Parkland Reports 2025 Second Quarter Results

Record second quarter Adjusted EBITDA1 of $508 million

Demonstrates strength and run rate potential of Parkland's diversified business

Advancing the Sunoco Transaction2

Parkland Corporation (“Parkland”, “we”, the “Company”, or “our”) (TSX: PKI), today announced its financial and operating results for the three and six months ended June 30, 2025.

https://mma.prnewswire.com/media/2743595/Parkland_Corporation_Parkland_Reports_2025_Second_Quarter_Result.jpg

“I want to thank the Parkland team for safely serving our customers to deliver record second quarter results,” said Bob Espey, President and Chief Executive Officer. “Our Canadian and International businesses continue to demonstrate strength and resilience, while strong supply optimization coupled with solid operations at the Burnaby refinery enabled us to capture above mid-cycle refining margins. These results reflect the run rate potential of Parkland's integrated platform and together with Sunoco, the combined scale is well positioned to grow cash flow for years to come.”

Q2 2025 Highlights

— Delivered Adjusted EBITDA of $508 million, as compared to $504 million in Q2 2024, primarily driven by strong operations and margins at the Burnaby Refinery and robust performance in the Canada segment. These were partially offset by lower fuel unit margins in the International segment and continued softness in the USA segment primarily due to ongoing macroeconomic pressures.

— Net earnings of $172 million ($0.99 per share, basic), as compared to $70 million ($0.40 per share, basic) in Q2 2024, and Adjusted earnings3 of $158 million ($0.91 per share, basic3), as compared to $156 million ($0.89 per share, basic) in Q2 2024.

— Trailing twelve months (“TTM”) Available cash flow3 of $551 million ($3.17 per share3), as compared to $823 million ($4.69 per share) in 2024, primarily reflecting a significantly lower refining margin environment during the second half of 2024 and realized losses due to the wind down of California compliance market positions in the first quarter of 2025. TTM Cash generated from (used in) operating activities4 of $1,656 million ($9.52 per share4), as compared to $1,612million ($9.19 per share) in 2024, reflecting favourable working capital movements in the current period.

— Leverage Ratio5 decreased to 3.4 times (3.6 times in Q4 2024) and liquidity available4 of approximately $2.2billion.

— Parkland's total recordable injury frequency rate6 on a TTM basis was 1.15, compared to 1.21 in Q2 2024, reflecting the Parkland team's continued focus on operational integrity.

Q2 2025 Segment Highlights

— Canada delivered Adjusted EBITDA of $190 million, as compared to $168 million in Q2 2024. The increase was primarily driven by stronger fuel unit margins from continued price and supply optimization, and volume growth in our company-owned network. We delivered company same-store volume growth (“CompanySSVG”)6 of 4.6 percent and Food and Company C-Store same-store sales growth (“Food and CompanyC-Store SSSG”)3 excluding cigarettes of 4.2 percent, reflecting stronger site execution, and increased engagement though our loyalty program.

— International delivered Adjusted EBITDA of $168 million, as compared to $180 million in Q2 2024. Continued strength in the retail business was more than offset by lower unit margins driven by market instability from global conflicts resulting in price volatility, particularly in diesel.

— USA delivered Adjusted EBITDA of $26 million, as compared to $47 million in Q2 2024. The decrease was primarily driven by lower fuel unit margins due to an ongoing competitive pricing environment and reduced rail and regional arbitrage opportunities. Lower retail volumes, consumer spending, and foot traffic in convenience stores were consistent with broader industry trends.

— Refining delivered Adjusted EBITDA of $136 million, as compared to $119 million in Q2 2024. The increase was primarily driven by higher refining margins combined with strong composite utilization6of 94.0 percent.

____________________________________(1) Total of segments measure. See “Measures of Segment Profit(Loss) and Total of Segments Measures” section of this news release.(2) On May 5, 2025, Parkland and Sunoco LP (NYSE: SUN) (“Sunoco”) announced that they entered into a definitive agreement whereby Sunoco will acquireall outstanding shares of Parkland in a cash and equity transaction valued at approximately U.S.$9.1 billion, including assumed debt (the “SunocoTransaction”).(3) Non-GAAP financial measure or non-GAAP financial ratio. See “Non-GAAP Financial Measures and Ratios” section of this news release.(4) Supplementary financial measure. See “Supplementary Financial Measures” section of this news release.(5) Capital management measure. See “Capital Management Measures” section of this news release.(6) Non-financial measure. See “Non-Financial Measures” section of this news release.

Update on the Sunoco Transaction

Parkland shareholders approved the Sunoco Transaction at the June 24, 2025 Annual and Special Meeting, with more than 93 percent of votes cast in favour. Following this strong shareholder endorsement, Parkland received a final order from the Court of King's Bench of Alberta's approval and the parties have obtained Competition Act (Canada) clearance.

