CrossAmerica Partners LP Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
CrossAmerica Partners LP Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||
net income | 25,168,000 | -7,115,000 | 16,861,000 | 10,708,000 | 12,424,000 | -17,540,000 | 16,743,000 | 12,292,000 | 14,536,000 | -979,000 | 17,090,000 | 27,593,000 | 13,966,000 | 5,047,000 | 11,980,000 | 8,852,000 | 4,789,000 | -3,967,000 | 21,205,000 | 5,230,000 | 72,061,000 | 4,258,000 | 7,165,000 | 6,441,000 | 212,000 | 7,683,000 | 5,308,000 | -6,938,000 | -807,000 | 21,141,000 | -13,654,000 | 4,163,000 | 1,892,000 | 1,428,000 | 3,920,000 | 4,924,000 | 5,469,000 | 3,757,000 | |||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||
depreciation, amortization and accretion expense | 23,334,000 | 26,304,000 | 18,080,000 | 20,736,000 | 18,446,000 | 18,721,000 | 18,944,000 | 19,096,000 | 19,298,000 | 19,820,000 | 19,102,000 | 21,329,000 | 19,919,000 | 20,275,000 | 21,120,000 | 19,118,000 | 19,583,000 | 18,031,000 | 18,590,000 | 16,050,000 | 17,227,000 | 15,412,000 | 14,063,000 | 12,496,000 | 13,061,000 | 15,124,000 | 13,993,000 | 21,932,000 | 15,500,000 | 14,795,000 | 14,049,000 | 14,278,000 | 14,348,000 | 13,818,000 | 13,432,000 | 14,262,000 | 12,900,000 | 11,883,000 | 13,431,000 | 11,411,000 | 11,502,000 | ||||||||
amortization of deferred financing costs | 484,000 | 485,000 | 485,000 | 484,000 | 485,000 | 483,000 | 481,000 | 481,000 | 477,000 | 1,848,000 | 735,000 | 683,000 | 690,000 | 680,000 | 680,000 | 661,000 | 261,000 | 260,000 | 260,000 | 260,000 | 261,000 | 251,000 | 231,000 | 255,000 | 290,000 | 307,000 | 306,000 | 493,000 | 428,000 | ||||||||||||||||||||
credit loss expense | 76,000 | 0 | 3,000 | 0 | 0 | 37,000 | 93,000 | 51,000 | 43,000 | 45,000 | 183,000 | 38,000 | 1,000 | 31,000 | 387,000 | 536,000 | 91,000 | ||||||||||||||||||||||||||||||||
deferred income tax benefit | 996,000 | -3,692,000 | -5,932,000 | 2,638,000 | -2,056,000 | -1,076,000 | 2,159,000 | -791,000 | -2,045,000 | -1,278,000 | -331,000 | -590,000 | |||||||||||||||||||||||||||||||||||||
equity-based employee and director compensation expense | 176,000 | 813,000 | 374,000 | 560,000 | 369,000 | 205,000 | 947,000 | 961,000 | 562,000 | 561,000 | 686,000 | 654,000 | 222,000 | 732,000 | 215,000 | 342,000 | 386,000 | 368,000 | 35,000 | 17,000 | 31,000 | 699,000 | 221,000 | 124,000 | 202,000 | 141,000 | 167,000 | 130,000 | 43,000 | ||||||||||||||||||||
(gain) loss on dispositions and lease terminations | -28,365,000 | -5,037,000 | -287,000 | -13,036,000 | -3,258,000 | -70,931,000 | |||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of acquisitions | 857,000 | 3,289,000 | -11,877,000 | 13,813,000 | 1,848,000 | -6,927,000 | 66,000 | -1,380,000 | 4,914,000 | -9,460,000 | -10,000 | 19,014,000 | -7,836,000 | 3,410,000 | -11,753,000 | 7,946,000 | -746,000 | 2,887,000 | -1,597,000 | 27,941,000 | -810,000 | -16,843,000 | 9,316,000 | 1,103,000 | -2,209,000 | 10,415,000 | -41,000 | -790,000 | 432,000 | ||||||||||||||||||||
net cash from operating activities | 22,650,000 | 15,047,000 | 11,110,000 | 41,949,000 | 28,907,000 | 5,816,000 | 38,094,000 | 31,726,000 | 35,725,000 | 11,538,000 | 34,857,000 | 71,801,000 | 26,271,000 | 28,388,000 | 19,201,000 | 35,253,000 | 23,346,000 | 17,668,000 | 24,860,000 | 43,849,000 | 17,794,000 | 2,825,000 | 35,332,000 | 23,172,000 | 10,998,000 | 32,482,000 | 20,041,000 | 19,089,000 | 18,140,000 | 22,522,000 | 17,051,000 | 27,615,000 | 21,772,000 | 15,742,000 | 26,657,000 | 18,472,000 | 18,569,000 | 15,587,000 | 32,439,000 | 5,555,000 | 10,906,000 | 20,100,000 | 5,954,000 | 1,698,000 | 779,000 | ||||
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||
principal payments received on notes receivable | 29,000 | 34,000 | 35,000 | 36,000 | 36,000 | 45,000 | 51,000 | 55,000 | 54,000 | 53,000 | 101,000 | 36,000 | 33,000 | 33,000 | 642,000 | 66,000 | 38,000 | 47,000 | 74,000 | 85,000 | 87,000 | 295,000 | 111,000 | 607,000 | 85,000 | 62,000 | 77,000 | 570,000 | 71,000 | 105,000 | 165,000 | 116,000 | 64,000 | 579,000 | 23,000 | 174,000 | 18,000 | 27,000 | 1,315,000 | 53,000 | 563,000 | 38,000 | 0 | 2,104,000 | 37,000 | 16,000 | 16,000 | 16,000 | 16,000 |
proceeds from sale of assets | 64,021,000 | 8,745,000 | 17,405,000 | 7,236,000 | 1,251,000 | 450,000 | 3,965,000 | 568,000 | 8,946,000 | 605,000 | 2,333,000 | 1,460,000 | 4,347,000 | 5,412,000 | 4,669,000 | 931,000 | 5,032,000 | 3,856,000 | 98,000 | ||||||||||||||||||||||||||||||
