| Equity
|
|
|
|
|
|
|
• | SUSS contributed to Susser Petroleum Operating Company LLC (“SPOC”) substantially all of its wholesale motor fuel distribution business, other than its motor fuel consignment business and transportation assets, which included: |
• | SPC contributed its membership interests in T&C Wholesale LLC to SPOC. |
• | SPC contributed its interest in SPOC to the Partnership in exchange for 14,436 common units representing a 0.07% limited partner interest in the Partnership, 10,939,436 subordinated units representing a 50.0% limited partner interest in the Partnership and all of the incentive distribution rights of the Partnership. |
• | Susser Petroleum Operating Company LLC, a Delaware limited liability company, distributes motor fuel to SUSS' retail and consignment locations, as well as third party customers in Texas, New Mexico, Oklahoma and Louisiana. |
• | T&C Wholesale LLC ("TCW"), a Texas limited liability company, distributes motor fuels, propane and lubricating oils, primarily in Texas. |
• | Susser Petroleum Property Company LLC (“PropCo”), a Delaware limited liability company, formed to own and lease convenience store properties and operate a motor fuel consignment business. |
|
• | 14,436 common units and 10,939,436 subordinated units, representing an aggregate 50.1% limited partner interest in SUSP; |
• | All of the incentive distribution rights (as discussed in SUSP's partnership agreement); and |
• | An aggregate cash distribution of $206.0 million. |
Gross proceeds | $ | 224 | ||
Less: Underwriting and structuring fees and other offering expenses | (18 | ) | ||
Proceeds from the IPO, net of offering costs | 206 | |||
Reimbursement to SUSS for capital expenditures during prior 24 months | (25 | ) | ||
Investment in marketable securities | (181 | ) | ||
Net use of IPO proceeds | $ | (206 | ) | |
Term loan proceeds | $ | 181 | ||
Proceeds of term loan distributed to SUSS | $ | (181 | ) |
Susser Petroleum Company LLC Predecessor | Susser Petroleum Partners LP | Twelve Months Ended December 31, 2012 | |||||||||
Through September 24, 2012 | From September 25, 2012 | ||||||||||
(in thousands) | |||||||||||
Revenues | $ | 3,198,422 | $ | 1,078,919 | $ | 4,277,341 | |||||
Cost of sales | 3,162,428 | 1,063,411 | 4,225,839 | ||||||||
Gross profit | 35,994 | 15,508 | 51,502 | ||||||||
Total operating expenses | 22,496 | 5,594 | 28,090 | ||||||||
Income from operations | 13,498 | 9,914 | 23,412 | ||||||||
Interest expense, net | (269 | ) | (540 | ) | (809 | ) | |||||
Income before income taxes | 13,229 | 9,374 | 22,603 | ||||||||
Income tax expense | (4,809 | ) | (224 | ) | (5,033 | ) | |||||
Net income | $ | 8,420 | $ | 9,150 | $ | 17,570 |
Susser Petroleum Company LLC Predecessor | Susser Petroleum Partners LP | Twelve Months Ended December 31, 2012 | |||||||||
Through September 24, 2012 | From September 25, 2012 | ||||||||||
(in thousands) | |||||||||||
Cash flows from operating activities: | |||||||||||
Net cash provided by operating activities | $ | 9,183 | $ | 7,305 | $ | 16,488 | |||||
Cash flows from investing activities: | |||||||||||
Purchase of intangibles and capital expenditures | (9,806 | ) | (34,200 | ) | (44,006 | ) | |||||
Purchase of marketable securities | — | (497,426 | ) | (497,426 | ) | ||||||
Redemption of marketable securities | — | 349,162 | 349,162 | ||||||||
