Susser Holdings Reports Second Quarter 2014 Results
- Same-store merchandise sales up 4.0%
- Retail merchandise margin of 33.8%
- Five new Stripes® stores opened, two locations acquired
- Receives first IDR payment from SUSP
Same-store merchandise sales increased 4.0 percent in the second quarter of 2014, which included the Easter holiday, versus growth of 2.2 percent in the second quarter of 2013. Last year Easter fell in the first quarter. Average retail gallons sold per store increased 2.0 percent, excluding the results of the recently acquired Sac-N-Pac™ stores, compared with growth of 5.5 percent a year earlier. Including the Sac-N-Pac™ stores, average retail gallons per store declined 0.4 percent, due to Sac-N-Pac's smaller average store size and lower fuel volumes. Retail net merchandise margin was 33.8 percent, versus 34.3 percent in the second quarter of 2013.
Retail fuel margin before credit card expense averaged
Net income attributable to
Adjusted EBITDA(1)was
Second quarter consolidated revenues were
"As expected, same-store merchandise sales growth was strong, in part due to the contribution of the Easter holiday sales activity in the second quarter," said
"Average retail gallons per store performance was softer in the quarter after two years of very strong growth. This was due in part to short-term fuel shortages in certain markets caused by refinery shutdowns and transportation capacity issues that have since improved. Rising fuel costs and additional competitor site openings also impacted fuel volumes andprofitability.
"We have a record 17 new Stripes® stores under construction that should be open by year-end, and we are on track to complete our previously announced merger with
In the wholesale segment, 11 new contracted sites were added in the second quarter and three sites were discontinued for a total of 624 contracted branded sites as of
Susser Petroleum beplay88网棋牌 s Declares First IDR Payment
Effective with the second quarter distribution by
Second Quarter Financial and Operating Highlights
Merchandise- Merchandise sales were
Net merchandise margin as a percentage of sales was 33.8 percent, versus 34.3 percent a year earlier. Merchandise gross profit increased 14.4 percent year-over-year to
Retail Fuel- Retail fuel volumes grew 11.8 percent from a year ago to 263.9 million gallons. Average gallons sold per store were approximately 32,400 gallons per week, a decline of 0.4 percent. Excluding the impact from the recently acquired Sac-N-Pac stores, retail fuel sales increased 2.0 percent year-over-year. Retail fuel revenues increased 15.0 percent from a year ago to
Retail fuel gross margin averaged
Wholesale Fuel- Susser's wholesale segment includes all of SUSP's operations along with the consignment sales and transportation businesses that were not contributed to SUSP in the IPO in September 2012. Wholesale fuel volumes sold to third parties - which includes all gallons except those distributed to Susser's retail stores - were up 27.5 percent from a year ago to 199.1 million gallons. Wholesale fuel revenues increased 30.5 percent to
Wholesale fuel gross margin from third parties was
(1) |
Adjusted EBITDA is a non-GAAP financial measure of performance that has limitations and should not be considered as a substitute for net income. Please refer to the discussion and tables under "Key Operating Metrics" later in this news release for a discussion of our use of Adjusted EBITDA and Adjusted EBITDAR, and a reconciliation to net income (loss) attributable to Susser Holdings Corporation for the periods presented. |
Second Quarter Earnings Conference Call
Susser's management team will hold a conference call today at 11:00 a.m. ET (10:00 a.m. CT) to discuss second quarter 2014 results for both
Forward-Looking Statements
This news release contains "forward-looking statements" which may describe Susser's objectives, expected results of operations, targets, plans, strategies, costs, anticipated capital expenditures, potential acquisitions, new store openings and/or new dealer locations, management's expectations, beliefs or goals regarding the proposed merger with ETP and SUSS and the expected timing of the merger. These statements are based on current plans, expectations and projections and involve a number of risks and uncertainties that could cause actual results and events to vary materially, including but not limited to: competitive pressures from convenience stores, gasoline stations, other non-traditional retailers located in our markets and other wholesale fuel distributors; dangers inherent in storing and transporting motor fuel; pending or future consumer or other litigation or adverse publicity concerning food quality, food safety or other health concerns related to our restaurant facilities; inability to build or acquire and successfully integrate new stores; volatility in crude oil and wholesale petroleum costs; increasing consumer preferences for alternative motor fuels, or improvements in fuel efficiency; general economic, financial and political conditions; our dependence on our subsidiaries for cash flow generation, including SUSP, and our exposure to the business risks of SUSP by virtue of our controlling ownership interest; operational limitations imposed by our contractual arrangements with SUSP; our ability to comply with federal and state regulations including those related to alcohol, tobacco and environmental matters; wholesale cost increases of tobacco products or future legislation or campaigns to discourage smoking; costs associated with employee healthcare requirements; compliance with, or changes in, tax laws-including those impacting the tax treatment of SUSP; dependence on two principal suppliers for merchandise; dependence on suppliers for credit terms; seasonality; dependence on senior management and the ability to attract qualified employees; acts of war and terrorism; dependence on our information technology systems; severe weather; severe or unfavorable weather conditions; cross-border risks associated with the concentration of our stores in markets bordering
For a full discussion of these and other risks and uncertainties, refer to the "Risk Factors" section of the Company's most recently filed annual report on Form 10-K and subsequent quarterly filings. These forward-looking statements are based on and include our estimates as of the date hereof. Subsequent events and market developments could cause our estimates 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.
