITDA” and “Distributable Cash Flow”
We use the non-GAAP financial measures of “EBITDA”, “Adjusted EBITDA” and “Distributable Cash Flow” in this press release. EBITDA represents net income before deducting interest expense, income taxes and depreciation and amortization. Adjusted EBITDA represents EBITDA as further adjusted to exclude gains or losses on sales of assets, gains or losses on the extinguishment of debt, equity-based incentive compensation, equity-based director compensation and certain other non-cash items as deemed appropriate by management. Distributable Cash Flow represents Adjusted EBITDA less cash interest expense, maintenance capital expenditures net of any reimbursements and current income tax expense.
EBITDA, Adjusted EBITDA and Distributable Cash Flow are used as supplemental financial measures by management and by external users of our financial statements, such as investors and lenders. EBITDA and Adjusted EBITDA are used to assess our financial performance without regard to financing methods, capital structure or income taxes and our ability to incur and service debt and to fund capital expenditures. In addition, Adjusted EBITDA is used to assess the operating performance of our business on a consistent basis by excluding the impact of sales of our assets which do not result directly from our wholesale distribution of motor fuel and our leasing of real property. EBITDA, Adjusted EBITDA and Distributable Cash Flow are also used to assess our ability to generate cash sufficient to make distributions to our unit-holders.
We believe the presentation of EBITDA, Adjusted EBITDA and Distributable Cash Flow provides useful information to investors in assessing our financial condition and results of operations. EBITDA, Adjusted EBITDA and Distributable Cash Flow should not be considered alternatives to net income, net cash provided by operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP. EBITDA, Adjusted EBITDA and Distributable Cash Flow have important limitations as analytical tools because they exclude some but not all items that affect net income and net cash provided by operating activities. Additionally, because EBITDA, Adjusted EBITDA and Distributable Cash Flow may be defined differently by other companies in our industry, our definitions may not be comparable to similarly titled measures of other companies, thereby diminishing their utility.
The following tables present reconciliations of EBITDA, Adjusted EBITDA, and Distributable Cash Flow to net income for each of the periods indicated.
Reconciliation of Net Income to EBITDA and Adjusted EBITDA ($ in thousands)
| Three Months Ended September 30, 2014 (unaudited) |
Three Months Ended September 30, 2013 (unaudited) |
Nine Months Ended September 30, 2014 (unaudited) |
Nine Months Ended September 30, 2013 (unaudited) |
|||||||||||||
| Net income |
4,163 | 4,924 | 7,483 | 14,150 | ||||||||||||
| Plus: |
||||||||||||||||
| Depreciation and amortization |
8,335 | 5,212 | 21,518 | 14,915 | ||||||||||||
| Income tax benefit |
(803 | ) | (723 | ) | (4,579 | ) | (60 | ) | ||||||||
| Interest expense |
5,162 | 3,352 | 12,901 | 10,241 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| EBITDA |
16,857 | 12,765 | 37,323 | 39,246 | ||||||||||||
| Plus: Non-cash equity-based compensation expense |
1,825 | 1,385 | 3,875 | 2,454 | ||||||||||||
| Less: Losses (gains) on sales of assets, net |
49 | — | (1,484 | ) | (47 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted EBITDA |
18,731 | 14,150 | 39,714 | 41,653 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
Computation of Distributable Cash Flow ($ in thousands)
| Three Months Ended September 30, 2014 (unaudited) |
Three Months Ended September 30, 2013 (unaudited) |
Nine Months Ended September 30, 2014 (unaudited) |
Nine Months Ended September 30, 2013 (unaudited) |
|||||||||||||
| Adjusted EBITDA |
18,731 | 14,150 | 39,714 | 41,653 | ||||||||||||
| Less: |
||||||||||||||||
| Cash interest expense |
(4,150 | ) | (2,698 | ) | (10,515 | ) | (8,228 | ) | ||||||||
| Maintenance capital expenditures |
(1,002 | ) | (1,120 | ) | (1,986 | ) | (1,865 | ) | ||||||||
| Current income tax expense |
(24 | ) | (364 | ) | (89 | ) | (1,036 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Distributable Cash Flow |
13,555 | 9,968 | 27,124 | 30,524 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||