Proceeds from disposal of property and equipment | 754 | 567 | 1,321 | ||||||||
Net cash used in investing activities | (9,052 | ) | (181,897 | ) | (190,949 | ) | |||||
Cash flows from financing activities: | |||||||||||
Proceeds from issuance of long-term debt | — | 216,256 | 216,256 | ||||||||
Loan origination costs | — | (1,907 | ) | (1,907 | ) | ||||||
Proceeds from issuance of common units, net of offering costs | — | 206,154 | 206,154 | ||||||||
Distributions to Parent | — | (206,342 | ) | (206,342 | ) | ||||||
Distributions to Unitholders | — | (311 | ) | (311 | ) | ||||||
Predecessor cash retained by Parent | (354 | ) | (354 | ) | |||||||
Payments on long-term debt | (17 | ) | (32,506 | ) | (32,523 | ) | |||||
Net cash provided by (used in) financing activities | (371 | ) | 181,344 | 180,973 | |||||||
Net increase (decrease) in cash | (240 | ) | 6,752 | 6,512 | |||||||
Cash and cash equivalents at beginning of year | 240 | — | 240 | ||||||||
Cash and cash equivalents at end of period | $ | — | $ | 6,752 | $ | 6,752 |
|
2010 | 2011 | 2012 | ||||||
Valero | 41 | % | 37 | % | 36 | % | ||
Chevron | 16 | % | 20 | % | 19 | % |
|
December 31, 2011 | December 31, 2012 | ||||||
Predecessor | |||||||
(in thousands) | |||||||
Accounts receivable, trade | $ | 30,963 | $ | 32,906 | |||
Other receivables | 964 | 205 | |||||
Allowance for uncollectible accounts, trade | (167 | ) | (103 | ) | |||
Accounts receivable, net | $ | 31,760 | $ | 33,008 |
Balance at Beginning of Period | Additions Charged to Costs and Expenses | Amounts Written Off, Net of Recoveries | Allowance Retained by Parent | Balance at End of Period | |||||||||||||||
(in thousands) | |||||||||||||||||||
Allowance for doubtful accounts: | |||||||||||||||||||
December 31, 2010 | $ | 327 | $ | 214 | $ | 195 | $ | — | $ | 346 | |||||||||
December 31, 2011 | 346 | (58 | ) | 121 | — | 167 | |||||||||||||
December 31, 2012 | 167 | 103 | — | 167 | 103 |
|
December 31, 2011 | December 31, 2012 | ||||||
Predecessor | |||||||
(in thousands) | |||||||
Fuel-consignment and dealers | $ | 3,538 | $ | 1,960 | |||
Fuel-wholesale and bulk | 2,947 | 340 | |||||
Other | 538 | 681 | |||||
Inventories, net | $ | 7,023 | $ | 2,981 |
|
December 31, 2011 | December 31, 2012 | ||||||
Predecessor | |||||||
(in thousands) | |||||||
Land | $ | 19,552 | $ | 34,122 | |||
Buildings and leasehold improvements | 8,315 | 23,589 | |||||
Equipment | 27,943 | 16,049 | |||||
Construction in progress | 1,116 | 2,905 | |||||
Total property and equipment | 56,926 | 76,665 | |||||
Less: Accumulated depreciation | (17,877 | ) | (8,492 | ) | |||
Property and equipment, net | $ | 39,049 | $ | 68,173 |
|
Susser Petroleum Company LLC Predecessor | Susser Petroleum Partners LP | Total | |||||||||
(in thousands) | |||||||||||
Balance at December 31, 2011 | $ | 20,661 | $ | — | $ | 20,661 | |||||
Goodwill contributed to the Partnership | (12,936 | ) | 12,936 | — | |||||||
Goodwill retained by the Parent | (7,725 | ) | — | (7,725 | ) | ||||||
Balance at December 31, 2012 | $ | — | $ | 12,936 | $ | 12,936 |
December 31, 2011 | December 31, 2012 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Amount | Gross Carrying Amount | Accumulated Amortization | Net Amount | ||||||||||||||||||
Predecessor | |||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Amortized | |||||||||||||||||||||||
Supply agreements | $ | 29,654 | $ | 6,432 | $ | 23,222 | $ | 29,803 | $ | 8,674 | $ | 21,129 | |||||||||||