Financial statements follow
Financial Statements | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Susser Holdings Corporation |
||||||||||||||
Consolidated Statements of Operations and Comprehensive Income |
||||||||||||||
Unaudited |
||||||||||||||
Three Months Ended |
Six Months Ended |
|||||||||||||
June 30, |
June 29, |
June 30, |
June 29, |
|||||||||||
(dollars in thousands, except share and per share amounts) |
||||||||||||||
Revenues: |
||||||||||||||
Merchandise sales |
$ |
274,727 |
$ |
318,186 |
$ |
522,205 |
$ |
594,561 |
||||||
Motor fuel sales |
1,276,929 |
1,541,342 |
2,514,502 |
2,907,919 |
||||||||||
Other income |
13,853 |
15,146 |
27,229 |
29,809 |
||||||||||
Total revenues |
1,565,509 |
1,874,674 |
3,063,936 |
3,532,289 |
||||||||||
Cost of sales: |
||||||||||||||
Merchandise |
180,596 |
210,494 |
346,241 |
393,057 |
||||||||||
Motor fuel |
1,216,042 |
1,470,359 |
2,400,752 |
2,784,697 |
||||||||||
Other |
861 |
1,114 |
1,895 |
2,385 |
||||||||||
Total cost of sales |
1,397,499 |
1,681,967 |
2,748,888 |
3,180,139 |
||||||||||
Gross profit |
168,010 |
192,707 |
315,048 |
352,150 |
||||||||||
Operating expenses: |
||||||||||||||
Personnel |
50,655 |
63,332 |
101,622 |
121,598 |
||||||||||
General and administrative |
11,263 |
18,375 |
25,310 |
35,832 |
||||||||||
Other operating |
44,656 |
52,649 |
84,703 |
98,742 |
||||||||||
Rent |
12,164 |
11,747 |
23,904 |
23,573 |
||||||||||
Loss on disposal of assets and impairment charge |
679 |
898 |
1,127 |
1,871 |
||||||||||
Depreciation, amortization and accretion |
15,144 |
18,338 |
29,326 |
35,379 |
||||||||||
Total operating expenses |
134,561 |
165,339 |
265,992 |
316,995 |
||||||||||
Income from operations |
33,449 |
27,368 |
49,056 |
35,155 |
||||||||||
Other income (expense): |
||||||||||||||
Interest expense, net |
(32,667) |
(3,621) |
(42,772) |
(6,793) |
||||||||||
Other miscellaneous |
(161) |
— |
(239) |
— |
||||||||||
Total other expense, net |
(32,828) |
(3,621) |
(43,011) |
(6,793) |
||||||||||
Income before income taxes |
621 |
23,747 |
6,045 |
28,362 |
||||||||||
Income tax expense |
(47) |
(6,641) |
(1,595) |
(8,030) |
||||||||||
Net income and comprehensive income |
574 |
17,106 |
4,450 |
20,332 |
||||||||||
Less: Net income and comprehensive income attributable to noncontrolling interest |
4,834 |
4,781 |
8,942 |
9,830 |
||||||||||
Net income (loss) and comprehensive income (loss) attributable to Susser Holdings Corporation |
$ |
(4,260) |
$ |
12,325 |
$ |
(4,492) |
$ |
10,502 |
||||||
Net income (loss) per share attributable to Susser Holdings Corporation: |
||||||||||||||
Basic |
$ |
(0.20) |
$ |
0.57 |
$ |
(0.21) |
$ |
0.49 |
||||||
Diluted |
$ |
(0.20) |
$ |
0.56 |
$ |
(0.21) |
$ |
0.48 |
||||||
Weighted average shares outstanding: |
||||||||||||||
Basic |
21,138,278 |
21,521,198 |
21,103,250 |
21,435,979 |
||||||||||
Diluted |
21,138,278 |
21,892,850 |
21,103,250 |
21,913,534 |
Balance Sheets | ||||||
---|---|---|---|---|---|---|
Susser Holdings Corporation |
||||||
Consolidated Balance Sheets |
||||||
December 29, |
June 29, |
|||||
Unaudited |
||||||
(in thousands, except share amounts) |
||||||
Assets |
||||||
Current assets: |
||||||
Cash and cash equivalents |
$ |
22,461 |
$ |