The Sunoco Transaction continues to advance through the remaining regulatory review processes and other closing conditions, including the ongoing review under the Investment Canada Act, and is expected to close in the fourth quarter of 2025.

The Company will terminate its Dividend Reinvestment Plan (“DRIP”) effective August 6, 2025. The DRIP has been suspended since November 2, 2022.

2025 Guidance

Following strong second quarter 2025 operating and financial results, Parkland remains on track to be within its previously stated 2025 Adjusted EBITDA Guidance4 range of $1,800 to $2,100 million and 2025 Capital Expenditure Guidance4 range of $475 to $525 million.

Due to expected transaction-related costs and certain restrictions associated with the Sunoco Transaction, and to simplify external guidance, Parkland will no longer provide updates with respect to its 2025 Available cash flow per share, 2025 Leverage Ratio, non-core asset divestment program from 2023 to 2025 and 2025 Adjusted EBITDA for its Refining segment.

Consolidated Financial Overview

($ millions, unless otherwise noted) Three months ended June 30,Financial Summary 2025 2024Sales and operating revenue 6,874 7,504Adjusted EBITDA(1) 508 504Canada(2)(3) 190 168International(2)(3) 168 180USA(2)(3) 26 47Refining(2)(3) 136 119Corporate(2)(3) (12) (10)Net earnings (loss) 172 70Net earnings (loss) per share – basic ($ per share) 0.99 0.40Net earnings (loss) per share – diluted ($ per share) 0.97 0.39Trailing twelve months (“TTM”) Cash generated from (used in) operating activities(4) 1,656 1,612TTM Cash generated from (used in) operating activities per share(4) 9.52 9.19TTM Available cash flow(5)(6) 551 823TTM Available cash flow per share(5)(6) 3.17 4.69TTM ROIC(6) 7.7% 9.0%
(1) Total of segments measure. See “Measures of Segment Profit (Loss) and Total of Segments Measures” section of this news release.(2) For comparative purposes, certain amounts in 2024 were revised to conform to the presentation used in the current period with respect to the allocation of Corporate costs. See Note 2d of the Interim Condensed Consolidated Financial Statements for further details(3) Measure of segment profit (loss). See “Measures of Segment Profit (Loss) and Total of Segments Measures” section of this news release.(4) Supplementary financial measure. See “Supplementary Financial Measures” section of this news release.(5) For comparative purposes, certain amounts were reclassified between realized and unrealized gain/(loss) on risk management with no changes toAdjusted EBITDA or net earnings to conform to the presentation used in the current period.(6) Non-GAAP financial measure or non-GAAP financial ratio. See “Non-GAAP Financial Measures and Ratios” section of this news release.

MD&A and Annual Consolidated Financial Statements

The Management's Discussion and Analysis for the three and six months ended June 30, 2025 (the “Q2 2025 MD&A”) and Interim Condensed Consolidated Financial Statements for the three and six months ended June 30, 2025 (the “Q2 2025 Condensed Consolidated Financial Statements”) provide a detailed explanation of Parkland's operating results for the three and six months ended June 30, 2025. An English version of these documents will be available online at www.parkland.ca and the System for Electronic Data Analysis and Retrieval+ (“SEDAR+”) after the results are released by newswire under Parkland's profile at www.sedarplus.ca. The French versions of the Q2 2025 MD&A and the Q2 2025Condensed Consolidated Financial Statements will be posted to www.parkland.caand SEDAR+ as soon as they become available.

About Parkland Corporation

Parkland is a leading international fuel distributor, marketer, and convenience retailer with safe and reliable operations in 26 countries across the Americas. Our retail network meets the fuel and convenience needs of everyday consumers. Our commercial operations provide businesses with fuel to operate, complete projects and better serve their customers. In addition to meeting our customers' needs for essential fuels, Parkland provides a range of choices to help them lower their environmental impact, including manufacturing and blending renewable fuels, ultra-fast EV charging, a variety of solutions for carbon credits and renewables, and solar power. With approximately 4,000 retail and commercial locations across Canada, the United States and the Caribbean region, we have developed supply, distribution and trading capabilities to accelerate growth and business performance.

Our strategy is focused on two interconnected pillars: our Customer Advantage and our Supply Advantage. Through our Customer Advantage, we aim to be the first choice of our customers through our proprietary brands, differentiated offers, extensive network, competitive pricing, reliable service, and compelling loyalty program. Our Supply Advantage is based on achieving the lowest cost to serve among independent fuel marketers and distributors in the hard-to-serve markets in which we operate, through our well-positioned assets, significant scale, and deep supply and logistics capabilities. Our business is underpinned by our people and our values of safety, integrity, community and respect, which are embedded across our organization.