capital expenditures | -11,844,000 | -10,114,000 | -7,187,000 | -7,720,000 | -5,306,000 | -6,105,000 | -12,948,000 | -10,352,000 | -5,327,000 | -6,001,000 | -3,567,000 | -10,381,000 | -7,469,000 | -8,934,000 | -9,489,000 | -10,459,000 | -11,290,000 | -10,621,000 | -13,679,000 | -5,378,000 | -5,382,000 | -6,213,000 | -7,688,000 | -3,632,000 | -7,078,000 | -3,500,000 | -3,967,000 | -4,153,000 | -2,097,000 | -2,313,000 | -1,996,000 | -5,662,000 | -2,517,000 | -9,209,000 | -6,043,000 | -2,026,000 | -3,498,000 | -283,000 | -208,000 | -307,000 | -520,000 | ||||||||
free cash flows | 10,806,000 | 4,933,000 | 3,923,000 | 34,229,000 | 23,601,000 | -289,000 | 25,146,000 | 21,374,000 | 30,398,000 | 5,537,000 | 31,290,000 | 61,420,000 | 18,802,000 | 19,454,000 | 9,712,000 | 24,794,000 | 12,056,000 | 7,047,000 | 11,181,000 | 38,471,000 | 12,412,000 | -3,388,000 | 27,644,000 | 19,540,000 | 3,920,000 | 28,982,000 | 16,074,000 | 14,936,000 | 16,043,000 | 20,209,000 | 15,055,000 | 21,953,000 | 19,255,000 | 6,533,000 | 20,614,000 | 16,446,000 | 15,071,000 | 15,304,000 | 32,231,000 | 5,248,000 | 10,386,000 | ||||||||
lease termination payments to applegreen, including inventory purchases | -19,904,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | 52,206,000 | -1,335,000 | 10,253,000 | -448,000 | -150,000 | -25,964,000 | -11,646,000 | -9,847,000 | -1,308,000 | -5,380,000 | -22,229,000 | -9,740,000 | -5,103,000 | -9,326,000 | -15,490,000 | -262,808,000 | -10,749,000 | -9,643,000 | -9,051,000 | -2,062,000 | -7,088,000 | 634,000 | -6,993,000 | -1,839,000 | 1,046,000 | -3,980,000 | -2,007,000 | -71,404,000 | 18,726,000 | -5,324,000 | -2,111,000 | -6,618,000 | -29,804,000 | -1,889,000 | -58,595,000 | -577,000 | -184,770,000 | -423,000 | -125,748,000 | -2,133,000 | -101,553,000 | -2,710,000 | |||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under the credit facility | 12,000,000 | 29,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
repayments on the credit facility | -63,000,000 | -18,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||
payments of finance lease obligations | -813,000 | -791,000 | -788,000 | -781,000 | -769,000 | -744,000 | -740,000 | -733,000 | -719,000 | -698,000 | -694,000 | -693,000 | -679,000 | -658,000 | -660,000 | ||||||||||||||||||||||||||||||||||
payments of deferred financing costs | 0 | 0 | 0 | -74,000 | 0 | -84,000 | -116,000 | -6,906,000 | -468,000 | 0 | 0 | -6,000 | |||||||||||||||||||||||||||||||||||||
distributions paid on distribution equivalent rights | -73,000 | -73,000 | -66,000 | -64,000 | -65,000 | -65,000 | -73,000 | -57,000 | -55,000 | -56,000 | -65,000 | -44,000 | -47,000 | -46,000 | -48,000 | -30,000 | -32,000 | -31,000 | -6,000 | -1,000 | -1,000 | -23,000 | -32,000 | -15,000 | -16,000 | -15,000 | -6,000 | -6,000 | -10,000 | -7,000 | -2,000 | -6,000 | -7,000 | -11,000 | -13,000 | ||||||||||||||
distributions paid on common units | -20,001,000 | -19,981,000 | -19,974,000 | -19,975,000 | -19,964,000 | -19,941,000 | -19,935,000 | -19,934,000 | -19,925,000 | -19,918,000 | -19,912,000 | -19,913,000 | -19,904,000 | -19,896,000 | -19,893,000 | -19,894,000 | -19,884,000 | -19,881,000 | -19,881,000 | -19,880,000 | -18,110,000 | -18,091,000 | -18,083,000 | -18,084,000 | -18,083,000 | -18,078,000 | -17,996,000 | -21,405,000 | |||||||||||||||||||||
net cash from financing activities | -71,887,000 | -10,345,000 | -25,747,000 | -39,226,000 | -29,545,000 | 21,436,000 | -27,248,000 | -20,580,000 | -37,443,000 | -14,695,000 | -8,362,000 | -53,845,000 | -28,745,000 | -15,561,000 | -4,310,000 | 235,181,000 | -12,930,000 | -7,584,000 | -16,666,000 | -28,319,000 | -26,339,000 | -4,368,000 | -25,132,000 | -27,832,000 | -897,000 | -31,243,000 | -19,771,000 | -14,314,000 | -18,350,000 | 51,213,000 | -37,640,000 | -24,620,000 | -15,253,000 | -10,671,000 | 2,789,000 | -15,303,000 | 40,809,000 | -15,678,000 | 149,601,000 | -5,405,000 | 104,535,000 | 41,555,000 | -1,416,000 | 99,367,000 | -832,000 | ||||
net increase in cash and cash equivalents | 2,969,000 | 3,367,000 | -4,384,000 | 2,275,000 | -788,000 | 1,288,000 | -800,000 | -8,537,000 | 4,266,000 | 8,216,000 | -7,577,000 | 3,501,000 | -599,000 | 7,626,000 | -333,000 | 441,000 | -857,000 | -6,722,000 | 7,127,000 | -3,605,000 | 3,108,000 | ||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 3,381,000 | 0 | 0 | 0 | 4,990,000 | 0 | 0 | 0 | 16,054,000 | 0 | 0 | 0 | 7,648,000 | 0 | 0 | 0 | 513,000 | 0 | 0 | 1,780,000 | 0 | 0 | 0 | 3,191,000 | ||||||||||||||||||||||||
cash and cash equivalents at end of period | 2,969,000 | 6,748,000 | -4,384,000 | 2,275,000 | -788,000 | 6,278,000 | -800,000 | 1,299,000 | -3,026,000 | 7,517,000 | 4,266,000 | 8,216,000 | -7,577,000 | 11,149,000 | -599,000 | 7,626,000 | -333,000 | 954,000 | -857,000 | -6,722,000 | 8,907,000 | -3,605,000 | 3,112,000 | -4,026,000 | 6,299,000 | ||||||||||||||||||||||||