26,767 |
||
Accounts receivable, net of allowance for doubtful accounts of $480 at December 29, 2013 and $654 at June 29, 2014 |
139,146 |
163,437 |
||||
Inventories, net |
126,521 |
166,739 |
||||
Other current assets |
7,704 |
8,271 |
||||
Total current assets |
295,832 |
365,214 |
||||
Property and equipment, net |
736,860 |
897,523 |
||||
Other assets: |
||||||
Marketable securities |
25,952 |
— |
||||
Goodwill |
254,285 |
255,273 |
||||
Intangible assets, net |
41,984 |
44,912 |
||||
Other noncurrent assets |
19,692 |
22,214 |
||||
Total assets |
$ |
1,374,605 |
$ |
1,585,136 |
||
Liabilities and shareholders' equity |
||||||
Current liabilities: |
||||||
Accounts payable |
$ |
189,587 |
$ |
222,739 |
||
Accrued expenses and other current liabilities |
64,571 |
69,286 |
||||
Current maturities of long-term debt |
535 |
540 |
||||
Total current liabilities |
254,693 |
292,565 |
||||
Revolving lines of credit |
345,460 |
529,860 |
||||
Long-term debt |
29,874 |
3,986 |
||||
Deferred tax liability, long-term portion |
77,119 |
72,620 |
||||
Other noncurrent liabilities |
41,949 |
40,847 |
||||
Total liabilities |
749,095 |
939,878 |
||||
Commitments and contingencies: |
||||||
Shareholders' equity: |
||||||
Susser Holdings Corporation shareholders' equity: |
||||||
Common stock, $.01 par value; 125,000,000 shares authorized; 21,634,618 issued and 21,439,944 outstanding at December 29, 2013; 21,702,922 issued and 21,678,700 outstanding as of June 29, 2014 |
214 |
216 |
||||
Additional paid-in capital |
285,376 |
292,164 |
||||
Treasury stock, common shares, at cost; 194,674 as of December 29, 2013; 24,222 as of June 29, 2014 |
(5,378) |
(1,955) |
||||
Retained earnings |
135,255 |
145,758 |
||||
Total Susser Holdings Corporation shareholders' equity |
415,467 |
436,183 |
||||
Noncontrolling interest |
210,043 |
209,075 |
||||
Total shareholders' equity |
625,510 |
645,258 |
||||
Total liabilities and shareholders' equity |
$ |
1,374,605 |
$ |
1,585,136 |
Key Operating Metrics | |
---|---|
Key Operating Metrics |
|
The following table sets forth, for the periods indicated, information concerning key measures we rely on to gauge our operating performance: |
Operating Performance Measures | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Three Months Ended |
Six Months Ended |
|||||||||||||
June 30, |
June 29, |
June 30, |
June 29, |
|||||||||||
(dollars and gallons in thousands, except motor fuel pricing and gross profit per gallon) |
||||||||||||||
Revenue: |
||||||||||||||
Merchandise sales |
$ |
274,727 |
$ |
318,186 |
$ |
522,205 |
$ |
594,561 |
||||||
Motor fuel—retail |
805,850 |
926,686 |
1,588,829 |
1,749,610 |
||||||||||
Motor fuel—wholesale to third parties (3) |
471,079 |
614,656 |
925,673 |
1,158,309 |
||||||||||
Other |
13,853 |
15,146 |
27,229 |
29,809 |
||||||||||
Total revenue (3) |
$ |
1,565,509 |
$ |
1,874,674 |
$ |
3,063,936 |
$ |
3,532,289 |
||||||
Gross profit: |
||||||||||||||
Merchandise |
$ |
94,131 |
$ |
107,692 |
$ |
175,964 |
$ |
201,504 |
||||||
Motor fuel—retail |
42,987 |
49,475 |
79,998 |
82,019 |
||||||||||
Motor fuel—wholesale to third parties (2) |
10,066 |
12,886 |
18,723 |
24,211 |
||||||||||
Motor fuel—wholesale to Stripes (2) |
7,015 |