Forward-Looking Statements

Certain statements contained herein constitute forward-looking information and statements (collectively, “forward-looking statements”). When used the words “expect”, “will”, “could”, “would”, “believe”, “continue”, “pursue” and similar expressions are intended to identify forward-looking statements. In particular, this news release contains forward-looking statements with respect to, among other things: business strategies, objectives and initiatives; run rate potential of Parkland's integrated platform; Parkland and Sunoco well positioned to grow cash flow for years to come; the Sunoco Transaction, including progress of regulatory approvals and other closing conditions and expectation to close in the fourth quarter of 2025; expected costs relating to the Sunoco Transaction; expected to remain on track to be within its 2025 Adjusted EBITDA Guidance and 2025 Capital Expenditure Guidance ranges; and the termination of the DRIP and timing thereof.

These statements involve known and unknown risks, uncertainties and other factors that may cause actual results or events to differ materially from those anticipated in such forward-looking statements. No assurance can be given that these expectations will prove to be correct and such forward-looking statements included in this news release should not be unduly relied upon. These forward-looking statements speak only as of the date of this news release. Parkland does not undertake any obligation to publicly update or revise any forward-looking statements except as required by securities law. Actual results could differ materially from those anticipated in these forward-looking statements as a result of numerous risks and uncertainties including, but not limited to: the completion of the Sunoco Transaction, including the ability to obtain the approvals required in connection thereto, the timing thereof and realizing the benefits resulting therefrom; Parkland's ability to successfully integrate its operations with Sunoco following the Sunoco Transaction; general economic, market and business conditions; micro and macroeconomic trends and conditions, including increases in interest rates, inflation, imposition of tariffs and fluctuating commodity prices; Parkland's ability to execute its business objectives, projects and strategies, including the completion, financing and timing thereof, realizing the benefits therefrom, meeting our targets, outlook and commitments relating thereto, and the impact of the Sunoco Transaction thereon; ability to fall within its 2025 Adjusted EBITDA Guidance and 2025 Capital Expenditure Guidance ranges and the assumptions relating thereto; and other factors, many of which are beyond the control of Parkland and the assumptions and risks described in “Cautionary Statement Regarding Forward-Looking Information” and “Risk Factors” included in Parkland's most recently filed Annual Information Form, and in “Forward-Looking Information” and “Risk Factors” in the Q4 2024 MD&A, each as filed on SEDAR+ and available on the Parkland website at www.parkland.ca. In addition, the 2025 Adjusted EBITDA Guidance reflects continued integration of acquired businesses and synergy capture, and progression of organic growth initiatives, and key material assumptions include: market trends in line with Parkland's current expectations; expected performance from Parkland's retail and commercial lines of business during the 2025 financial year that is consistent with the prior year; Burnaby Refinery composite utilization of 90 to 95% based on the Burnaby Refinery's crude processing capacity of 55,000 bpd, and completion of planned maintenance, including deferral of the previously planned turnaround to 2026; and implementation of ongoing cost reductions across the business. The 2025 Capital Expenditure Guidance is mainly driven by increased Adjusted EBITDA and assumes no material change to underlying operations and no planned turnaround at the Burnaby Refinery. The forward-looking statements contained in this news release as expressly qualified by these cautionary statements.

Specified Financial Measures

This news release contains total of segments measures, non-GAAP financial measures and non-GAAP financial ratios, supplementary financial measures and capital management measures (collectively, “specified financial measures”). Parkland's management uses certain specified financial measures to analyze the operating and financial performance, leverage, and liquidity of the business. These specified financial measures do not have any standardized meaning under International Financial Reporting Standards as issued by the International Accounting Standards Board (“IFRS Accounting Standards”) and are therefore unlikely to be comparable to similar measures presented by other companies. The specified financial measures should not be considered in isolation or used in substitute for measures of performance prepared in accordance with the IFRS Accounting Standards. See Section 15 of the Q2 2025 MD&A, which is incorporated by reference into this news release, for further details regarding specified financial measures used by Parkland.

Non-GAAP Financial Measures and Ratios

Adjusted earnings (loss) is a non-GAAP financial measure and Adjusted earnings (loss) per share is a non-GAAP financial ratio, each representing the underlying core operating performance of business activities of Parkland at a consolidated level. The most directly comparable financial measure to Adjusted earnings (loss) and Adjusted earnings (loss) per share is Net earnings (loss).

Adjusted earnings (loss) and Adjusted earnings (loss) per share represent how well Parkland's operational business is performing, while considering depreciation and amortization, interest on leases and long-term debt, accretion and other finance costs, and income taxes. The Company uses these measures because it believes that Adjusted earnings (loss) and Adjusted earnings (loss) per share are useful for management and investors in assessing the Company's overall performance, as they exclude certain items that are not reflective of the Company's underlying business operations.

See Section 15 of the Q2 2025 MD&A, which is incorporated by reference into this news release, for the detailed definition and composition of Adjusted earnings (loss) and Adjusted earnings (loss) per share.