deferred income tax (benefit) expense | -1,377,000 | 330,000 | |||||||||||||||||||||||||||||||||||||||||||||||
gain on dispositions and lease terminations | -11,512,000 | -4,682,000 | -1,763,000 | -426,000 | -597,000 | 648,000 | 59,000 | -381,000 | |||||||||||||||||||||||||||||||||||||||||
lease terminations payments to applegreen, including inventory purchases | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
cash paid in connection with acquisitions, net of cash acquired | -27,709,000 | 0 | 0 | -1,885,000 | -10,990,000 | -257,827,000 | -5,902,000 | -72,848,000 | -60,000 | -41,824,000 | -88,000 | -52,262,000 | -2,294,000 | -46,679,000 | -1,878,000 | -125,791,000 | -53,821,000 | 961,000 | -11,779,000 | ||||||||||||||||||||||||||||||
borrowings under revolving credit facilities | 22,081,000 | 20,906,000 | 21,013,000 | 49,000,000 | 19,000,000 | 16,000,000 | 18,500,000 | 187,400,000 | 49,500,000 | 7,000,000 | 27,000,000 | 30,600,000 | 27,895,000 | ||||||||||||||||||||||||||||||||||||
repayments on revolving credit facilities | -27,000,000 | -38,000,000 | -29,760,000 | -6,740,000 | -25,500,000 | -14,991,000 | -35,009,000 | -15,537,000 | -36,723,000 | -40,195,000 | -35,045,000 | -26,575,000 | -34,048,000 | ||||||||||||||||||||||||||||||||||||
borrowings under the term loan facility | 0 | 0 | 0 | 1,120,000 | |||||||||||||||||||||||||||||||||||||||||||||
repayments on the term loan facility | 0 | 0 | 0 | -158,980,000 | 0 | 0 | 0 | -24,600,000 | |||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of preferred membership interests | 0 | 0 | -70,000 | 24,500,000 | |||||||||||||||||||||||||||||||||||||||||||||
income tax distributions paid on preferred membership interests | 0 | -781,000 | |||||||||||||||||||||||||||||||||||||||||||||||
loss on dispositions and lease terminations | 16,806,000 | 1,767,000 | 58,000 | 244,000 | 1,745,000 | ||||||||||||||||||||||||||||||||||||||||||||
deferred income tax expense | 427,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
withholding tax distributions paid on preferred membership interests | |||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | 2,405,000 | -488,000 | -2,763,000 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets to circle k | 0 | 391,000 | |||||||||||||||||||||||||||||||||||||||||||||||
distributions paid to holders of the idrs | 0 | 0 | -133,000 | -134,000 | -133,000 | -133,000 | -133,000 | -133,000 | -133,000 | -133,000 | -1,180,000 | -1,175,000 | -1,115,000 | -1,055,000 | -992,000 | ||||||||||||||||||||||||||||||||||
borrowing under the term loan facility | |||||||||||||||||||||||||||||||||||||||||||||||||
payment of deferred financing costs | -531,000 | 0 | -2,828,000 | -613,000 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from circle k in connection with cst fuel supply exchange | 461,000 | 15,935,000 | |||||||||||||||||||||||||||||||||||||||||||||||
borrowings under the capl credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||
repayments on the capl credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||
payments of long-term debt and finance lease obligations | -654,000 | -633,000 | -623,000 | -612,000 | -595,000 | -589,000 | -584,000 | -572,000 | -552,000 | ||||||||||||||||||||||||||||||||||||||||
borrowings under the revolving credit facility | 34,500,000 | 95,897,000 | 44,201,000 | 19,000,000 | 68,861,000 | 21,808,000 | 14,800,000 | 31,834,000 | 21,387,000 | 33,825,000 | 32,500,000 | 40,395,000 | 116,281,000 | 37,124,000 | 20,690,000 | 31,026,000 | 36,518,000 | 56,825,000 | 31,137,000 | 90,308,000 | 16,000,000 | ||||||||||||||||||||||||||||
repayments on the revolving credit facility | -21,539,000 | -92,053,000 | -52,027,000 | -26,500,000 | -53,861,000 | -28,108,000 | -21,000,000 | -13,334,000 | -39,887,000 | -33,825,000 | -27,000,000 | -35,395,000 | -41,765,000 | -52,140,000 | -22,690,000 | -24,026,000 | -49,517,000 | -32,326,000 | -24,198,000 | -25,658,000 | -15,000,000 | -20,909,000 | |||||||||||||||||||||||||||
proceeds from sale of property and equipment | 3,803,000 | 1,599,000 | 4,936,000 | 88,000 | 19,000 | 3,652,000 | 23,336,000 | 222,000 | 342,000 | 2,072,000 | 512,000 | 51,000 | 47,000 | 1,973,000 | 2,727,000 | 0 | 0 | ||||||||||||||||||||||||||||||||
deferred income taxes | -2,927,000 | -136,000 | -530,000 | 2,381,000 | 2,384,000 | -666,000 | -1,137,000 | 187,000 | -2,661,000 | -650,000 | -15,882,000 | -3,182,000 | -755,000 | 990,000 | -27,000 | -894,000 | -960,000 | -1,081,000 | -1,336,000 | -2,739,000 | 2,906,000 | -827,000 | -3,835,000 | -6,000 | -1,852,000 | ||||||||||||||||||||||||
net cash from (used) in investing activities | 15,672,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
