Susser Petroleum beplay88网棋牌 s LP Reports Fourth Quarter and Full Year 2013 Results
Investor Call to be Held Today at 10 a.m. ET
Net income for the quarter was
Revenue for the fourth quarter totaled
Gross profit for the quarter totaled
Affiliate customers as of
Third-party customers of SUSP include approximately 492 independent dealers under long-term fuel supply agreements, consignment arrangements at 12 independently operated convenience stores and approximately 1,900 commercial customers as of
"We are pleased to report solid results for
"We continued to see robust growth, with a more than 8 percent increase in gallons sold and a 38 percent year-over-year increase in gross profit for the full year. We now own 38 Stripes stores that are leased back to SUSS, and expect to continue this drop-down strategy throughout 2014. In addition, we will continue to pursue accretive acquisition opportunities such as our recently completed purchase of 3W
FY 2013 Compared to Pro Forma FY 2012
The analysis below compares actual full year 2013 results to pro forma full year 2012 results. The pro forma results reflect revenues and gross margins as if SUSP 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
Revenue for 2013 totaled
FY 2013 Compared to Reported FY 2012
Full year 2013 revenues increased 4.0 percent to
Total operating expenses for full year 2013 totaled
Adjusted EBITDA grew by 63.7 percent from
Capital Spending and Financing
SUSP completed the acquisition of three Stripes convenience stores during the fourth quarter of 2013 at a total cost of
At year-end, SUSP had borrowings against its revolving line of credit of
2014 Guidance
SUSP is providing the following initial 2014 full year guidance based on current assumptions and expectations. Please refer to disclosures below regarding forward-looking statements.
2014 Guidance Disclosure Statements | |||
---|---|---|---|
2014 |
2013 |
||
Guidance |
Actual Results |
||
Motor Fuel Gallons (billions)(a) |
1.70 - 1.85 billion |
1.57 billion |
|
Fuel Gross Profit Margin (cents/gallon) (a) |
3.5 - 4.0 |
3.7 |
|
Total new Stripes stores (c) |
27-33 |
29 |
|
New Stripes stores purchased by SUSP (c) |
25-33 |
25 |
|
Total new wholesale dealer sites (c) |
28-45 |
32 |
|
Maintenance Capex |
$2.0 - $4.0 million |
$0.8 |
|
Expansion Capex, including Stripes store purchases (b) |
$125 - $145 million |
$115.5 |
(a) |
Combined affiliated and 3rd party gallons and fuel margin. |
||
(b) |
Gross expansion capex includes Stripes store purchases. The Company does not provide guidance on potential acquisitions. |
||
(c) |
Numbers for both years do not reflect existing retail or wholesale store closures, which are typically lower volume locationsthan new sites. For 2013, 8 retail stores were closed and 20 contracted wholesale sites were discontinued. 2014 new store estimates do not include the 47 retail stores and 20 dealer locations acquired from Sac-N-Pac in January 2014, nor any estimates for drop downs of Sac-N-Pac stores from SUSS. |
_______________________ |
|
(1) |
Adjusted EBITDA and distributable cash flow are non-GAAP financial measures of performance that have limitations and should not be considered as a substitute for net income. Please refer to the discussion and tables under "Reconciliations of Non-GAAP Measures" later in this news release for a discussion of our use of Adjusted EBITDA and distributable cash flow, and a reconciliation to net income for the periods presented. |
Quarterly Distribution
SUSP announced on
The distribution will be paid on
Factors Affecting Comparability and Explanation of Pro Forma Results