(Unfavorable) favorable leasehold arrangements, net | (950 | ) | (391 | ) | (559 | ) | 236 | 39 | 197 | ||||||||||||||
Loan origination costs | — | — | — | 1,907 | 102 | 1,805 | |||||||||||||||||
Other | 690 | 44 | 646 | 63 | 63 | — | |||||||||||||||||
Intangible assets, net | $ | 29,394 | $ | 6,085 | $ | 23,309 | $ | 32,009 | $ | 8,878 | $ | 23,131 |
Amortization | Interest | ||||||
2013 | $ | 3,106 | $ | 381 | |||
2014 | 2,775 | 381 | |||||
2015 | 2,595 | 381 | |||||
2016 | 2,264 | 381 | |||||
2017 | 1,950 | 280 |
|
December 31, 2011 | December 31, 2012 | ||||||
Predecessor | |||||||
(in thousands) | |||||||
Accrued federal and state income taxes | $ | 4,788 | $ | 71 | |||
Property and sales tax | 1,042 | 299 | |||||
Payroll and employee benefits | 1,417 | — | |||||
Deposits and other | 763 | 731 | |||||
Total | $ | 8,010 | $ | 1,101 |
|
December 31, 2011 | December 31, 2012 | ||||||
Predecessor | |||||||
(in thousands) | |||||||
Term loan, bearing interest at Prime or LIBOR plus an applicable margin | $ | — | $ | 148,166 | |||
SUSP Revolver, bearing interest at Prime or LIBOR plus an applicable margin | — | 35,590 | |||||
Notes payable, bearing interest at 6% | 1,120 | 1,099 | |||||
Total debt | 1,120 | 184,855 | |||||
Less: Current maturities | 22 | 24 | |||||
Long-term debt, net of current maturities | $ | 1,098 | $ | 184,831 |
2013 | $ | 24 | ||
2014 | 25 | |||
2015 | 148,192 | |||
2016 | 1,023 | |||
2017 | 35,591 | |||
Thereafter | — | |||
Total | $ | 184,855 |
Level 1 | Quoted prices (unadjusted) in active markets for identical assets or liabilities; |
Level 2 | Inputs other than quoted prices included within Level 1 that are either directly or indirectly observable; |
Level 3 | Unobservable inputs in which little or no market activity exists, therefore requiring an entity to develop its own assumptions about the assumptions that market participants would use in pricing. |
|
December 31, 2011 | December 31, 2012 | ||||||
Predecessor | |||||||
(in thousands) | |||||||
Deferred branding incentives, long-term portion | $ | 4,812 | $ | 2,442 | |||
Reserve for underground storage tank removal | 600 | 34 | |||||
Reserve for environmental remediation, long-term | 50 | — | |||||
Total | $ | 5,462 | $ | 2,476 |
|
|
• | Distribution Contract - a 10-year agreement under which we are the exclusive distributor of motor fuel to SUSS' existing Stripes® convenience stores and independently operated consignment locations, and to all future sites purchased by SUSP pursuant to the sale and leaseback option under the Omnibus Agreement, at cost, including tax and transportation costs, plus a fixed profit margin of three cents per gallon. In addition, all future motor fuel volumes purchased by SUSS for its own account will be added to the distribution contract pursuant to the terms of the Omnibus Agreement. |
• | Transportation Contract - a 10-year transportation logistics agreement, pursuant to which SUSS will arrange for motor fuel to be delivered from our suppliers to our customers at rates consistent with those charged by SUSS to third parties for the delivery of motor fuel. |
• | SUSS contributed to SPOC substantially all of its wholesale motor fuel distribution business, other than its motor fuel consignment business and transportation assets, which included: |
