Susser Petroleum beplay88网棋牌 s LP Reports Third Quarter 2012 Results

HOUSTON , Nov. 7, 2012 /PRNewswire/ -- Susser Petroleum beplay88网棋牌 s LP (NYSE: SUSP), a wholesale distributor of motor fuels, today reported financial and operating results for the third quarter ended September 30, 2012 .

Pro Forma Results of Operations

Susser Petroleum beplay88网棋牌 s (SUSP or the beplay88网棋牌 ship) completed its initial public offering of common units representing limited partnership interests on September 25, 2012 , and is providing certain actual and pro forma results for the three- and nine- month periods ended September 30, 2011 and 2012. The pro forma results show actual gallons sold but reflect revenues and gross margins as if the beplay88网棋牌 ship had completed its initial public offering and related transactions and had been operating as an independent entity under its current contractual arrangements with affiliates since January 1 , 2011. Additional detail regarding our pro forma adjustments are included in the attached statements. Management believes the pro forma presentation providesinvestorswith a more relevant comparison to historical and future periods as opposed to actual results.

For the third quarter of 2012, pro forma total revenue increased 12 percent to $1.1 billion compared to $993.3 million in the third quarter of 2011. The increase was driven primarily by an 11 percent increase in total gallons sold and a 0.9 percent increase in the average selling price per gallon. Of the total third quarter pro forma revenues, 66.6 percent was from motor fuel sales to affiliates, 33.2 percent was from motor fuel sales to other third-parties, 0.1 percent came from rental income, and 0.1 percent was from other income.

Affiliate customers as of September 30, 2012 include 552 Stripes® convenience stores operated by our parent company ( Susser Holdings Corporation or SUSS), as well as SUSS' sales of motor fuel under consignment arrangements at 88 of its independently operated convenience stores. Total gallons of motor fuel sold to affiliates during the full third quarter increased 8.2 percent versus the prior-year period to 247.6 million gallons. Pro forma grossprofiton motor fuel sold to affiliates totaled $7.4 million versus $6.9 million in the comparable three-month period last year. Both periods' pro forma grossprofitreflects the contracted margin of 3 cents per gallon (CPG) for fuel sold to Stripes® stores and consignment locations.

Third-party customers of SUSP include 484 independent dealers under long-term fuel supply agreements and approximately 1,300 commercial customers. Total gallons of motor fuel sold to third parties increased year-over-year by 17.4 percent to 119.8 million gallons for the quarter. Pro forma grossprofiton motor fuel sold to these third-party customers was $5.6 million , or 4.7 CPG, compared to $4.5 million , or 4.4 CPG, in the prior-year period.

Pro forma total grossprofitincreased by 14.8 percent to $14.6 million for the third quarter of 2012 compared to the prior-year period. On a weighted average basis, pro forma fuel margin for all gallons sold increased from 3.4 CPG in the third quarter of 2011 to 3.6 CPG in the most recent quarter.

Reported Financial Results

Net income for the full quarter was $3.6 million , which includes the results of Susser Petroleum Company LLC , our accounting predecessor (Predecessor), from July 1, 2012 through September 24, 2012 and the beplay88网棋牌 ship for the six day period from September 25, 2012 to September 30 , 2012. Limited partners' interest in net income subsequent to the closing of the initial public offering on September 25 , representing a six-day period, was $574,000 , or $0.03 per common unit.

Adjusted EBITDA totaled $7.7 million for the full quarter. For the six day period of SUSP operations, Adjusted EBITDA was $666,000 and distributablecashflow was $644,000 . Adjusted EBITDA and distributablecashflow are non-GAAP financial measures. For additional information, including a reconciliation to the most comparable GAAP measure, please see the tables and disclosures at the end of this news release.

Concurrent with the IPO, SUSP entered into a $250 million revolving credit facility agreement with a syndicate of banks and a $180.7 million term loan and security agreement. A portion of the $206 million IPO proceeds were invested in short-term marketable securities, which will be used to pre-fundcapitalexpenditures. At September 30 , unused availability on the SUSP revolver was $237.2 million . At the end of September, SUSP reported $195.5 million of cash and marketable securities on the balance sheet, and its total debt outstanding was $181.8 million , for net debt less cash and marketable securities of ($13.7) million .

