Susser Holdings Reports First Quarter 2014 Results
- Retail merchandise margin of 33.9%, vs. 33.1% in 1Q 2013
- Same-store merchandise sales up 1.9%, vs. 4.2% a year ago
- Two new Stripes® stores opened, 47 Sac-N-Pac™ locations acquired
- 17 new large-format stores currently under construction
- Susser agrees to be acquired by Energy Transfer beplay88网棋牌 s, L.P.
Same-store merchandise sales increased 1.9 percent in the first quarter of 2014, versus growth of 4.2 percent in the first quarter of 2013, which included the Easter holiday, whereas this year Easter falls in the second quarter. Average retail gallons sold per store increased 2.0 percent (4.2% excluding the impact of the recently-acquired Sac-N-Pac stores) compared with growth of 4.1 percent in the first quarter of last year. Retail net merchandise margin was 33.9 percent, up from 33.1 percent in the prior-year's first quarter.
Retail fuel margin before credit card expense averaged
Net loss attributable to
Adjusted EBITDA(1)totaled
First quarter consolidated revenues totaled
"Looking at our first quarter performance, we delivered solid same-store merchandise sales growth despite the fact that Easter fell in the second quarter this year and we experienced unusually cooler, wetter weather patterns during the quarter," said
"Looking ahead, we are very positive about our ability to accelerate growth as a result of the merger agreement we reached in late April with
Twenty-seven new contracted sites were added in the wholesale segment in the first quarter, including 19 acquired in conjunction with the
Merger Agreement with
On
Financing Update
Also during the first quarter, SUSP fully repaid its
First Quarter Financial and Operating Highlights
Merchandise- Merchandise sales were
Net merchandise margin as a percentage of sales was 33.9 percent, up from 33.1 percent a year ago. Merchandise gross profit totaled
Retail Fuel- Retail fuel volumes increased 12.0 percent from a year ago to 250.3 million gallons. Average gallons sold per store were approximately 31,700 gallons per week, an increase of 2.0 percent. Excluding the recently acquired Sac-N-Pac stores, the year-over-year increase was 4.2 percent. Retail fuel revenues totaled
Retail fuel gross margin averaged
Wholesale Fuel- Susser's wholesale segment includes all of SUSP's operations as well as the consignment sales and transportation business that were not contributed to SUSP in the 2012 IPO. Wholesale fuel volumes sold to third parties — which includes all gallons except those distributed to Susser's retail stores — were up 26.9 percent versus the first quarter of 2013 to 186.1 million gallons. Wholesale fuel revenues increased 19.6 percent year-over-year 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. |
First Quarter Earnings Conference Call
Susser's management team will hold a conference call today at 10:00 a.m. ET (9:00 a.m. CT) to discuss first quarter 2014 results for both
Additional Information on the ETP Transaction
This communication does not constitute an offer to buy, or solicitation of an offer to sell, any securities of
Participants in the Solicitation
ETP, Susser, and certain of their respective directors, executive officers and other members of management and employees are considered to be participants in the solicitation of proxies from stockholders in respect of the transaction under the rules of the
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 transaction between
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.
Contacts: |
Susser Holdings Corporation |
Mary Sullivan, Chief Financial Officer |
|
(361) 884-2463,msullivan@susser.com |
|
Dennard n Lascar Associates, LLC |
|
Anne Pearson, Senior Vice President |
|
(210) 408-6321,apearson@dennardlascar.com |
Financial statements follow
Financial Statements | |||||||
---|---|---|---|---|---|---|---|
Susser Holdings Corporation Consolidated Statements of Operations and Comprehensive Income Unaudited |
|||||||
Three Months Ended |
|||||||
March 31, 2013 |
March 30, 2014 |
||||||
(dollars in thousands, except share and per share amounts) |
|||||||
Revenues: |