• | marketer, distributor and supply agreements, |
• | fuel supply agreements to distribute motor fuel to convenience stores and other retail fuel outlets, |
• | real property owned in fee and personal property, |
• | leases and subleases under which it was a tenant, and |
• | leases and subleases under which it was a landlord. |
• | SPC contributed its membership interests in T&C Wholesale to SPOC. |
• | SPC contributed its interest in SPOC to the Partnership in exchange for 14,436 common units representing a 0.07% limited partner interest in the Partnership, 10,939,436 subordinated units representing a 50.0% limited partner interest in the Partnership and all of the incentive distribution rights of the Partnership. |
• | The Partnership sells motor fuel to SUSS for resale at its Stripes® convenience stores and independently operated consignment locations. Motor fuel sales to affiliates for the period ended December 31, 2012, subsequent to the IPO, were $722.1 million and resulted in gross profit of $7.8 million. Prior to September 25, 2012, the Predecessor sold motor fuel to affiliates at zero gross profit. Additionally, we collect credit card receipts from the motor fuel suppliers on SUSS' behalf. |
• | SUSS charged us for general and administrative services under the Omnibus Agreement for oversight of the Partnership and its Predecessor. Such amounts include certain expenses allocated by SUSS for general corporate services, such as finance, internal audit and legal services, which are included in general and administrative expenses. These expenses were charged or allocated to the Partnership based on the nature of the expenses and our proportionate share of employee time and headcount, which management believes to be reasonable. SUSS charged $1.4 million, $1.6 million and $1.6 million for the years ended December 31, 2010, December 30, 2011 and December 31, 2012, respectively. |
• | We reimbursed SUSS for costs of employees supporting our operations of $2.9 million for the year ended December 31, 2012. Prior to the IPO, these expenses were incurred directly by the Predecessor. |
• | We distributed $0.3 million for the year ended December 31, 2012 to SUSS as regular distributions on its common and subordinated units. |
• | SUSS charged us for transportation services under the Transportation Contract for delivery of motor fuel to our customers of $11.9 million for the year ended December 31, 2012. Prior to the IPO, these expenses were incurred directly by the Predecessor. |
• | SUSS charged the Predecessor for rent expense on certain real estate, which was in turn subleased by the Predecessor to dealers, of $1.0 million, $1.1 million and $0.8 million for each of the years ended December 31, 2010, December 31, 2011 and December 31, 2012, respectively. No rent expense was incurred subsequent to the IPO. |
• | We acquired 8 convenience store properties from SUSS for $29.0 million. These stores were leased back to SUSS. |
• | We charged SUSS rent on the convenience store properties which were purchased by us and leased back to them. For the year ended December 31, 2012, we charged $0.1 million to SUSS on these leases. |
• | Net accounts receivable from SUSS were $106.6 million and $59.5 million at December 31, 2011 and December 31, 2012, respectively. |
|
December 31, 2010 | December 30, 2011 | December 31, 2012 | |||||||||
Predecessor | Predecessor | ||||||||||