SUSP completed its initial public offering of common units representing limited partner interests on
Selected supplemental pro forma information is being provided, which reflects certain SUSP results as if the current structure and contracts had been in place on
Fourth Quarter Earnings Conference Call
The management teams of SUSP and SUSS will hold a conference call today at
About
Forward-Looking Statements
This news release contains "forward-looking statements." These statements 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, including but not limited to:
Financial statements follow
Financial Statements | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Susser Petroleum beplay88网棋牌 s LP |
|||||||||||
Consolidated Statements of Operations and Comprehensive Income |
|||||||||||
Three Months Ended |
Twelve Months Ended |
||||||||||
December 31, 2012 |
December 31, 2013 |
December 31, 2012 |
December 31, 2013 |
||||||||
(dollars in thousands, except unit and per unit amounts) |
|||||||||||
Revenues: |
|||||||||||
Motor fuel sales to third parties |
$ |
331,739 |
$ |
392,937 |
$ |
1,738,096 |
$ |
1,502,786 |
|||
Motor fuel sales to affiliates |
676,286 |
716,322 |
2,570,757 |
2,974,122 |
|||||||
Rental income |
967 |
3,335 |
5,045 |
10,060 |
|||||||
Other income |
1,643 |
1,874 |
7,514 |
5,611 |
|||||||
Total revenues |
1,010,635 |
1,114,468 |
4,321,412 |
4,492,579 |
|||||||
Cost of sales: |
|||||||||||
Motor fuel cost of sales to third parties |
326,457 |
385,296 |
1,704,804 |
1,476,479 |
|||||||
Motor fuel cost of sales to affiliates |
668,976 |
708,189 |
2,562,976 |
2,942,525 |
|||||||
Other |
591 |
934 |
2,130 |
2,611 |
|||||||
Total cost of sales |
996,024 |
1,094,419 |
4,269,910 |
4,421,615 |
|||||||
Gross profit |
14,611 |
20,049 |
51,502 |
70,964 |
|||||||
Operating expenses: |
|||||||||||
General and administrative |
3,177 |
4,937 |
12,013 |
16,814 |
|||||||
Other operating |
503 |
1,382 |
5,178 |
3,187 |
|||||||
Rent |
269 |
249 |
3,527 |
1,014 |
|||||||
Loss on disposal of assets |
112 |
118 |
341 |
324 |
|||||||
Depreciation, amortization and accretion |
1,238 |
2,597 |
7,031 |
8,687 |
|||||||
Total operating expenses |
5,299 |
9,283 |
28,090 |
30,026 |
|||||||
Income from operations |
9,312 |
10,766 |
23,412 |
40,938 |
|||||||
Interest expense, net |
(516) |
(1,101) |
(809) |
(3,471) |
|||||||
Income before income taxes |
8,796 |
9,665 |
22,603 |
37,467 |
|||||||
Income tax expense |
(220) |
(142) |
(5,033) |
(440) |
|||||||
Net income and comprehensive income |
$ |
8,576 |
$ |
9,523 |
$ |
17,570 |
$ |
37,027 |
|||
Less: Predecessor income prior to initial public offering on September 25, 2012 |
— |
— |
8,420 |
— |
|||||||
Limited partners' interest in net income subsequent to initial public offering |
$ |
8,576 |
$ |
9,523 |
$ |
9,150 |
$ |
37,027 |
|||
Net income per limited partner unit: |
|||||||||||
Common - basic and diluted |
$ |
0.39 |
$ |
0.43 |
$ |
0.42 |
$ |
1.69 |
|||
Subordinated - basic and diluted |
$ |
0.39 |
$ |
0.43 |
$ |
0.42 |
$ |
1.69 |
|||
Weighted average limited partner units outstanding: |
|||||||||||
Common units - public |
10,925,000 |
10,935,179 |
10,925,000 |
10,928,198 |
|||||||
Common units - affiliated |
14,436 |
79,308 |
14,436 |
36,060 |
|||||||
Subordinated units - affiliated |
10,939,436 |
10,939,436 |
10,939,436 |
10,939,436 |
|||||||
Cash distribution per unit |
$ |
0.44 |
$ |
0.49 |
$ |
0.47 |
$ |
1.84 |
Balance Sheets | |||||||
---|---|---|---|---|---|---|---|
Susser Petroleum beplay88网棋牌 s LP |
|||||||
Consolidated Balance Sheets |
|||||||
December 31, 2012 |
December 31, 2013 |
||||||