|||||||
Merchandise sales |
$ |
247,478 |
$ |
276,375 |
|||
Motor fuel sales |
1,237,573 |
1,366,577 |
|||||
Other income |
13,376 |
14,663 |
|||||
Total revenues |
1,498,427 |
1,657,615 |
|||||
Cost of sales: |
|||||||
Merchandise |
165,645 |
182,563 |
|||||
Motor fuel |
1,184,710 |
1,314,338 |
|||||
Other |
1,034 |
1,271 |
|||||
Total cost of sales |
1,351,389 |
1,498,172 |
|||||
Gross profit |
147,038 |
159,443 |
|||||
Operating expenses: |
|||||||
Personnel |
50,967 |
58,266 |
|||||
General and administrative |
14,047 |
17,457 |
|||||
Other operating |
40,047 |
46,093 |
|||||
Rent |
11,740 |
11,826 |
|||||
Loss on disposal of assets and impairment charge |
448 |
973 |
|||||
Depreciation, amortization and accretion |
14,182 |
17,041 |
|||||
Total operating expenses |
131,431 |
151,656 |
|||||
Income from operations |
15,607 |
7,787 |
|||||
Other income (expense): |
|||||||
Interest expense, net |
(10,105) |
(3,172) |
|||||
Other miscellaneous |
(78) |
— |
|||||
Total other expense, net |
(10,183) |
(3,172) |
|||||
Income before income taxes |
5,424 |
4,615 |
|||||
Income tax expense |
(1,548) |
(1,389) |
|||||
Net loss and comprehensive income |
3,876 |
3,226 |
|||||
Less: Net income and comprehensive income attributable to noncontrolling interest |
4,108 |
5,049 |
|||||
Net loss and comprehensive loss attributable to Susser Holdings Corporation |
$ |
(232) |
$ |
(1,823) |
|||
Net loss per share attributable to Susser Holdings Corporation: |
|||||||
Basic |
$ |
(0.01) |
$ |
(0.09) |
|||
Diluted |
$ |
(0.01) |
$ |
(0.09) |
|||
Weighted average shares outstanding: |
|||||||
Basic |
21,068,222 |
21,350,760 |
|||||
Diluted |
21,068,222 |
21,350,760 |
Balance Sheets | |||||||
---|---|---|---|---|---|---|---|
Susser Holdings Corporation Consolidated Balance Sheets |
|||||||
December 29, 2013 |
March 30, 2014 |
||||||
unaudited |
|||||||
(in thousands, except share amounts) |
|||||||
Assets |
|||||||
Current assets: |
|||||||
Cash and cash equivalents |
$ |
22,461 |
$ |
24,370 |
|||
Accounts receivable, net of allowance for doubtful accounts of $480 at December 29, 2013 and $615 at March 30, 2014 |
139,146 |
185,147 |
|||||
Inventories, net |
126,521 |
153,907 |
|||||
Other current assets |
7,704 |
7,974 |
|||||
Total current assets |
295,832 |
371,398 |
|||||
Property and equipment, net |
736,860 |
847,718 |
|||||
Other assets: |
|||||||
Marketable securities |
25,952 |
— |
|||||
Goodwill |
254,285 |
255,273 |
|||||
Intangible assets, net |
41,984 |
45,897 |
|||||
Other noncurrent assets |
19,692 |
21,290 |
|||||
Total assets |
$ |
1,374,605 |
$ |
1,541,576 |
|||
Liabilities and shareholders' equity |
|||||||
Current liabilities: |
|||||||
Accounts payable |
$ |
189,587 |
$ |
219,392 |
|||
Accrued expenses and other current liabilities |
64,571 |
65,924 |
|||||
Current maturities of long-term debt |
535 |
539 |
|||||
Total current liabilities |
254,693 |
285,855 |
|||||
Revolving lines of credit |
345,460 |
502,780 |
|||||
Long-term debt |
29,874 |
3,997 |
|||||
Deferred tax liability, long-term portion |
77,119 |
76,454 |
|||||
Other noncurrent liabilities |
41,949 |
41,940 |
|||||
Total liabilities |
749,095 |
911,026 |
|||||
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; 21,656,202 issued and 21,649,256 outstanding as of March 30, 2014 |
214 |
216 |
|||||
Additional paid-in capital |
285,376 |
287,852 |
|||||
Treasury stock, common shares, at cost; 194,674 as of December 29, 2013; 6,946 as of March 30, 2014 |
(5,378) |
(737) |
|||||
Retained earnings |
135,255 |
133,432 |
|||||
Total Susser Holdings Corporation shareholders' equity |
415,467 |
420,763 |
|||||
Noncontrolling interest |
210,043 |
209,787 |
|||||
Total shareholders' equity |
625,510 |
630,550 |
|||||
Total liabilities and shareholders' equity |
$ |
1,374,605 |
$ |
1,541,576 |
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: |
|||||||
Three Months Ended |
|||||||
March 31, 2013 |
March 30, 2014 |
||||||
(dollars and gallons in thousands, except motor fuel pricing and gross profit per gallon) |
|||||||
Revenue: |
|||||||
Merchandise sales |
$ |
247,478 |
$ |