(in thousands) | |||||||||||
Store base rent | $ | 3,351 | $ | 3,729 | $ | 3,074 | |||||
Equipment rent | 446 | 593 | 453 | ||||||||
Net rent expense | $ | 3,797 | $ | 4,322 | $ | 3,527 |
2013 | $ | 801 | ||
2014 | 803 | |||
2015 | 773 | |||
2016 | 782 | |||
2017 | 793 | |||
Thereafter | 4,983 | |||
Total | $ | 8,935 |
|
Land | $ | 33,646 | ||
Buildings and improvements | 18,282 | |||
Equipment | 14,691 | |||
Total property and equipment | 66,619 | |||
Less: Accumulated depreciation | 4,344 | |||
Property and equipment, net | $ | 62,275 |
Year Ended December 31, | |||
2013 | $ | 5,592 | |
2014 | 5,289 | ||
2015 | 4,671 | ||
2016 | 3,987 | ||
2017 | 3,451 | ||
Thereafter | 28,293 | ||
Total minimum future rentals | $ | 51,283 |
|
Year Ended | |||||||||||
December 31, 2010 | December 30, 2011 | December 31, 2012 | |||||||||
Predecessor | Predecessor | ||||||||||
(in thousands) | |||||||||||
Cash interest expense | $ | 332 | $ | 412 | $ | 940 | |||||
Amortization of loan costs | — | — | 102 | ||||||||
Cash interest income | (48 | ) | (88 | ) | (233 | ) | |||||
Interest expense, net | $ | 284 | $ | 324 | $ | 809 |
|
Year Ended | |||||||||||
December 31, 2010 | December 31, 2011 | December 31, 2012 | |||||||||
Predecessor | Predecessor | ||||||||||
(in thousands) | |||||||||||
Current: | |||||||||||
Federal | $ | 6,527 | $ | 4,524 | $ | 2,321 | |||||
State | 236 | 265 | 284 | ||||||||
Total current income tax expense | 6,763 | 4,789 | 2,605 | ||||||||
Deferred: | |||||||||||
Federal | (1,519 | ) | 1,245 | 2,416 | |||||||
State | (8 | ) | 5 | 12 | |||||||
Total deferred tax expense (benefit) | (1,527 | ) | 1,250 | 2,428 | |||||||
Net income tax expense | $ | 5,236 | $ | 6,039 | $ | 5,033 |
Year Ended | ||||||||||||||||||||
December 31, 2010 | December 31, 2011 | December 31, 2012 | ||||||||||||||||||
Predecessor | Predecessor | |||||||||||||||||||
(in thousands) | Tax Rate % | (in thousands) | Tax Rate % | (in thousands) | Tax Rate % | |||||||||||||||
Tax at statutory federal rate | $ | 5,058 | 35.0 | % | $ | 5,823 | 35.0 | % | $ | 7,911 | 35.0 | % | ||||||||
Partnership earnings not subject to tax | — | — | % | — | — | % | (3,281 | ) | (14.5 | )% | ||||||||||
Corporate subsidiary earnings subject to tax | — | — | % | — | — | % | 153 | 0.7 | % | |||||||||||
State and local tax, net of federal benefit | 149 | 1.0 | % | 176 | 1.0 | % | 217 | 1.0 | % | |||||||||||
Other | 29 | 0.2 | % | 40 | 0.3 | % | 33 | 0.1 | % | |||||||||||
Tax expense per financial statement | $ | 5,236 | 36.2 | % | $ | 6,039 | 36.3 | % | $ | 5,033 | 22.3 | % |
December 31, 2011 | December 31, 2012 | ||||||
Predecessor | |||||||
(in thousands) | |||||||
Deferred tax assets: | |||||||
Allowance for doubtful accounts | $ | 112 | $ | — | |||
Environmental reserves | 73 | — | |||||
Intangible assets | 1,047 | — | |||||
Deferred revenue | 1,747 | — | |||||
Accrued bonuses | 517 | — | |||||
Net operating loss carry forwards | — | 35 | |||||
Total deferred tax assets | 3,496 | 35 | |||||
Deferred tax liabilities: | |||||||
Fixed assets | 5,297 | 187 | |||||
Prepaid assets | 20 | — | |||||
Other accruals and reserves | 164 | — | |||||
Total deferred tax liabilities | 5,481 | 187 | |||||
Net deferred income tax assets (liabilities) | $ | (1,985 | ) | $ | (152 | ) | |
Current net deferred tax assets (liabilities) | $ | 610 | $ | — | |||