amortization of (above) below market leases | -3,000 | -12,000 | -5,000 | -1,000 | -66,000 | -7,000 | -8,000 | ||||||||||||||||||||||||||||||||||||||||||
benefit from losses on doubtful accounts | 103,000 | 210,000 | 0 | 49,000 | 333,000 | 72,000 | 81,000 | 125,000 | 57,000 | 36,000 | 6,000 | 4,000 | -57,000 | 26,000 | 43,000 | 24,000 | 59,000 | 50,000 | 237,000 | 175,000 | 414,000 | 131,000 | 5,000 | 68,000 | 71,000 | 18,000 | 12,000 | 60,000 | |||||||||||||||||||||
circle k omnibus agreement fees settled in common units | |||||||||||||||||||||||||||||||||||||||||||||||||
cash paid to circle k in connection with acquisitions | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
payments of sale-leaseback obligations | |||||||||||||||||||||||||||||||||||||||||||||||||
contributions from circle k | |||||||||||||||||||||||||||||||||||||||||||||||||
distributions paid to noncontrolling interests | -2,000 | 0 | 0 | -18,000 | -43,000 | -18,000 | -18,000 | -24,000 | -24,000 | -24,000 | -24,000 | -37,000 | -36,000 | -35,000 | -40,000 | -14,000 | -13,000 | ||||||||||||||||||||||||||||||||
amortization of above market leases | |||||||||||||||||||||||||||||||||||||||||||||||||
amended omnibus agreement fees settled in common units | 0 | 0 | 0 | 3,300,000 | 3,300,000 | ||||||||||||||||||||||||||||||||||||||||||||
payments of sale leaseback obligations | -261,000 | -250,000 | -239,000 | -230,000 | -222,000 | -212,000 | -201,000 | ||||||||||||||||||||||||||||||||||||||||||
gain on settlement of capital lease obligations | 0 | 0 | 0 | -25,000 | -175,000 | -53,000 | -97,000 | ||||||||||||||||||||||||||||||||||||||||||
erickson working capital adjustment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
refund payment related to the sale by cst of california and wyoming assets | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale-leaseback transactions | |||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common units | 0 | 0 | -500,000 | -2,752,000 | |||||||||||||||||||||||||||||||||||||||||||||
payments of long-term debt and capital lease obligations | -547,000 | -1,279,000 | -542,000 | -498,000 | -523,000 | -516,000 | -498,000 | -495,000 | 51,000 | -674,000 | -977,000 | -662,000 | -701,000 | -707,000 | |||||||||||||||||||||||||||||||||||
distributions paid on common and subordinated units | -21,325,000 | -21,079,000 | -20,826,000 | -20,534,000 | -20,325,000 | -20,159,000 | -19,910,000 | -19,618,000 | -19,205,000 | -18,647,000 | -13,444,000 | -13,270,000 | -12,228,000 | -9,780,000 | -9,594,000 | -9,594,000 | -7,563,000 | ||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||
payment of deferred financing fees | -14,000 | -1,000 | 647,000 | -1,033,000 | -404,000 | -3,128,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||
contributions from parent company | |||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash | 1,316,000 | 795,000 | -2,217,000 | 2,331,000 | -1,863,000 | -2,329,000 | 4,408,000 | -1,547,000 | -358,000 | 1,280,000 | 783,000 | ||||||||||||||||||||||||||||||||||||||
cash at beginning of period | 0 | 0 | 3,897,000 | 0 | 0 | 0 | 1,350,000 | 0 | 0 | 0 | 1,192,000 | 0 | 0 | 0 | 15,170,000 | ||||||||||||||||||||||||||||||||||
cash at end of period | 1,316,000 | 795,000 | 1,680,000 | 2,331,000 | -1,863,000 | -2,329,000 | 5,758,000 | -1,547,000 | -358,000 | 1,280,000 | 1,975,000 | -668,000 | -2,730,000 | -273,000 | 4,863,000 | ||||||||||||||||||||||||||||||||||
balance at june 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||
vesting of incentive and director awards, net of units withheld for taxes | |||||||||||||||||||||||||||||||||||||||||||||||||
net income and comprehensive income | |||||||||||||||||||||||||||||||||||||||||||||||||
distributions paid | |||||||||||||||||||||||||||||||||||||||||||||||||
balance at september 30, 2018 | |||||||||||||||||||||||||||||||||||||||||||||||||
balance at june 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||
issuance of units to circle k for the payment of fees under the amended omnibus agreement | |||||||||||||||||||||||||||||||||||||||||||||||||
contribution from circle k as reimbursement of income tax liability incurred on ftc divestiture | |||||||||||||||||||||||||||||||||||||||||||||||||
balance at september 30, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||
balance at december 31, 2017 | |||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of leasehold interest in three sites from circle k | |||||||||||||||||||||||||||||||||||||||||||||||||
balance at december 31, 2016 | |||||||||||||||||||||||||||||||||||||||||||||||||