(in thousands, except units) |
|||||||
Assets |
|||||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
6,752 |
$ |
8,150 |
|||
Accounts receivable, net of allowance for doubtful accounts of $103 at December 31, 2012, and $323 at December 31, 2013 |
33,008 |
69,005 |
|||||
Receivables from affiliates |
59,543 |
49,879 |
|||||
Inventories, net |
2,981 |
11,122 |
|||||
Other current assets |
821 |
66 |
|||||
Total current assets |
103,105 |
138,222 |
|||||
Property and equipment, net |
68,173 |
180,127 |
|||||
Other assets: |
|||||||
Marketable securities |
148,264 |
25,952 |
|||||
Goodwill |
12,936 |
22,823 |
|||||
Intangible assets, net |
23,131 |
22,772 |
|||||
Other noncurrent assets |
191 |
188 |
|||||
Total assets |
$ |
355,800 |
$ |
390,084 |
|||
Liabilities and equity |
|||||||
Current liabilities: |
|||||||
Accounts payable |
$ |
88,884 |
$ |
110,432 |
|||
Accrued expenses and other current liabilities |
1,101 |
11,427 |
|||||
Current maturities of long-term debt |
24 |
525 |
|||||
Total current liabilities |
90,009 |
122,384 |
|||||
Revolving line of credit |
35,590 |
156,210 |
|||||
Long-term debt |
149,241 |
29,416 |
|||||
Deferred tax liability, long-term portion |
152 |
222 |
|||||
Other noncurrent liabilities |
2,476 |
2,159 |
|||||
Total liabilities |
277,468 |
310,391 |
|||||
Commitments and contingencies: |
|||||||
beplay88网棋牌 's equity: |
|||||||
Limited partners: |
|||||||
Common unitholders - public (10,925,000 units issued and outstanding as of December 31, 2012 and 10,936,352 units issued and outstanding as of December 31, 2013) |
210,462 |
210,269 |
|||||
Common unitholders - affiliated (14,436 units issued and outstanding as of December 31, 2012 and 79,308 units issued and outstanding as of December 31, 2013) |
(175) |
1,562 |
|||||
Subordinated unitholders - affiliated (10,939,436 units issued and outstanding) |
(131,955) |
(132,138) |
|||||
Total equity |
78,332 |
79,693 |
|||||
Total liabilities and equity |
$ |
355,800 |
$ |
390,084 |
Supplemental Information
The following presentation reflects the revenues and gross profit for SUSP had it completed its initial public offering and related transactions on
- the contribution by
Susser Petroleum Company LLC (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) athree 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 - 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.
Supplemental Information | |||||||
---|---|---|---|---|---|---|---|
Year Ended December 31, |
|||||||
2012 |
2013 |
||||||
Pro Forma |
Actual |
||||||
Revenues: |
|||||||
Motor fuel sales to third parties (3) |
$ |
1,467,833 |
$ |
1,502,786 |
|||
Motor fuel sales to affiliates |
2,853,052 |
2,974,122 |
|||||
Rental income |
3,484 |
10,060 |
|||||
Other income |
5,255 |
5,611 |
|||||
Total revenue (3) |
4,329,624 |
4,492,579 |
|||||
Gross profit: |
|||||||
Motor fuel sales to third parties |
20,957 |
26,307 |
|||||
Motor fuel to affiliates |
29,206 |
31,597 |
|||||
Rental income |
3,484 |
10,060 |
|||||
Other |
3,125 |
3,000 |
|||||
Total gross profit |
$ |
56,772 |
$ |
70,964 |
|||
Operating Data: |
|||||||
Motor fuel gallons sold: |
|||||||
Third-party dealers and other commercial customers |
475,507 |
517,775 |
|||||
Affiliated gallons |
974,439 |
1,053,259 |
|||||
Total gallons sold |
1,449,946 |
1,571,034 |
|||||
Motor fuel gross profit cents per gallon: |
|||||||
Third-party |
4.4 |
¢ |
5.1 |
¢ |
|||
Affiliated |
3.0 |
¢ |
3.0 |
¢ |
|||
Volume-weighted average for all gallons |
3.5 |
¢ |
3.7 |
¢ |
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. 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.