Please see below for the reconciliation of Adjusted earnings (loss) to net earnings (loss) and the calculation of Adjusted earnings (loss) per share.

Three months ended Six months ended June 30, June 30,($ millions, unless otherwise stated) 2025 2024 2025 2024Net earnings (loss) 172 70 236 65Add/(less):Acquisition, integration and other costs 46 46 75 76(Gain) loss on foreign exchange – unrealized (4) 4 (9) 7(Gain) loss on risk management and other – unrealized(4) (51) 56 (48) 59Costs related to the Sunoco Transaction 46 – 46 -Other (gains) and losses (70) (1) (89) 9Other adjusting items(1)(4) 17 8 11 26Tax normalization(2) 2 (27) 1 (43)Adjusted earnings (loss) 158 156 223 199Weighted average number of common shares (million shares)(3) 174 175 174 175Weighted average number of common shares adjusted for the effects of 177 177 176 178dilution (million shares)(3)Adjusted earnings (loss) per share ($ per share)Basic 0.91 0.89 1.28 1.14Diluted 0.90 0.88 1.27 1.12
(1) Other adjusting items for the three months ended June 30, 2025 include: (i) realized gains and losses on risk management and other assets and liabilities related to underlying physical sales activity in another period of $12 million loss (2024 – $1 million loss); (ii) the share of depreciation, income taxes and other adjustments for investments in joint ventures and associates of $8 million (2024 – $3 million); (iii) other income of $1 million (2024 – $3 million); (iv)adjustment to foreign exchange gains and losses related to cash pooling arrangements of $4 million (2024 – $2million); and (v)adjustment to realized risk management gains related to interest rate swaps, as these gains do not relate to commodity sale and purchase transactions, of nil (2024 – $1 million). Other adjusting items for the six months ended June 30, 2025 include: (i)realized gains and losses on risk management and other assets and liabilities related to underlying physical sales activity in another period of $1 million gain (2024 – $12 million loss); (ii) the share of depreciation, income taxes and other adjustments for investments in joint ventures and associates of $13 million (2024 – $7 million) (iii) other income of $3 million (2024 – $5 million); (iv) adjustment to foreign exchange gains and losses related to cash pooling arrangements of $4 million (2024 – $4 million); and (v) adjustment to realized risk management gains related to interest rate swaps, as these gains do not relate to commodity sale and purchase transactions, of nil (2024 – $2 million gain). For comparative purposes, certain amounts were reclassified between realized and unrealized gain/(loss) on risk management with no changes to Adjusted EBITDA or net earnings, to conform to the presentation used in the current period.(2) The tax normalization adjustment was applied to net earnings (loss) adjusting items that were considered temporary differences, such as acquisition, integration and other costs, unrealized foreign exchange gains and losses, unrealized gains and losses on risk management and other, gains and losses on asset disposals, changes in fair value of redemption options, changes in estimates of environmental provisions, loss on inventory write-downs for which there are offsetting associated risk management derivatives with unrealized gains, impairments of non-current assets and strategic transaction costs. The tax impact was estimated using the effective tax rates applicable to jurisdictions where the related items occur.(3) Weighted average number of common shares is calculated in accordance with Parkland's accounting policy contained in Note 2 of the Annual Consolidated Financial Statements.(4) For comparative purposes, certain amounts were reclassified between realized and unrealized gain/(loss) on risk management with no changes to Adjusted earnings (loss) to conform to the presentation used in the current period.

Available cash flow is a non-GAAP financial measure and Available cash flow per share is a non-GAAP financial ratio. The most directly comparable financial measure for Available cash flow and Available cash flow per share is cash generated from (used in) operating activities. Parkland uses these measures to set targets (including annual guidance and variable compensation target) and monitor its ability to generate cash flow for capital allocation, including distributions to shareholders, investment in the growth of the business, and deleveraging. See Section 15 of the Q2 2025 MD&A, which is incorporated by reference into this news release, for the detailed definition and composition of Available cash flow and Available cash flow per share. See the following table for a calculation of historical Available cash flow and Available cash flow per share and a reconciliation to cash generated from (used in) operating activities.