276,375 |
|||
Motor fuel—retail |
782,979 |
822,924 |
|||||
Motor fuel—wholesale to third parties (3) |
454,594 |
543,653 |
|||||
Other |
13,376 |
14,663 |
|||||
Total revenue (3) |
$ |
1,498,427 |
$ |
1,657,615 |
|||
Gross profit: |
|||||||
Merchandise |
$ |
81,833 |
$ |
93,812 |
|||
Motor fuel—retail |
37,011 |
32,544 |
|||||
Motor fuel—wholesale to third parties (2) |
8,633 |
11,325 |
|||||
Motor fuel—wholesale to Stripes (2) |
6,532 |
7,345 |
|||||
Other, including intercompany eliminations |
13,029 |
14,417 |
|||||
Total gross profit |
$ |
147,038 |
$ |
159,443 |
|||
Adjusted EBITDA (4): |
|||||||
Retail |
$ |
21,885 |
$ |
17,447 |
|||
Wholesale |
12,320 |
16,743 |
|||||
Other |
(2,409) |
(5,184) |
|||||
Total Adjusted EBITDA |
$ |
31,796 |
$ |
29,006 |
|||
Retail merchandise margin |
33.1 |
% |
33.9 |
% |
|||
Merchandise same-store sales growth (1) |
4.2 |
% |
1.9 |
% |
|||
Average per retail store per week: |
|||||||
Merchandise sales |
$ |
34.1 |
$ |
34.7 |
|||
Motor fuel gallons sold |
31.1 |
31.7 |
|||||
Motor fuel gallons sold: |
|||||||
Retail |
223,477 |
250,270 |
|||||
Wholesale - third party |
146,652 |
186,097 |
|||||
Average retail price of motor fuel per gallon |
$ |
3.50 |
$ |
3.29 |
|||
Motor fuel gross profit cents per gallon: |
|||||||
Retail (2) |
16.6 |
¢ |
13.0 |
¢ |
|||
Wholesale - third party (2) |
5.9 |
¢ |
6.1 |
¢ |
|||
Retail credit card expense cents per gallon |
5.5 |
¢ |
5.5 |
¢ |
|||
(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) |
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: |
||
• |
securities analysts and other interested parties use such calculations as a measure of financial performance and debt service capabilities; |
|
• |
they facilitate management's ability to measure the operating performance of our business on a consistent basis by excluding the impact of items not directly resulting from our retail convenience stores and wholesale motor fuel distribution operations; |
|
• |
they are used by our management for internal planning purposes, including aspects of our consolidated operating budget, capital expenditures, as well as for segment and individual site operating targets; and |
|
• |
they are used by our Board and management for determining certain management compensation targets and thresholds. |
|
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: |
||
• |
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 significant interest expense, or the cash requirements necessary to service interest or principal payments on our existing revolving credit facilities or existing notes; |
|
• |
they do not reflect payments made or future requirements for income taxes; |
|
• |
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, Adjusted EBITDA and Adjusted EBITDAR do not reflect cash requirements for such replacements; and |
|
• |
because not all companies use identical calculations, our presentation of EBITDA, Adjusted EBITDA and Adjusted EBITDAR may not be comparable to similarly titled measures of other companies. |
Reconciliation of net income (loss) attributable to Susser Holdings Corporation to EBITDA, Adjusted EBITDA and Adjusted EBITDAR | |||||||
---|---|---|---|---|---|---|---|
The following tables present a reconciliation of net income (loss) attributable to Susser Holdings Corporation to EBITDA, Adjusted EBITDA and Adjusted EBITDAR: |
|||||||
Three Months Ended |
|||||||
March 31, 2013 |
March 30, 2014 |
||||||
(in thousands) |
|||||||
Net loss attributable to Susser Holdings Corporation |
$ |
(232) |
$ |
(1,823) |
|||
Net income attributable to noncontrolling interest |
4,108 |
5,049 |
|||||
Depreciation, amortization and accretion |
14,182 |
17,041 |
|||||
Interest expense, net |
10,105 |
3,172 |
|||||
Income tax expense |
1,548 |
1,389 |
|||||
EBITDA |
29,711 |
24,828 |
|||||
Non-cash stock based compensation |
1,559 |
3,205 |
|||||
Loss on disposal of assets and impairment charge |
448 |
973 |
|||||
Other miscellaneous expense |
78 |
— |
|||||
Adjusted EBITDA |
31,796 |
29,006 |
|||||
Rent |
11,740 |
11,826 |
|||||
Adjusted EBITDAR |
$ |
43,536 |
$ |
40,832 |
SOURCE