7,819 |
13,523 |
15,164 |
||||||||||
Other, including intercompany eliminations |
13,811 |
14,835 |
26,840 |
29,252 |
||||||||||
Total gross profit |
$ |
168,010 |
$ |
192,707 |
$ |
315,048 |
$ |
352,150 |
||||||
Adjusted EBITDA (4): |
||||||||||||||
Retail |
$ |
37,752 |
$ |
39,975 |
$ |
59,636 |
$ |
57,423 |
||||||
Wholesale |
15,380 |
18,199 |
27,698 |
34,942 |
||||||||||
Other |
(2,601) |
(8,164) |
(5,007) |
(13,349) |
||||||||||
Total Adjusted EBITDA |
$ |
50,531 |
$ |
50,010 |
$ |
82,327 |
$ |
79,016 |
||||||
Retail merchandise margin |
34.3% |
33.8% |
33.7% |
33.9% |
||||||||||
Merchandise same-store sales growth (1) |
2.2% |
4.0% |
3.2% |
3.0% |
||||||||||
Average per retail store per week: |
||||||||||||||
Merchandise sales |
$ |
37.5 |
$ |
38.8 |
$ |
35.8 |
$ |
36.8 |
||||||
Motor fuel gallons sold |
32.5 |
32.4 |
31.8 |
32.0 |
||||||||||
Motor fuel gallons sold: |
||||||||||||||
Retail |
236,075 |
263,904 |
459,552 |
514,174 |
||||||||||
Wholesale - third party |
156,165 |
199,105 |
302,817 |
385,202 |
||||||||||
Average retail price of motor fuel per gallon |
$ |
3.41 |
$ |
3.51 |
$ |
3.46 |
$ |
3.40 |
||||||
Motor fuel gross profit cents per gallon: |
||||||||||||||
Retail |
18.2¢ |
18.7¢ |
17.4¢ |
16.0¢ |
||||||||||
Wholesale - third party (2) |
6.4¢ |
6.5¢ |
6.2¢ |
6.3¢ |
||||||||||
Retail credit card expense cents per gallon |
5.5¢ |
5.9¢ |
5.5¢ |
5.7¢ |
||||||||||
(1) |
We include a store in the same store sales base in its thirteenth full month of our operation. |
(2) |
The wholesale margin from third parties excludes sales and gross profit to the retail segment. |
(3) |
In the fourth quarter of 2013, the Company revised its presentation of fuel taxes on motor fuel sales at its consignment locations to present such fuel taxes gross in motor fuel sales. Prior years' motor fuel sales have been adjusted to reflect this revision. |
(4) |
Excluding the ETP Merger-related charges, Adjusted EBITDA was $53.1 million and $82.1 million for the three and six months ended June 29, 2014, respectively. This increase in reported EBITDA would be reflected in the "Other" line above. |
Reconciliations of Non-GAAP Measures to GAAP Measures |
---|
Reconciliations of Non-GAAP Measures to GAAP Measures |
We define EBITDA as net income (loss) attributable to Susser Holdings Corporation before net interest expense, income taxes, net income attributable to noncontrolling interest and depreciation, amortization and accretion. Adjusted EBITDA further adjusts EBITDA by excluding non-cash stock-based compensation expense and certain other operating expenses that are reflected in our net income that we do not believe are indicative of our ongoing core operations, such as significant non-recurring transaction expenses and the gain or loss on disposal of assets and impairment charges. Adjusted EBITDAR adds back rent to Adjusted EBITDA. In addition, those expenses that we have excluded from our presentation of Adjusted EBITDA and Adjusted EBITDAR are also excluded in measuring our covenants under our revolving credit facility and indenture governing our debt agreements and indentures. EBITDA, Adjusted EBITDA and Adjusted EBITDAR are not presented in accordance with GAAP. |