"We are pleased to be reporting such favorable results of Susser Petroleum beplay88网棋牌 s for the first time as a publiclytradedpartnership and to be announcing our first quarterly distribution," said Sam L. Susser , Chairman and Chief Executive Officer.

"The beplay88网棋牌 ship is off to a strong start, with robust year-over-year growth in fuel volumes and revenues, reflecting the strength of the Texas economy. We anticipate further opportunities for substantial growth, both through new stores at the Stripes chain and through new relationships with independent dealers and commercial customers, as well as through growing rental income from the purchase and lease-back of newly constructed Stripes stores."

Quarterly Distribution

SUSP announced today that the board of directors of its general partner has approved its first quarterly distribution for the third quarter of 2012 of $0.0285 per unit. This prorated amount corresponds to six days of its minimum quarterly cash distribution of $0.4375 per unit, or $1.75 on an annualized basis. The total distribution amount of approximately $624,000 is being paid from distributable cash flow of $644,000 for the six day period.

The proration period is from the closing date of SUSP's initial public offering on September 25 through the end of the quarter on September 30 . The distribution will be paid November 29 to unitholders of record on November 19 . Immediately prior to the distribution there will be 21,878,872 units outstanding, including all of the beplay88网棋牌 ship's common and subordinated units.

Factors Affecting Comparability

Reported results of operations for the three-month and nine-month periods ending September 30, 2012 include the results of the beplay88网棋牌 ship's Predecessor up to September 25, 2012 , at which time Susser Petroleum beplay88网棋牌 s LP assumed operations. Prior to September 25, 2012 , the Predecessor did not charge intercompany gross profit on motor fuel sales to Susser Holdings ' Stripes convenience stores. Additionally, not all of the wholesale operations of the Predecessor were contributed to SUSP, such as consignment location fuel sales and the fuel transportation assets and operations. As a result, actual operating results are not comparable on a period-to-period basis.

Selected pro forma information is being provided which reflects certain SUSP results as if the current structure and contracts had been in place on January 1 , 2011. Additionally, a reconciliation of the post-closing period to the full third quarter results can be found in the attached tables. For additional information, please refer to disclosures in the beplay88网棋牌 ship's quarterly report on Form 10-Q which will be filed with the Securities and Exchange Commission by November 14th .

Third Quarter Earnings Conference Call

The management teams of SUSP and SUSS will hold a conference call today at 10:00 a.m. ET ( 9:00 a.m. CT ) to discuss third quarter results for both Susser Holdings Corporation (NASDAQ: SUSS) and Susser Petroleum beplay88网棋牌 s LP . To participate in the call, dial 480-629-9771 10 minutes prior to the call and ask for the Susser conference call. The call will also be accessible live and for later replay via webcast in the Investor Relations section of Susser Holdings ' web site atwww.susser.comand Susser Petroleum beplay88网棋牌 s ' web site atwww.susserpetroleumpartners.comunder Events and Presentations. A telephone replay will be available through November 14 by calling 303-590-3030 and using the pass code 4568290#.

About Susser Petroleum beplay88网棋牌 s LP

Houston -based Susser Petroleum beplay88网棋牌 s LP is a publicly-traded partnership formed by Susser Holdings Corporation to engage in the primarily fee-based wholesale distribution of motor fuels to Susser Holdings and third parties. Susser Petroleum beplay88网棋牌 s distributes over 1.4 billion gallons of motor fuel annually from major oil companies and independent refiners to Susser Holdings ' Stripes® convenience stores, independently operated consignment locations, convenience stores and retail fuel outlets operated by independent operators and other commercial customers in Texas , New Mexico ,Oklahomaand Louisiana .

Forward-Looking Statements

This news release contains "forward-looking statements" which are based on current plans and expectations and involve a number of risks and uncertainties that could cause actual results and events to vary materially. For a full discussion of these risks and uncertainties, please refer to the "Risk Factors" section of our Prospectus filed with the Securities and Exchange Commission on September 21, 2012 . These forward-looking statements are based on and include our expectations as of the date hereof. Subsequent events and market developments could cause our expectations to change. While we may elect to update these forward-looking statements at some point in the future, we specifically disclaim any obligation to do so, even if new information becomes available, except as may be required by applicable law.