Noncurrent net deferred tax assets (liabilities) | $ | (2,595 | ) | $ | (152 | ) |
|
Net Income Attributable to Susser Petroleum Partners LP Limited Partner Unit - Common Units | |||
Year Ended December 31, 2012 | |||
Distributions (a) | $ | 5,098 | |
Distributions in excess of net income | (523 | ) | |
Limited partners' interest in net income subsequent to initial public offering | $ | 4,575 | |
Net Income Attributable to Susser Petroleum Partners LP Limited Partner Unit - Subordinated Units | |||
Year Ended December 31, 2012 | |||
Distributions (a) | $ | 5,098 | |
Distributions in excess of net income | (523 | ) | |
Limited partners' interest in net income subsequent to initial public offering | $ | 4,575 | |
(a) Distributions declared per unit | $0.466 |
Marginal percentage interest in distributions | |||||||||
Total quarterly distribution per unit target amount | Unitholders | SUSS | |||||||
Minimum Quarterly Distribution | $ | 0.4375 | 100 | % | — | ||||
First Target Distribution | Above $0.4375 up to $0.503125 | 100 | % | — | |||||
Second Target Distribution | Above $0.503125 up to $0.546875 | 85 | % | 15 | % | ||||
Third Target Distribution | Above $0.546875 up to $0.656250 | 75 | % | 25 | % | ||||
Thereafter | Above $0.656250 | 50 | % | 50 | % |
|
Year Ended December 31, 2012 | |||||||
2011 | 2012 | ||||||
Predecessor | |||||||
Phantom common units | $ | — | $ | 101 | |||
Predecessor allocated expense | 707 | 810 | |||||
Total equity-based compensation expense | $ | 707 | $ | 911 |
Number of Phantom Common Units | Weighted-Average Grant Date Fair Value | |||||
Nonvested at January 1, 2012 | — | $ | — | |||
Granted | 32,500 | 23.09 | ||||
Nonvested at December 31, 2012 | 32,500 | $ | 23.09 |
|
Twelve Months Ended December 31, 2012 | |||
(dollars in thousands, except units and per unit amounts) | |||
Net income subsequent to initial public offering | $ | 9,150 | |
Less: General partner's interest in net income subsequent to initial public offering | — | ||
Limited partners' interest in net income subsequent to initial public offering | $ | 9,150 | |
Weighted average limited partner units outstanding: | |||
Common - basic | 10,939,436 | ||
Common - equivalents | 3,723 | ||
Common - diluted | 10,943,159 | ||
Subordinated - SUSS (basic and diluted) | 10,939,436 | ||
Net income per limited partner unit: | |||
Common - basic | $ | 0.42 | |
Common - diluted | $ | 0.42 | |
Subordinated - SUSS (basic and diluted) | $ | 0.42 |
|
2010 | 2011 | 2012 (a) | ||||||||||||||||||||||||||||||||||||||||||||||
1st QTR | 2nd QTR | 3rd QTR | 4th QTR | 1st QTR | 2nd QTR | 3rd QTR | 4th QTR | 1st QTR | 2nd QTR | 3rd QTR | 4th QTR | |||||||||||||||||||||||||||||||||||||
Predecessor | Predecessor | |||||||||||||||||||||||||||||||||||||||||||||||
(dollars and gallons in thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||
Motor fuel sales | $ | 637,813 | $ | 687,053 | $ | 639,623 | $ | 708,437 | $ | 848,719 | $ | 1,008,380 | $ | 987,738 | $ | 962,094 | $ | 1,069,244 | $ | 1,083,470 | $ | 1,106,118 | $ | 1,005,948 | ||||||||||||||||||||||||
Rental and Other income | 2,498 | 2,353 | 2,603 | 3,412 | 3,011 | 2,966 | 4,125 | 3,345 | 3,409 | 3,041 | 3,499 | 2,611 | ||||||||||||||||||||||||||||||||||||
Total revenue | 640,311 | 689,406 | 642,226 | 711,849 | 851,730 | 1,011,346 | 991,863 | 965,439 | 1,072,653 | 1,086,511 | 1,109,617 | 1,008,559 | ||||||||||||||||||||||||||||||||||||