Three months ended Trailing twelve months ended June 30, 2025($ millions, unless otherwise noted) September December March31, June30, 30, 2024 31, 2024 2025 2025Cash generated from (used in) operating activities 406 462 286 502 1,656Reverse: Change in other assets and other liabilities (68) 80 1 (7) 6Reverse: Net change in non-cash working capital related to 21 (180) 53 (87) (193)operating activities(1)Include: Maintenance capital expenditures (71) (96) (62) (70) (299)Include: Dividends received from investments in associates 3 7 5 6 21and joint venturesInclude: Interest on leases and long-term debt (85) (87) (89) (83) (344)Include: Payments of principal amount on leases (69) (76) (77) (74) (296)Available cash flow 137 110 117 187 551Weighted average number of common shares (millions)(2) 174TTM Available cash flow per share 3.17
Three months ended Trailing twelve months ended June 30, 2024($ millions, unless otherwise noted) September December March31, June 30, 30, 2023 31, 2023 2024 (1) 2024Cash generated from (used in) operating activities 528 417 217 450 1,612Reverse: Change in other assets and other liabilities 7 (4) 28 3 34Reverse: Net change in non-cash working capital related to (14) 17 55 (34) 24operating activities(1)Include: Maintenance capital expenditures (52) (93) (59) (53) (257)Include: Dividends received from investments in associates and 4 3 2 8 17joint venturesInclude: Interest on leases and long-term debt (83) (88) (85) (88) (344)Include: Payments on principal amount on leases (57) (71) (71) (64) (263)Available cash flow 333 181 87 222 823Weighted average number of common shares (millions)(2) 175TTM Available cash flow per share 4.69
(1) For comparative purposes, certain amounts within the net change in non-cash working capital related to operating activities for the three monthsended March 31, 2024, were revised to conform to the current period presentation.(2) Weighted average number of common shares is calculated in accordance with Parkland's accounting policy contained in Note 2 of the AnnualConsolidated Financial Statements.

ROIC is a non-GAAP financial ratio. The measure is calculated as a ratio of Net operating profit after tax (“NOPAT”) divided by average invested capital. NOPAT describes the profitability of Parkland's base operations, excluding the impact of leverage and certain other items of income and expenditure that are not considered representative of Parkland's underlying core operating performance. NOPAT is based on Adjusted EBITDA, defined in the “Measures of Segment Profit (Loss) and Total of Segments Measures” section of this news release, less depreciation and amortization expense, including pro-forma depreciation on assets classified as held for sale, and the estimated tax expense using the expected average tax rate estimated using statutory tax rates in each jurisdiction where Parkland operates. Average invested capital is the amount of capital deployed by Parkland that represents the average of opening and closing debt, including debt liabilities classified as held for sale, as well as shareholder's equity, including equity reserves, net of cash and cash equivalents. We use this non-GAAP measure to assess Parkland's efficiency in investing capital.

($ millions, unless otherwise noted) Three months endedROIC September December March 31, June 30, Trailing twelve 30, 2024 31, 2024 2025 2025 months ended June 30, 2025Net earnings (loss) 91 (29) 64 172 298Add/(less):Income tax expense (recovery) 17 (8) 8 39 56Acquisition, integration and other costs 61 81 29 46 217Depreciation and amortization 207 210 202 220 839Finance cost 96 92 99 93 380(Gain) loss on foreign exchange – unrealized 1 (2) (5) (4) (10)(Gain) loss on risk management and other – unrealized (48) 34 3 (51) (62)Costs related to the Sunoco Transaction – – – 46 46Other (gains) and losses (1) 30 (19) (70) (60)Other adjusting items 7 20 (6) 17 38Adjusted EBITDA 431 428 375 508 1,742Less: Depreciation and amortization (207) (210) (202) (220) (839)Less: Pro-forma depreciation and amortization on assets – (7) (7) 14 -classified as held for saleAdjusted EBIT 224 211 166 302 903Average effective tax rate 21.0%Less: Taxes (189)Net operating profit after tax 714Opening invested capital 9,362Closing invested capital 9,201Average invested capital 9,282Return on invested capital 7.7%
Invested Capital June 30,($ millions, unless otherwise noted) 2025 2024Long-term debt – current portion 847 213Long-term debt 5,618 6,275Long-term debt in liabilities classified as held for sale(1) 2 52Shareholders' equity 3,173 3,138Exclude: Cash and cash equivalents (439) (316)Total 9,201 9,362
($ millions, unless otherwise noted) Three months endedROIC September 30, December 31, March 31, June 30, Trailing twelve months 2023 2023 2024 2024 ended June 30, 2024Net earnings (loss) 230 86 (5) 70 381Add/(less):Income tax expense (recovery) 54 (15) (29) 20 30Acquisition, integration and other costs 38 42 30 46 156Depreciation and amortization 205 222 206 202 835Finance cost 93 89 91 99 372(Gain) loss on foreign exchange – unrealized 1 – 3 4 8(Gain) loss on risk management and other – unrealized(2) (19) 28 3 56 68Other (gains) and losses (37) 5 10 (1) (23)Other adjusting items(2) 20 6 18 8 52Adjusted EBITDA 585 463 327 504 1,879Less: Depreciation and amortization (205) (222) (206) (202) (835)Less: Pro-forma depreciation and amortization on assets classified as held for sale – – – – -Adjusted EBIT 380 241 121 302 1,044Average effective tax rate 19.9%Less: Taxes (208)Net operating profit after tax 836Opening invested capital 9,191Closing invested capital 9,362Average invested capital 9,277Return on invested capital 9.0%
Invested Capital June 30,($ millions, unless otherwise noted) 2024 2023Long-term debt – current portion 213 178Long-term debt 6,275 6,278Long-term debt in liabilities classified as held for sale(1) 52 -Shareholders' equity 3,138 3,080Exclude: Cash and cash equivalents (316) (345)Total 9,362 9,191
(1) For comparative purposes, long-term debt in liabilities classified as held for sale were included as part of invested capital as at March 31, 2024, to conform to the current period presentation.(2) For comparative purposes, certain amounts were reclassified between realized and unrealized gain/(loss) on risk management for the three months ended March 31, 2024, with no changes to Adjusted EBITDA.