Qualified Notice

This release is intended to be a qualified notice under Treasury Regulation Section 1.1446-4(b). Brokers and nominees should treat 100 percent of Susser Petroleum beplay88网棋牌 s ' distributions to non-U.S. investors as being attributable to income that is effectively connected with a United States trade or business. Accordingly, Susser Petroleum beplay88网棋牌 s ' distributions to non-U.S. investors are subject to federal income tax withholding at the highest applicable effective tax rate.

Financial Statements follow

Pro Forma Results

The following presentation reflects the pro forma revenues and gross profit for SUSP had the transactions and contracts related to the IPO occurred as of January 1 , 2011. Specifically, the following pro forma schedules give effect to:

• the contribution by our Predecessor to us of substantially all of the assets and operations comprising its wholesale motor fuel distribution business (other than its motor fuel consignment business and transportation assets and substantially all of its accounts receivable and payable);
• the contribution by SUSS and our Predecessor to us of certain convenience store properties;
• our entry into a fuel distribution contract with SUSS, which provides (i) a three cent fixed profit margin on the motor fuel distributed to SUSS for its Stripes® convenience stores, instead of no margin historically reflected in our Predecessor financial statements and (ii) a three cent fixed profit margin on all volumes sold to SUSS for its independently operated consignment locations, instead of the variable and higher margin received by our Predecessor under consignment contracts; and
• our entry into the SUSS Transportation Contract and the elimination of revenues and costs associated with the transportation business that were included in our Predecessor's results of operations.

As used in the following table, "affiliates" refers to sales to SUSS for its Stripes® convenience stores and independently operated consignment locations; "third-party" refers to sales to independently operated dealer supply locations and other commercial customers.

Key Operating Metrics

The following table sets forth, for the periods indicated, information concerning key measures we rely on to gauge our operating performance. Historical results include our Predecessor's results of operations. See table below for a disaggregation of results between our Predecessor (prior to September 25, 2012 ) and the beplay88网棋牌 ship (beginning September 25 , 2012). The following information is intended to provide investors with a reasonable basis for assessing our historical operations, but should not serve as the only criteria for predicting our future performance.

We believe EBITDA, Adjusted EBITDA and distributable cash flow are useful to investors in evaluating our operating performance because:

They are used as performance and/or liquidity measures under our revolving credit facility; securities analysts and other interested parties use such calculations as a measure of financial performance, ability to make distributions to our unitholders and debt service capabilities; they are used by our management for internal planning purposes, including aspects of our consolidated operating budget, and capital expenditures.

EBITDA, Adjusted EBITDA and distributable cash flow are not recognized terms under GAAP and do not purport to be alternatives to net income (loss) as measures of operating performance or to cash flows from operating activities as a measure of liquidity. EBITDA, Adjusted EBITDA and distributable cash flow have limitations as analytical tools, and you should not consider them in isolation or as substitutes for analysis of our results as reported under GAAP. Some of these limitations include:

They do not reflect our cash expenditures, or future requirements, for capital expenditures or contractual commitments; they do not reflect changes in, or cash requirements for, working capital; they do not reflect interest expense, or the cash requirements necessary to service interest or principal payments on our revolving credit facility or term loan; although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and EBITDA and Adjusted EBITDA do not reflect cash requirements for such replacements; and because not all companies use identical calculations, our presentation of EBITDA, Adjusted EBITDA and distributable cash flow may not be comparable to similarly titled measures of other companies.

The following table presents a reconciliation of net income (loss) to EBITDA and Adjusted EBITDA:

The following table presents a reconciliation of net cash provided by operating activities to EBITDA and Adjusted EBITDA:

The following table is a summary of our results of operations for the three months ended September 30, 2012 , disaggregated for the periods proceeding and following our IPO:

(1) Reconciliation of net income to EBITDA, Adjusted EBITDA and distributable cash flow:

SOURCE Susser Petroleum beplay88网棋牌 s LP