• | |||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sales of assets | -230,000 | 102,000 | 4,000 | ||||||||||||||||||||||||||||||||||||||||||||||
amortization of below market leases | 13,000 | 15,000 | 15,000 | 27,000 | 48,000 | 57,000 | 64,000 | 29,000 | |||||||||||||||||||||||||||||||||||||||||
equity-based employees and directors compensation expense | 42,000 | 179,000 | 844,000 | 866,000 | 1,330,000 | 722,000 | 593,000 | 1,282,000 | 1,279,000 | 396,000 | 502,000 | 2,942,000 | |||||||||||||||||||||||||||||||||||||
gain on sales of assets | -1,388,000 | 327,000 | -360,000 | -1,907,000 | -422,000 | -30,000 | |||||||||||||||||||||||||||||||||||||||||||
changes in working capital, net of acquisitions | 15,000 | -2,842,000 | 12,140,000 | 4,244,000 | -6,163,000 | 5,516,000 | -3,314,000 | 995,000 | -9,697,000 | 10,818,000 | -5,389,000 | 1,500,000 | |||||||||||||||||||||||||||||||||||||
cash paid to cst in connection with acquisitions | 0 | 0 | 0 | -2,900,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common units | 66,000 | 6,327,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale leaseback transactions | |||||||||||||||||||||||||||||||||||||||||||||||||
repayments from related party | |||||||||||||||||||||||||||||||||||||||||||||||||
balance at december 31, 2014 | |||||||||||||||||||||||||||||||||||||||||||||||||
issuance of units to cst for the payment of fees under the amended omnibus agreement | |||||||||||||||||||||||||||||||||||||||||||||||||
issuance of units to cst in connection with sale of fuel supply interests and purchase of ntis | |||||||||||||||||||||||||||||||||||||||||||||||||
distributions to cst in connection with sale of fuel supply interests | |||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common units | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds of equity offering and overallotment exercise, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||
balance at december 31, 2015 | |||||||||||||||||||||||||||||||||||||||||||||||||
conversion of subordinated units | |||||||||||||||||||||||||||||||||||||||||||||||||
issuance of units to cst for the payment of fees due under the amended omnibus agreement | |||||||||||||||||||||||||||||||||||||||||||||||||
distributions to cst in connection with the purchase of independent dealer and subwholesaler contracts | |||||||||||||||||||||||||||||||||||||||||||||||||
refund payment related to the sale of california and wyoming assets | |||||||||||||||||||||||||||||||||||||||||||||||||
other | |||||||||||||||||||||||||||||||||||||||||||||||||
issuance of units to cst and circle k for the payment of fees due under the amended omnibus agreement | |||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing fees | 426,000 | 428,000 | 424,000 | 560,000 | 368,000 | 369,000 | 369,000 | 369,000 | 368,000 | 369,000 | 369,000 | 394,000 | 1,012,000 | 391,000 | 983,000 | 653,000 | 654,000 | 745,000 | 614,000 | ||||||||||||||||||||||||||||||
consolidated net income | -3,999,000 | 1,697,000 | 2,324,000 | 2,992,000 | 3,630,000 | 1,769,000 | 4,221,000 | 10,184,000 | 28,000 | -2,971,000 | |||||||||||||||||||||||||||||||||||||||
amended omnibus agreement fees: settled in common units | 3,300,000 | 3,300,000 | 4,533,000 | ||||||||||||||||||||||||||||||||||||||||||||||
loss on sales of assets | 314,000 | 44,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of lubricants business | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of wholesale fuel supply contracts and assignment of leases to dmi | |||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||
balance at december 31, 2013 | |||||||||||||||||||||||||||||||||||||||||||||||||
sale of wholesale fuel supply contracts and assignment of leases to dmi | |||||||||||||||||||||||||||||||||||||||||||||||||
inventory valuation adjustment | 0 | 0 | 91,000 | ||||||||||||||||||||||||||||||||||||||||||||||
idr distributions | |||||||||||||||||||||||||||||||||||||||||||||||||
amended omnibus agreement fees to be settled in crossamerica units | 2,750,000 | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds (costs) from issuance of common units | |||||||||||||||||||||||||||||||||||||||||||||||||
distributions paid to cst as holder of the incentive distribution rights | -820,000 | -759,000 | |||||||||||||||||||||||||||||||||||||||||||||||
(gain) on settlement of capital lease obligations | |||||||||||||||||||||||||||||||||||||||||||||||||
management fees settled in crossamerica common units | |||||||||||||||||||||||||||||||||||||||||||||||||
borrowing under the swingline | |||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance cost | |||||||||||||||||||||||||||||||||||||||||||||||||