Food and Company C-Store SSSGis a non-GAAP financial ratioand refers to the period-over-period sales growth generated by retail food and convenience stores at the same Company sites. The effects of opening and closing stores, temporary closures (including closures for On the Run / Marché Express conversions), expansions of stores, renovations of stores, and stores with changes in food service models in the period are excluded to derive a comparable same-store metric. Same-store sales growth is a metric commonly used in the retail industry that provides meaningful information to investors in assessing the health and strength of Parkland's brands and retail network, which ultimately impacts financial performance. The most directly comparable financial measure to Food and Company C-Store SSSG is food and convenience store revenue within sales and operating revenue.

Below is a reconciliation of convenience store revenue (Food and C-Store revenue) for the Canada segment with the Food and Company C-Store same store sales (“SSS”), and the calculation of the Food and Company C-Store SSSG.

Three months ended June30, Six months ended June30,($ millions, unless otherwise noted) 2025 2024 %(1) 2025 2024 %(1)Food and Company C-Store revenue 83 82 162 160Add:Point-of-sale (“POS”) value of goods and services sold at Food and 300 303 563 579Company C-Store operated by retailers and franchisees(2)Less:Rental and royalty income from retailers, franchisees and other(3) (61) (63) (118) (122)Same Store revenue adjustments(4) (excluding cigarettes) (5) (4) (17) (14)Food and Company C-Store same-store sales (including cigarettes) 317 318 (0.3)% 590 603 (2.1)%Less:Same Store revenue adjustments(4) (cigarettes) (98) (108) (182) (203)Food and Company C-Store same-store sales (excluding cigarettes) 219 210 4.2% 408 400 2.0% Three months ended June30, Six months ended June30,($ millions, unless otherwise noted) 2024 2023 %(1) 2024 2023 %(1)Food and Company C-Store revenue 82 79 160 149Add:Point-of-sale (“POS”) value of goods and services sold at Food and 305 316 581 594Company C-Store operated by retailers(2)Less:Rental income from retailers and other(3) (63) (64) (122) (119)Same Store revenue adjustments(4)(5) (excluding cigarettes) (16) (15) (28) (26)Food and Company C-Store same-store sales (including cigarettes) 308 316 (3.0)% 591 598 (1.3)%Less:Same Store revenue adjustments(4)(5) (cigarettes) (105) (112) (200) (213)Food and Company C-Store same-store sales (excluding cigarettes) 203 204 (0.7)% 391 385 1.1%
(1) Percentages are calculated based on actual amounts and are impacted by rounding.(2) POS values used to calculate Food and Company C-Store SSSG are not a Parkland financial measure and do not form part of Parkland's consolidatedfinancial statements as Parkland earns rental income from retailers in the form of a percentage rent on convenience store sales. POS values arecalculated based on the information obtained from Parkland's POS systems at retail sites, including transactional data, such as sales, costs and volumes,which are subject to internal controls over financial reporting. We also use this data to calculate rental income from retailers in the form of a percentagerent on convenience store sales, which is recorded as revenue in our consolidated financial statements.(3) Includes rental income from retailers in the form of a percentage rent on Food and Company C-Store sales, royalty, and franchisee fees and excludesrevenues from automated teller machines, POS system licensing fees, and other.(4) This adjustment excludes the effects of acquisitions, opening and closing stores, temporary closures (including closures for On the Run / MarchéExpress conversions), expansions of stores, renovations of stores, and stores with changes in food service models, to derive a comparable same-storemetric.(5) Excludes sales from acquisitions completed within the year as these will not impact the metric until after the completion of one year of the acquisitionswhen the sales or volume generated establishes the baseline for these metrics.

These non-GAAP financial measures and ratios should not be considered in isolation or used in substitute for measures of performance prepared in accordance with IFRS Accounting Standards. Except as otherwise indicated, these non-GAAP financial measures and ratios are calculated and disclosed on a consistent basis from period to period. See Section 15 of the Q2 2025 MD&A, which is incorporated by reference into this news release, for further details regarding Parkland's non-GAAP financial measures and ratios.