Motor fuel gross profit | 5,210 | 7,330 | 7,277 | 6,248 | 6,217 | 9,841 | 7,720 | 7,439 | 7,112 | 11,570 | 9,799 | 12,591 | ||||||||||||||||||||||||||||||||||||
Other gross profit | 2,207 | 2,183 | 2,489 | 3,155 | 2,617 | 2,348 | 3,816 | 3,025 | 2,771 | 2,610 | 3,029 | 2,020 | ||||||||||||||||||||||||||||||||||||
Total gross profit | 7,417 | 9,513 | 9,766 | 9,403 | 8,834 | 12,189 | 11,536 | 10,464 | 9,883 | 14,180 | 12,828 | 14,611 | ||||||||||||||||||||||||||||||||||||
Income from operations | 2,341 | 4,120 | 4,390 | 3,885 | 3,006 | 5,600 | 5,002 | 3,353 | 2,734 | 5,897 | 5,469 | 9,312 | ||||||||||||||||||||||||||||||||||||
Net income | $ | 1,447 | $ | 2,588 | $ | 2,761 | $ | 2,420 | $ | 1,861 | $ | 3,527 | $ | 3,136 | $ | 2,074 | $ | 1,674 | $ | 3,703 | $ | 3,617 | $ | 8,576 | ||||||||||||||||||||||||
Limited partners interest in net income subsequent to IPO: | — | — | — | — | — | — | — | — | — | — | 574 | 8,576 | ||||||||||||||||||||||||||||||||||||
Net income per limited Partner unit: (c) | ||||||||||||||||||||||||||||||||||||||||||||||||
Common (basic and diluted) | — | — | — | — | — | — | — | — | — | — | 0.03 | 0.39 | ||||||||||||||||||||||||||||||||||||
Subordinated (basic and diluted) | — | — | — | — | — | — | — | — | — | — | 0.03 | 0.39 | ||||||||||||||||||||||||||||||||||||
Fuel gallons | 300,962 | 315,312 | 307,771 | 309,268 | 311,098 | 322,641 | 330,903 | 347,768 | 351,368 | 369,028 | 367,362 | 362,188 | ||||||||||||||||||||||||||||||||||||
Motor fuel margin - third party (b) | 4.3¢ | 5.7¢ | 6.0¢ | 5.1¢ | 5.1¢ | 7.7¢ | 5.9¢ | 5.2¢ | 5.0¢ | 7.5¢ | 6.3¢ | 4.5¢ | ||||||||||||||||||||||||||||||||||||
(a) | The information presented includes the results of operations of Predecessor for periods presented through September 24, 2012 and of SUSP for the period beginning September 25, 2012, the date SUSP commenced operations. |
(b) | Excludes the impact of motor fuel sold to affiliates. |
(c) | Net income per unit is only calculated for the Partnership after the IPO as no units were outstanding prior to September 25, 2012. |
|
2010 | 2011 | 2012 | ||||||
Valero | 41 | % | 37 | % | 36 | % | ||
Chevron | 16 | % | 20 | % | 19 | % |
|
Gross proceeds | $ | 224 | ||
Less: Underwriting and structuring fees and other offering expenses | (18 | ) | ||
Proceeds from the IPO, net of offering costs | 206 | |||
Reimbursement to SUSS for capital expenditures during prior 24 months | (25 | ) | ||
Investment in marketable securities | (181 | ) | ||
Net use of IPO proceeds | $ | (206 | ) | |
Term loan proceeds | $ | 181 | ||
Proceeds of term loan distributed to SUSS | $ | (181 | ) |
Susser Petroleum Company LLC Predecessor | Susser Petroleum Partners LP | Twelve Months Ended December 31, 2012 | |||||||||
Through September 24, 2012 | From September 25, 2012 | ||||||||||
(in thousands) | |||||||||||
Revenues | $ | 3,198,422 | $ | 1,078,919 | $ | 4,277,341 | |||||
Cost of sales | 3,162,428 | 1,063,411 | 4,225,839 | ||||||||
Gross profit | 35,994 | 15,508 | 51,502 | ||||||||
Total operating expenses | 22,496 | 5,594 | 28,090 | ||||||||
Income from operations | 13,498 | 9,914 | 23,412 | ||||||||
Interest expense, net | (269 | ) | (540 | ) | (809 | ) | |||||
Income before income taxes | 13,229 | 9,374 | 22,603 | ||||||||
Income tax expense | (4,809 | ) | (224 | ) | (5,033 | ) | |||||
Net income | $ | 8,420 | $ | 9,150 | $ | 17,570 |