payments to affiliate for commission sites | |||||||||||||||||||||||||||||||||||||||||||||||||
(advances to)/repayments from related party | |||||||||||||||||||||||||||||||||||||||||||||||||
distributions paid on ders | |||||||||||||||||||||||||||||||||||||||||||||||||
distributions paid to holders of incentive distribution rights | -597,000 | -428,000 | -195,000 | -170,000 | -119,000 | -64,000 | -31,000 | -31,000 | |||||||||||||||||||||||||||||||||||||||||
balance at december 31, 2012 | |||||||||||||||||||||||||||||||||||||||||||||||||
equity-based director compensation | |||||||||||||||||||||||||||||||||||||||||||||||||
issuance of units to affiliate for equity-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||
payment to affiliate for commission sites | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
vesting of incentive awards, net of units withheld for taxes | |||||||||||||||||||||||||||||||||||||||||||||||||
vesting of director phantom awards | |||||||||||||||||||||||||||||||||||||||||||||||||
issuance of units to affiliate for management fees | |||||||||||||||||||||||||||||||||||||||||||||||||
issuance of units to affiliate in connection with dropdown of fuel supply interests and purchase of ntis | |||||||||||||||||||||||||||||||||||||||||||||||||
distributions to affiliate in connection with dropdown of fuel supply interests | |||||||||||||||||||||||||||||||||||||||||||||||||
amortization of below (above) market leases | 180,000 | 155,000 | 183,000 | ||||||||||||||||||||||||||||||||||||||||||||||
advances to/repayments of related party receivables | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash | -2,730,000 | -273,000 | -10,307,000 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds under the revolving credit facility | 15,000,000 | 117,800,000 | 113,641,000 | 12,556,000 | |||||||||||||||||||||||||||||||||||||||||||||
payments of long-term debt | -13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
payments of capital lease obligations | -671,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
receivables repaid by related parties | 873,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
note 1. | |||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 11,463,000 | 8,335,000 | 7,247,000 | 5,936,000 | 6,048,000 | 5,212,000 | 4,864,000 | 4,839,000 | |||||||||||||||||||||||||||||||||||||||||
accretion of interest on asset retirement obligations | 272,000 | 28,000 | 29,000 | 30,000 | 11,000 | ||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount | |||||||||||||||||||||||||||||||||||||||||||||||||
gains on change in fair value of derivative instruments | |||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||
gains on sales of assets | -169,000 | 49,000 | -53,000 | -1,480,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
equity-based incentive compensation expense | 7,828,000 | 1,629,000 | 1,036,000 | 907,000 | 918,000 | 1,245,000 | |||||||||||||||||||||||||||||||||||||||||||
equity-based director compensation expense | 255,000 | 196,000 | 100,000 | 7,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
settlement of capital lease obligations | 58,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from divestiture of lubricants business | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used in) by investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds (repayments) under the revolving credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||
repayment of long term debt | -13,000 | -13,000 | |||||||||||||||||||||||||||||||||||||||||||||||
repayment of lease financing obligations | -611,000 | -657,000 | -640,000 | -623,000 | -621,000 | ||||||||||||||||||||||||||||||||||||||||||||
advances to affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||
advances repaid by affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||
contributions from owners | |||||||||||||||||||||||||||||||||||||||||||||||||
distributions to owners | |||||||||||||||||||||||||||||||||||||||||||||||||
redemption of mandatorily redeemable preferred equity | |||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||
beginning of period | 0 | 0 | 0 | 4,115,000 | 0 | 0 | 0 | 4,768,000 | |||||||||||||||||||||||||||||||||||||||||
end of period | 11,901,000 | 2,405,000 | -488,000 | 1,352,000 | 3,933,000 | -281,000 | 455,000 | 8,000 | |||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 3,097,000 | -7,413,000 | -1,385,000 | -1,042,000 | 1,104,000 | ||||||||||||||||||||||||||||||||||||||||||||
accounts receivable from affiliates | 1,384,000 | -2,171,000 | -1,571,000 | -3,726,000 | |||||||||||||||||||||||||||||||||||||||||||||
inventory | -10,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