Key Operating Metrics | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Three Months Ended |
Twelve Months Ended |
||||||||||||||
December 31, 2012 |
December 31, 2013 |
December 31, 2012 (1) |
December 31, 2013 |
||||||||||||
(dollars and gallons in thousands, except motor fuel pricing and gross profit per gallon) |
|||||||||||||||
Revenues: |
|||||||||||||||
Motor fuel sales to third parties (2) (3) |
$ |
331,739 |
$ |
392,937 |
$ |
1,738,096 |
$ |
1,502,786 |
|||||||
Motor fuel sales to affiliates (2) |
676,286 |
716,322 |
2,570,757 |
2,974,122 |
|||||||||||
Rental income |
967 |
3,335 |
5,045 |
10,060 |
|||||||||||
Other income |
1,643 |
1,874 |
7,514 |
5,611 |
|||||||||||
Total revenue (3) |
$ |
1,010,635 |
$ |
1,114,468 |
$ |
4,321,412 |
$ |
4,492,579 |
|||||||
Gross profit: |
|||||||||||||||
Motor fuel gross profit to third parties (2) |
$ |
5,282 |
$ |
7,641 |
$ |
33,292 |
$ |
26,307 |
|||||||
Motor fuel gross profit to affiliates (2) |
7,310 |
8,133 |
7,781 |
31,597 |
|||||||||||
Rental income |
967 |
3,335 |
5,045 |
10,060 |
|||||||||||
Other |
1,052 |
940 |
5,384 |
3,000 |
|||||||||||
Total gross profit |
$ |
14,611 |
$ |
20,049 |
$ |
51,502 |
$ |
70,964 |
|||||||
Net income |
$ |
8,576 |
$ |
9,523 |
$ |
17,570 |
$ |
37,027 |
|||||||
Adjusted EBITDA (4) |
$ |
10,757 |
$ |
14,066 |
$ |
31,695 |
$ |
51,885 |
|||||||
Distributable cash flow (4) |
$ |
9,709 |
$ |
12,647 |
$ |
10,457 |
$ |
47,679 |
|||||||
Operating Data: |
|||||||||||||||
Total motor fuel gallons sold: |
|||||||||||||||
Third-party gallons |
117,196 |
146,043 |
560,191 |
517,775 |
|||||||||||
Affiliated gallons |
244,992 |
269,544 |
889,755 |
1,053,259 |
|||||||||||
Average wholesale selling price per gallon |
$ |
2.78 |
$ |
2.67 |
$ |
2.97 |
$ |
2.85 |
|||||||
Motor fuel gross profit cents per gallon (2): |
|||||||||||||||
Third-party |
4.5 |
¢ |
5.2 |
¢ |
5.9 |
¢ |
5.1 |
¢ |
|||||||
Affiliated |
3.0 |
¢ |
3.0 |
¢ |
0.9 |
¢ |
3.0 |
¢ |
|||||||
Volume-weighted average for all gallons |
3.5 |
¢ |
3.8 |
¢ |
2.8 |
¢ |
3.7 |
¢ |
|||||||
(1) |
Results represent Predecessor activity prior to September 25, 2012 and beplay88网棋牌 ship activity beginning September 25, 2012. See the disaggregated results in the table below. |
(2) |
For the periods presented prior to September 25, 2012, affiliated sales only include sales toStripes® convenience stores, for which our Predecessor historically received no margin, and third-party motor fuel sales and gross profit cents per gallon includes the motor fuel sold directly to independently operated consignment locations, as well as sales to third-party dealers and other commercial customers. Following our IPO on September 25, 2012, we sell fuel to SUSS for bothStripes® convenience stores and SUSS' independently operated consignment locations at a fixed profit margin of approximately three cents per gallon. As a result, volumes sold to consignment locations are included in the calculation of third-party motor fuel revenue and gross profit in the historical operating data prior to September 25, 2012, and in the calculation of affiliated motor fuel gross profit cents per gallon in the historical data beginning September 25, 2012. |
(3) |
In 2013, we revised our presentation of fuel taxes on motor fuel sales at our 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) |
We define EBITDA as net income before net interest expense, income tax expense and depreciation and amortization expense. Adjusted EBITDA further adjusts EBITDA to reflect certain other non-recurring and non-cash items. We define distributable cash flow as Adjusted EBITDA less cash interest expense, cash state franchise tax expense, maintenance capital expenditures, and other non-cash adjustments. Adjusted EBITDA and distributable cash flow are not financial measures calculated in accordance with GAAP. Distributable cash flow for the year ended December 31, 2012 does not include results related to our Predecessor prior to September 25, 2012. |
We believe EBITDA, Adjusted EBITDA and distributable cash flow are useful to investors in evaluating our operating performance because:
- they are used as performance 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. 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, Adjusted EBITDA and distributable cash flow:
Reconcilation of net income loss to EBITDA, adjusted EBITDA and distributable cash flow | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Three Months Ended |
Twelve Months Ended |
||||||||||||||
December 31, 2012 |
December 31, 2013 |
December 31, 2012 (1) |
December 31, 2013 |
||||||||||||
(in thousands) |
|||||||||||||||
Net income |
$ |
8,576 |
$ |
9,523 |
$ |
17,570 |
$ |
37,027 |
|||||||
Depreciation, amortization and accretion |
1,238 |
2,597 |
7,031 |
8,687 |
|||||||||||
Interest expense, net |
516 |
1,101 |
809 |
3,471 |
|||||||||||
Income tax expense |
220 |
142 |
5,033 |
440 |
|||||||||||
EBITDA |
10,550 |
13,363 |
30,443 |
49,625 |
|||||||||||
Non-cash stock-based compensation |
95 |
586 |
911 |
1,936 |
|||||||||||
Loss on disposal of assets and impairment charge |
112 |
118 |
341 |
324 |
|||||||||||
Adjusted EBITDA |
$ |
10,757 |
$ |
14,067 |
$ |
31,695 |
$ |
51,885 |
|||||||
Cash interest expense |
421 |
1,006 |
3,090 |
||||||||||||
State franchise tax expense (cash) |
67 |
136 |
302 |
||||||||||||
Maintenance capital expenditures |
456 |
277 |
814 |
||||||||||||
Distributable cash flow |
$ |
9,813 |
$ |
12,648 |
$ |
47,679 |
(1) |
Distributable cash flow is only calculated subsequent to September 25, 2012. See following table for disaggregation of the twelve months ended December 31, 2012. |
The following tables are a summary of our results of operations for the twelve months ended
Operation Results | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
Twelve Months Ended December 31, 2012 |
|||||||||||
Susser Petroleum Company LLC Predecessor |
Susser Petroleum beplay88网棋牌 s LP |
Total |
|||||||||
Through September 24, 2012 |
From September 25, 2012 |
||||||||||
(in thousands) |
|||||||||||
Revenues: |
|||||||||||
Motor fuel sales to third parties |
$ |
1,381,829 |
$ |
356,267 |
$ |
1,738,096 |
|||||
Motor fuel sales to affiliates |
1,848,655 |
722,102 |
2,570,757 |
||||||||
Rental income |
4,023 |
1,022 |
5,045 |
||||||||
Other income |
5,764 |
1,750 |
7,514 |
||||||||
Total revenue |
3,240,271 |
1,081,141 |
4,321,412 |
||||||||
Gross profit: |
|||||||||||
Motor fuel gross profit to third parties |
27,678 |
5,614 |
33,292 |
||||||||
Motor fuel gross profit to affiliates |
6 |
7,775 |
7,781 |
||||||||
Rental income |
4,023 |
1,022 |
5,045 |
||||||||
Other |
4,287 |
1,097 |
5,384 |
||||||||
Total gross profit |
35,994 |
15,508 |
51,502 |
||||||||
Net income |
$ |
8,420 |
$ |
9,150 |
$ |
17,570 |
|||||
Adjusted EBITDA |
$ |
20,272 |
$ |
11,423 |
$ |
31,695 |
|||||
Distributable cash flow |
$ |
10,457 |
|||||||||
Twelve Months Ended December 31, 2012 |
|||||||||||
Susser Petroleum Company LLC Predecessor |
Susser Petroleum beplay88网棋牌 s LP |
Total |
|||||||||
Through September 24, 2012 |
From September 25, 2012 |
||||||||||
(in thousands) |
|||||||||||
Net income |
$ |
8,420 |
$ |
9,150 |
$ |
17,570 |
|||||
Depreciation, amortization and accretion |
5,735 |
1,296 |
7,031 |
||||||||
Interest expense, net |
269 |
540 |
809 |
||||||||
Income tax expense |
4,809 |
224 |
5,033 |
||||||||
EBITDA |
19,233 |
11,210 |
30,443 |
||||||||
Non-cash stock-based compensation |
810 |
101 |
911 |
||||||||
Loss on disposal of assets and impairment charge |
229 |
112 |
341 |
||||||||
Adjusted EBITDA |
$ |
20,272 |
11,423 |
$ |
31,695 |
||||||
Cash interest expense |
439 |
||||||||||
State franchise tax expense (cash) |
71 |
||||||||||
Maintenance capital expenditures |
456 |
||||||||||
Distributable cash flow |
$ |
10,457 |
Contacts: |
Susser Petroleum beplay88网棋牌 s LP |
Mary Sullivan, Chief Financial Officer |
|
(832) 234-3600, msullivan@susser.com |
|
Dennard n Lascar Associates, LLC |
|
Anne Pearson, Senior Vice President |
|
(210) 408-6321, apearson@dennardlascar.com |
|
Ben Burnham, Vice President |
|
(773) 599-3745, bburnham@dennardlascar.com |
SOURCE