Schedule of Reportable Segments |
The effect of these inter-segment transactions was eliminated in the consolidated financial statements.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2023 |
|
Retail |
|
|
Wholesale |
|
|
Fleet Fueling |
|
|
GPMP |
|
|
All Other |
|
|
Total |
|
|
|
(in thousands) |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fuel revenue |
|
$ |
3,858,777 |
|
|
$ |
3,039,904 |
|
|
$ |
530,937 |
|
|
$ |
3,681 |
|
|
$ |
31,073 |
|
|
$ |
7,464,372 |
|
Merchandise revenue |
|
|
1,838,001 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,838,001 |
|
Other revenues, net |
|
|
74,406 |
|
|
|
25,775 |
|
|
|
7,818 |
|
|
|
939 |
|
|
|
1,420 |
|
|
|
110,358 |
|
Total revenues from external customers |
|
|
5,771,184 |
|
|
|
3,065,679 |
|
|
|
538,755 |
|
|
|
4,620 |
|
|
|
32,493 |
|
|
|
9,412,731 |
|
Inter-segment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,160,146 |
|
|
|
19,643 |
|
|
|
5,179,789 |
|
Total revenues from segments |
|
|
5,771,184 |
|
|
|
3,065,679 |
|
|
|
538,755 |
|
|
|
5,164,766 |
|
|
|
52,136 |
|
|
|
14,592,520 |
|
Operating income |
|
|
259,326 |
|
|
|
30,578 |
|
|
|
34,572 |
|
|
|
102,446 |
|
|
|
430 |
|
|
|
427,352 |
|
Interest and other financial expenses, net |
|
|
|
|
|
|
|
|
|
|
|
(29,487 |
) |
|
|
— |
|
|
|
(29,487 |
) |
Loss from equity investment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(39 |
) |
|
|
(39 |
) |
Net income from segments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
397,826 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2022 |
|
Retail |
|
|
Wholesale |
|
|
Fleet Fueling |
|
|
GPMP |
|
|
All Other |
|
|
Total |
|
|
|
(in thousands) |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fuel revenue |
|
$ |
3,887,549 |
|
|
$ |
3,234,145 |
|
|
$ |
270,670 |
|
|
$ |
5,160 |
|
|
$ |
3,566 |
|
|
$ |
7,401,090 |
|
Merchandise revenue |
|
|
1,647,642 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,647,642 |
|
Other revenues, net |
|
|
67,280 |
|
|
|
23,451 |
|
|
|
2,178 |
|
|
|
1,024 |
|
|
|
134 |
|
|
|
94,067 |
|
Total revenues from external customers |
|
|
5,602,471 |
|
|
|
3,257,596 |
|
|
|
272,848 |
|
|
|
6,184 |
|
|
|
3,700 |
|
|
|
9,142,799 |
|
Inter-segment |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
5,678,167 |
|
|
|
4,264 |
|
|
|
5,682,431 |
|
Total revenues from segments |
|
|
5,602,471 |
|
|
|
3,257,596 |
|
|
|
272,848 |
|
|
|
5,684,351 |
|
|
|
7,964 |
|
|
|
14,825,230 |
|
Operating income |
|
|
264,552 |
|
|
|
33,864 |
|
|
|
18,382 |
|
|
|
89,035 |
|
|
|
792 |
|
|
|
406,625 |
|
Interest and other financial expenses, net |
|
|
|
|
|
|
|
|
|
|
|
(11,654 |
) |
|
|
— |
|
|
|
(11,654 |
) |
Income tax benefit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
177 |
|
|
|
177 |
|
Loss from equity investment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(74 |
) |
|
|
(74 |
) |
Net income from segments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
395,074 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2021 |
|
Retail |
|
|
Wholesale |
|
|
GPMP |
|
|
All Other |
|
|
Total |
|
|
|
(in thousands) |
|
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fuel revenue |
|
$ |
3,048,893 |
|
|
$ |
2,659,706 |
|
|
$ |
5,734 |
|
|
$ |
— |
|
|
$ |
5,714,333 |
|
Merchandise revenue |
|
|
1,616,404 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,616,404 |
|
Other revenues, net |
|
|
63,271 |
|
|
|
22,298 |
|
|
|
1,092 |
|
|
|
— |
|
|
|
86,661 |
|
Total revenues from external customers |
|
|
4,728,568 |
|
|
|
2,682,004 |
|
|
|
6,826 |
|
|
|
— |
|
|
|
7,417,398 |
|
Inter-segment |
|
|
— |
|
|
|
— |
|
|
|
4,384,227 |
|
|
|
1,264 |
|
|
|
4,385,491 |
|
Total revenues from segments |
|
|
4,728,568 |
|
|
|
2,682,004 |
|
|
|
4,391,053 |
|
|
|
1,264 |
|
|
|
11,802,889 |
|
Operating income |
|
|
240,233 |
|
|
|
21,998 |
|
|
|
91,619 |
|
|
|
1,264 |
|
|
|
355,114 |
|
Interest and other financial expenses, net |
|
|
|
|
|
|
|
|
(14,363 |
) |
|
|
— |
|
|
|
(14,363 |
) |
Income tax expense |
|
|
|
|
|
|
|
|
|
|
|
(221 |
) |
|
|
(221 |
) |
Income from equity investment |
|
|
|
|
|
|
|
|
|
|
|
186 |
|
|
|
186 |
|
Net income from segments |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
340,716 |
|
|
Schedule of Reconciliation of Net Income from Segments to Net Income (Loss) |
A reconciliation of net income from segments to net income on the consolidated statements of operations was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year Ended December 31, |
|
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
|
(in thousands) |
|
Net income from segments |
|
$ |
397,826 |
|
|
$ |
395,074 |
|
|
$ |
340,716 |
|
Amounts not allocated to segments: |
|
|
|
|
|
|
|
|
|
Store operating expenses |
|
|
(13,647 |
) |
|
|
2,264 |
|
|
|
3,287 |
|
General and administrative expenses |
|
|
(162,132 |
) |
|
|
(137,072 |
) |
|
|
(121,697 |
) |
Depreciation and amortization |
|
|
(120,232 |
) |
|
|
(94,383 |
) |
|
|
(89,822 |
) |
Other expenses, net |
|
|
(13,327 |
) |
|
|
(9,816 |
) |
|
|
(3,536 |
) |
Interest and other financial expenses, net |
|
|
(41,756 |
) |
|
|
(48,355 |
) |
|
|
(58,108 |
) |
Income tax expense |
|
|
(12,166 |
) |
|
|
(35,734 |
) |
|
|
(11,413 |
) |
Net income |
|
$ |
34,566 |
|
|
$ |
71,978 |
|
|
$ |
59,427 |
|
|