environmental indemnification asset | -59,000 | 95,000 | -284,000 | 151,000 | |||||||||||||||||||||||||||||||||||||||||||||
other current assets | 2,144,000 | -3,334,000 | -251,000 | -1,312,000 | -416,000 | ||||||||||||||||||||||||||||||||||||||||||||
other assets | -1,881,000 | 3,883,000 | -3,884,000 | -557,000 | 111,000 | -111,000 | 161,000 | ||||||||||||||||||||||||||||||||||||||||||
accounts payable | -14,059,000 | 64,000 | 1,741,000 | -622,000 | -1,632,000 | 4,311,000 | 2,231,000 | ||||||||||||||||||||||||||||||||||||||||||
motor fuel taxes payable | 956,000 | 276,000 | 1,022,000 | 213,000 | 58,000 | ||||||||||||||||||||||||||||||||||||||||||||
environmental liability | 59,000 | -95,000 | 284,000 | -156,000 | |||||||||||||||||||||||||||||||||||||||||||||
accrued expenses and other current liabilities | -454,000 | 2,387,000 | -2,007,000 | 470,000 | 236,000 | -621,000 | 1,228,000 | ||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 302,000 | -166,000 | -198,000 | 91,000 | |||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -3,094,000 | -2,956,000 | -2,747,000 | ||||||||||||||||||||||||||||||||||||||||||||||
(repayments) proceeds under the revolving credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||
advances to zimri holdings, llc | -889,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
advances repaid by zimri holdings, llc | |||||||||||||||||||||||||||||||||||||||||||||||||
advances to from affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common units, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 4,783,000 | 2,835,000 | 3,180,000 | 3,086,000 | 2,738,000 | 2,791,000 | 2,760,000 | ||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | 58,000 | 289,000 | 209,000 | 1,066,000 | 172,000 | 134,000 | 357,000 | ||||||||||||||||||||||||||||||||||||||||||
supplemental schedule of noncash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||
sales of property and equipment in section 1031 like-kind exchange transaction | 1,359,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
removal of property and equipment and capital lease obligation for sites terminated from getty lease | -602,000 | -555,000 | -202,000 | -360,000 | |||||||||||||||||||||||||||||||||||||||||||||
lessor direct costs incurred and deferred rent income recorded related to lease transaction between affiliate and unrelated third-party | |||||||||||||||||||||||||||||||||||||||||||||||||
issuance of note payable in connection with purchase of sites | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
reassessment of asset retirement obligations | |||||||||||||||||||||||||||||||||||||||||||||||||
issuance of note payable in connection with rocky top acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common units upon vesting of incentive awards | 0 | 2,616,000 | |||||||||||||||||||||||||||||||||||||||||||||||
motor fuel inventory | -484,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | 28,000 | -707,000 | 193,000 | 85,000 | 96,000 | ||||||||||||||||||||||||||||||||||||||||||||
repayment of long-term debt | -12,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
sale of property and equipment in section 1031 like-kind exchange transaction | -2,429,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
lessor direct costs incurred and deferred rent income recorded related to new lease transaction between affiliate and unrelated third party | |||||||||||||||||||||||||||||||||||||||||||||||||
inventories | -256,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
issuance of notes receivable | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from financing obligations | |||||||||||||||||||||||||||||||||||||||||||||||||
payments on notes payable | |||||||||||||||||||||||||||||||||||||||||||||||||
supplemental schedule of noncash investing and financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||
lessor indirect costs incurred and deferred rent income recorded related to new lease transaction between affiliate and unrelated third-party | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
change in estimate of asset retirement obligations | |||||||||||||||||||||||||||||||||||||||||||||||||
issuance of financing in connection with rocky top acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to preliminary purchase accounting | 1,717,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
issuance of capital lease obligations and recognition of asset retirement obligation related to getty lease | |||||||||||||||||||||||||||||||||||||||||||||||||
issuance of capital lease obligation | |||||||||||||||||||||||||||||||||||||||||||||||||