We believe EBITDA, Adjusted EBITDA and Adjusted EBITDAR are useful to investors in evaluating our operating performance because: |
|
|
|
|
EBITDA, Adjusted EBITDA and Adjusted EBITDAR are not recognized terms under GAAP and do not purport to be alternatives to net income (loss) as measures of operating performance. EBITDA, Adjusted EBITDA and Adjusted EBITDAR 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: |
|
|
|
|
|
|
The following tables present a reconciliation of net income (loss) attributable to Susser Holdings Corporation to EBITDA, Adjusted EBITDA and Adjusted EBITDAR: |
Reconciliation of net income (loss) attributable to Susser Holdings Corporation to EBITDA, Adjusted EBITDA and Adjusted EBITDAR | ||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Three Months |
Six Months |
|||||||||||||
June 30, |
June 29, |
June 30, |
June 29, |
|||||||||||
(in thousands) |
||||||||||||||
Net income (loss) and comprehensive income (loss) attributable to Susser Holdings Corporation |
$ |
(4,260) |
$ |
12,325 |
$ |
(4,492) |
$ |
10,502 |
||||||
Net income and comprehensive income attributable to noncontrolling interest |
4,834 |
4,781 |
8,942 |
9,830 |
||||||||||
Depreciation, amortization and accretion |
15,144 |
18,338 |
29,326 |
35,379 |
||||||||||
Interest expense, net |
32,667 |
3,621 |
42,772 |
6,793 |
||||||||||
Income tax expense |
47 |
6,641 |
1,595 |
8,030 |
||||||||||
EBITDA |
48,432 |
45,706 |
78,143 |
70,534 |
||||||||||
Non-cash stock based compensation |
1,259 |
3,406 |
2,818 |
6,611 |
||||||||||
Loss on disposal of assets and impairment charge |
679 |
898 |
1,127 |
1,871 |
||||||||||
Other miscellaneous expense |
161 |
— |
239 |
— |
||||||||||
Adjusted EBITDA |
50,531 |
50,010 |
82,327 |
79,016 |
||||||||||
Rent |
12,164 |
11,747 |
23,904 |
23,573 |
||||||||||
Adjusted EBITDAR |
$ |
62,695 |
$ |
61,757 |
$ |
106,231 |
$ |
102,589 |
Supplementary Information - Impact of Unusual Items | |||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Supplementary Information - Impact of Unusual Items |
|||||||||||||||||||||||
(in thousands, except per share amounts) |
|||||||||||||||||||||||
Three Months Ended |
|||||||||||||||||||||||
June 30, 2013 |
June 29, 2014 |
||||||||||||||||||||||
Adjusted EBITDA |
Net Income |
Diluted EPS |
Adjusted EBITDA |
Net Income |
Diluted EPS |
||||||||||||||||||
As Reported |
$ |
50,531 |
$ |
(4,260) |
$ |
(0.20) |
$ |
50,010 |
$ |
12,325 |
$ |
0.56 |
|||||||||||
May 2013 refinancing |
— |
16,744 |
0.79 |
— |
— |
— |
|||||||||||||||||
ETP merger expenses |
— |
— |
— |
3,114 |
2,024 |
0.10 |
|||||||||||||||||
As Adjusted |
$ |
50,531 |
$ |
12,484 |
$ |
0.59 |
$ |
53,124 |
$ |
14,349 |
$ |
0.66 |
|||||||||||
Six Months Ended |
|||||||||||||||||||||||
June 30, 2013 |
June 29, 2014 |
||||||||||||||||||||||
Adjusted EBITDA |
Net Income |
Diluted EPS |
Adjusted EBITDA |
Net Income |
Diluted EPS |
||||||||||||||||||
As Reported |
$ |
82,327 |
$ |
(4,492) |
$ |
(0.21) |
$ |
79,016 |
$ |
10,502 |
$ |
0.48 |
|||||||||||
May 2013 refinancing |
— |
16,744 |
0.79 |
— |
— |
— |
|||||||||||||||||
ETP merger expenses |
— |
— |
— |
3,114 |
2,024 |
0.09 |
|||||||||||||||||
As Adjusted |
$ |
82,327 |
$ |
12,252 |
$ |
0.58 |
$ |
82,130 |
$ |
12,526 |
$ |
0.57 |
SOURCE