Capital Management Measures

Parkland's primary capital management measure is the Leverage Ratio, which is used internally by key management personnel to monitor Parkland's overall financial strength, capital structure flexibility, and ability to service debt and meet current and future commitments. In order to manage its financing requirements, Parkland may adjust capital spending or dividends paid to shareholders or issue new shares or new debt. The Leverage Ratio is calculated as a ratio of Leverage Debt to Leverage EBITDA and does not have any standardized meaning prescribed under IFRS Accounting Standards. It is, therefore, unlikely to be comparable to similar measures presented by other companies. The detailed calculation of the Leverage Ratio is as follows:

($ millions, unless otherwise noted) June 30, 2025 December 31, 2024Leverage Debt 4,979 5,268Leverage EBITDA 1,468 1,481Leverage Ratio 3.4 3.6
($ millions, unless otherwise noted) June 30, 2025 December 31, 2024Long-term debt 6,465 6,641Less:Lease obligations (1,104) (1,054)Cash and cash equivalents (439) (385)Non-recourse debt(1) (55) (30)Risk management liability (asset)(2) 1 (30)Add:Non-recourse cash(1) 35 31Letters of credit and other 76 95Leverage Debt 4,979 5,268
(1) Represents non-recourse debt and non-recourse cash balance related to project financing.(2) Represents the risk management asset/liability associated with the spot element of the cross-currency swap designated in a cash flow hedgerelationship to hedge the variability of principal cash flows of the 2024 Senior Notes resulting from changes in the spot exchange rates.
Three months ended Trailing twelve months ended June 30, 2025($ millions, unless otherwise noted) September December March 31, June 30, 30, 2024 31, 2024 2025 2025Adjusted EBITDA 431 428 375 508 1,742Share incentive compensation 6 11 8 7 32Reverse: IFRS 16 impact(1) (84) (91) (93) (90) (358) 353 348 290 425 1,416Acquisition pro-forma adjustment(2) 6Other adjustments(3) 46Leverage EBITDA 1,468
(1) Includes the impact of operating leases prior to the adoption of IFRS 16, previously recognized under operating costs, which aligns with management'sview of the impact of earnings.(2) Includes the impact of pro-forma pre-acquisition EBITDA estimates based on anticipated benefits, costs and synergies from acquisitions.(3) Includes adjustments to normalize Adjusted EBITDA for non-recurring events relating to the unplanned shutdown at the Burnaby Refinery, and theEBITDA attributable to EV charging operations financed through non-recourse project financing.
Three months ended Trailing twelve months ended December 31, 2024($ millions, unless otherwise noted) March 31, June 30, September December 2024 2024 30, 2024 31, 2024Adjusted EBITDA 327 504 431 428 1,690Share incentive compensation 6 8 6 11 31Reverse: IFRS 16 impact(1) (83) (80) (84) (91) (338) 250 432 353 348 1,383Acquisition pro-forma adjustment(2) 11Other adjustments(3) 87Leverage EBITDA 1,481
(1) Includes the impact of operating leases prior to the adoption of IFRS 16, previously recognized under operating costs, which aligns with management'sview of the impact of earnings.(2) Includes the impact of pro-forma pre-acquisition EBITDA estimates based on anticipated benefits, costs and systems from acquisitions.(3) Includes adjustments to normalize Adjusted EBITDA for non-recurring events relating to the unplanned shutdowns at the Burnaby Refinery and the EBITDA attributable to EV charging operations financed through non recourse project financing.

Measures of Segment Profit (Loss) and Total of Segments Measures

Adjusted earnings (loss) before interest, taxes, depreciation and amortization (“Adjusted EBITDA”) is a measure of segment profit (loss) and its aggregate is a total of segments measure used by the chief operating decision maker to make decisions about resource allocation to the segment and to assess its performance. In accordance with IFRS Accounting Standards, adjustments and eliminations made in preparing an entity's financial statements and allocations of revenue, expenses, and gains or losses shall be included in determining reported segment profit (loss) only if they are included in the measure of the segment's profit (loss) that is used by the chief operating decision maker. As such, Parkland's Adjusted EBITDA is unlikely to be comparable to measures of segment profit (loss) presented by other issuers, who may calculate these measures differently. Parkland views Adjusted EBITDA as the key measure for the underlying core operating performance of business segment activities at an operational level. Adjusted EBITDA is used by management to set targets for Parkland (including annual guidance and variable compensation targets) and is used to determine Parkland's ability to service debt, finance capital expenditures and provide for dividend payments to shareholders. See Section 15 of the Q2 2025 MD&A, which is incorporated by reference into this news release, for the detailed definition and composition of Adjusted EBITDA. Refer to the table below for the reconciliation of Adjusted EBITDA to net earnings (loss), which is the most directly comparable financial measure, for the three and six months ended June 30, 2025 and June30, 2024.