expiration of call option related to lease financing | |||||||||||||||||||||||||||||||||||||||||||||||||
transfer of assets from predecessor entity to affiliate | |||||||||||||||||||||||||||||||||||||||||||||||||
cash flows related to operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||
changes in certain assets and liabilities, net of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows from operating activities | 13,132,000 | 13,850,000 | 275,000 | ||||||||||||||||||||||||||||||||||||||||||||||
cash flows related to investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||
receipt of portion of purchase price from settlement of escrow in connection with acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows from investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||
cash flows related to financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings under revolving credit facility | 29,677,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings under swing-line line of credit | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long term debt | |||||||||||||||||||||||||||||||||||||||||||||||||
advances (to) from affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows from financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||
issuance of capital lease obligations and recognition of asset retirement obligation in connection with getty lease | |||||||||||||||||||||||||||||||||||||||||||||||||
expiration of call option associated with lease financing obligation | |||||||||||||||||||||||||||||||||||||||||||||||||
transfer of assets and liabilities from predecessor entity to affiliate | |||||||||||||||||||||||||||||||||||||||||||||||||
accretion of interest | 13,000 | 10,000 | |||||||||||||||||||||||||||||||||||||||||||||||
changes in certain assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under swing-line line-of-credit | |||||||||||||||||||||||||||||||||||||||||||||||||
repayments of borrowings under swing-line line-of-credit | |||||||||||||||||||||||||||||||||||||||||||||||||
distributions to members | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows used in financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||
total assets | -200,000 | 1,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||
total liabilities | 200,000 | -1,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||
transfer of assets and liabilities from getty capital lease obligation and asset retirement obligation | |||||||||||||||||||||||||||||||||||||||||||||||||
receipt of note receivable in connection with the sale of 32 locations | |||||||||||||||||||||||||||||||||||||||||||||||||
(gain) on sales of assets | |||||||||||||||||||||||||||||||||||||||||||||||||
equity incentive compensation expense | 161,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
environmental reserves | |||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under swingline line-of-credit | 21,663,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
repayments of borrowings under swingline line-of-credit | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long term debt | |||||||||||||||||||||||||||||||||||||||||||||||||
net idecrease in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||
non-cash lessor indirect costs incurred and deferred rent income recorded related to new lease transaction between affiliate and unrelated third-party | |||||||||||||||||||||||||||||||||||||||||||||||||
non-cash transfer of assets and liabilities from predecessor entity to affiliate | |||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||
accretion of below market leases | |||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of assets | |||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effects of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||
fuel taxes payable | |||||||||||||||||||||||||||||||||||||||||||||||||
principal payment on notes receivable | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||
repayment of financing obligations | |||||||||||||||||||||||||||||||||||||||||||||||||
advances from affiliates | |||||||||||||||||||||||||||||||||||||||||||||||||
payment on notes payable | |||||||||||||||||||||||||||||||||||||||||||||||||
contribution from owners |
We provide you with 20 years of cash flow statements for CrossAmerica Partners LP stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of CrossAmerica Partners LP stock. Explore the full financial landscape of CrossAmerica Partners LP stock with our expertly curated income statements.
The information provided in this report about CrossAmerica Partners LP stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.