Three months ended Six months ended June 30, June 30,($ millions) 2025 2024 2025 2024Adjusted EBITDA(1) 508 504 883 831Less/(add):Acquisition, integration and other costs 46 46 75 76Depreciation and amortization 220 202 422 408Finance costs 93 99 192 190(Gain) loss on foreign exchange – unrealized (4) 4 (9) 7(Gain) loss on risk management and other – unrealized(4) (51) 56 (48) 59Costs related to the Sunoco Transaction 46 – 46 -Other (gains) and losses(2) (70) (1) (89) 9Other adjusting items(3)(4) 17 8 11 26Income tax expense (recovery) 39 20 47 (9)Net earnings (loss) 172 70 236 65
(1) Total of segments measure. See Section 15 of the Q2 MD&A.(2) Other (gains) and losses for the three months ended June 30, 2025, include: (i) $55 million non-cash valuation gain (2024 – $11 million loss) due to change in fair value of redemption options; (ii) $8 million non-cash valuation gain (2024 – $12 million gain) due to the change in estimates ofenvironmental provisions; (iii) $3 million (2024 – $3 million) in other income; (iv) $3 million gain (2024 – $1 million gain) on disposal of assets; and (v) $1 million gain (2024 -$4 million loss) in others. Other (gains) and losses for the six months ended June 30, 2025, include: (i) $76 million non-cashvaluation gain (2024 – $24 million loss) due to change in fair value of redemption options; (ii) $7 million (2024 – $5 million) in other income; (iii) $4 millionnon-cash valuation gain (2024 – $16 million gain) due to the change in estimates of environmental provisions; (iv) $2 million gain (2024 – $3 million gain)on disposal of assets; and (v) nil (2024 -$9 million loss) in others.(3) Other adjusting items for the three months ended June 30, 2025, include: (i) realized gains and losses on risk management and other assets and liabilities related to underlying physical sales activity in another period of $12 million loss (2024 – $1 million loss); (ii) the share of depreciation, incometaxes and other adjustments for investments in joint ventures and associates of $8 million (2024 – $3 million); (iii) adjustment to foreign exchange lossrelated to cash pooling arrangements of $4 million (2024 – $2 million); (iv) other income of $1 million (2024 – $3 million); and (v) realized risk management gains related to interest rate swaps, as these gains do not relate to commodity sale and purchase transactions, of nil (2024 -$1 million gain). Otheradjusting items for the six months ended June 30, 2025, include: (i) the share of depreciation, income taxes and other adjustments for investments injoint ventures and associates of $13 million (2024 – $7 million); (ii) adjustment to foreign exchange losses related to cash pooling arrangements of$4 million (2024 – $4 million); (iii) other income of $3 million (2024 – $5 million); (iv) realized gains and losses on risk management and other assets and liabilities related to underlying physical sales activity in another period of $1 million gain (2024 – $12 million loss); (v) realized risk management gains related to interest rate swaps, as these gains do not relate to commodity sale and purchase transactions, of nil (2024 -$2 million gain).(4) For comparative purposes, certain amounts were reclassified between realized and unrealized gain/(loss) on risk management for the six monthsended June 30, 2024, with no changes to Net earnings (loss).

Supplementary Financial Measures

Parkland uses a number of supplementary financial measures, including TTM Cash generated from (used in) operating activities, TTM Cash generated from (used in) operating activities per share, liquidity available and Adjusted EBITDA Guidance and Capital Expenditure Guidance, to evaluate the success of our strategic objectives. These measures may not be comparable to similar measures presented by other issuers, as other issuers may calculate these measures differently. See Section 15 of the Q2 2025 MD&A, which is incorporated by reference into this news release, for further details regarding supplementary financial measures used by Parkland, including the composition of such measures.

Non-Financial Measures

Parkland uses a number of non-financial measures, including Company SSVG, composite utilization and total recordable injury frequency rate, to measure the success of our strategic objectives and to set variable compensation targets for employees, where applicable. These non-financial measures are not accounting measures, do not have comparable IFRS Accounting Standards measures, and may not be comparable to similar measures presented by other issuers, as other issuers may calculate these metrics differently. See Section 15 of the Q2 2025 MD&A, which is incorporated by reference into this news release, for further details on the non-financial measures used by Parkland.

https://c212.net/c/img/favicon.png?sn=CA43628&sd=2025-08-05

View original content to download multimedia:https://www.prnewswire.com/news-releases/parkland-reports-2025-second-quarter-results-302522506.html

SOURCE Parkland Corporation

https://rt.newswire.ca/rt.gif?NewsItemId=CA43628&Transmission_Id=202508051705PR_NEWS_USPR_____CA43628&DateId=20250805

Scroll to Top