Susser Petroleum Company LLC Predecessor | Susser Petroleum Partners LP | Twelve Months Ended December 31, 2012 | |||||||||
Through September 24, 2012 | From September 25, 2012 | ||||||||||
(in thousands) | |||||||||||
Cash flows from operating activities: | |||||||||||
Net cash provided by operating activities | $ | 9,183 | $ | 7,305 | $ | 16,488 | |||||
Cash flows from investing activities: | |||||||||||
Purchase of intangibles and capital expenditures | (9,806 | ) | (34,200 | ) | (44,006 | ) | |||||
Purchase of marketable securities | — | (497,426 | ) | (497,426 | ) | ||||||
Redemption of marketable securities | — | 349,162 | 349,162 | ||||||||
Proceeds from disposal of property and equipment | 754 | 567 | 1,321 | ||||||||
Net cash used in investing activities | (9,052 | ) | (181,897 | ) | (190,949 | ) | |||||
Cash flows from financing activities: | |||||||||||
Proceeds from issuance of long-term debt | — | 216,256 | 216,256 | ||||||||
Loan origination costs | — | (1,907 | ) | (1,907 | ) | ||||||
Proceeds from issuance of common units, net of offering costs | — | 206,154 | 206,154 | ||||||||
Distributions to Parent | — | (206,342 | ) | (206,342 | ) | ||||||
Distributions to Unitholders | — | (311 | ) | (311 | ) | ||||||
Predecessor cash retained by Parent | (354 | ) | (354 | ) | |||||||
Payments on long-term debt | (17 | ) | (32,506 | ) | (32,523 | ) | |||||
Net cash provided by (used in) financing activities | (371 | ) | 181,344 | 180,973 | |||||||
Net increase (decrease) in cash | (240 | ) | 6,752 | 6,512 | |||||||
Cash and cash equivalents at beginning of year | 240 | — | 240 | ||||||||
Cash and cash equivalents at end of period | $ | — | $ | 6,752 | $ | 6,752 |
|
2010 | 2011 | 2012 | ||||||
Valero | 41 | % | 37 | % | 36 | % | ||
Chevron | 16 | % | 20 | % | 19 | % |
|
December 31, 2011 | December 31, 2012 | ||||||
Predecessor | |||||||
(in thousands) | |||||||
Accounts receivable, trade | $ | 30,963 | $ | 32,906 | |||
Other receivables | 964 | 205 | |||||
Allowance for uncollectible accounts, trade | (167 | ) | (103 | ) | |||
Accounts receivable, net | $ | 31,760 | $ | 33,008 |
Balance at Beginning of Period | Additions Charged to Costs and Expenses | Amounts Written Off, Net of Recoveries | Allowance Retained by Parent | Balance at End of Period | |||||||||||||||
(in thousands) | |||||||||||||||||||
Allowance for doubtful accounts: | |||||||||||||||||||
December 31, 2010 | $ | 327 | $ | 214 | $ | 195 | $ | — | $ | 346 | |||||||||
December 31, 2011 | 346 | (58 | ) | 121 | — | 167 | |||||||||||||
December 31, 2012 | 167 | 103 | — | 167 | 103 |
|
December 31, 2011 | December 31, 2012 | ||||||
Predecessor | |||||||
(in thousands) | |||||||
Fuel-consignment and dealers | $ | 3,538 | $ | 1,960 | |||
Fuel-wholesale and bulk | 2,947 | 340 | |||||
Other | 538 | 681 | |||||
Inventories, net | $ | 7,023 | $ | 2,981 |
|
December 31, 2011 | December 31, 2012 | ||||||
Predecessor | |||||||
(in thousands) | |||||||
Land | $ | 19,552 | $ | 34,122 | |||
Buildings and leasehold improvements | 8,315 | 23,589 | |||||
Equipment | 27,943 | 16,049 | |||||
Construction in progress | 1,116 | 2,905 | |||||
Total property and equipment | 56,926 | 76,665 | |||||
Less: Accumulated depreciation | (17,877 | ) | (8,492 | ) | |||
Property and equipment, net | $ | 39,049 | $ | 68,173 |
|
Susser Petroleum Company LLC Predecessor | Susser Petroleum Partners LP | Total | |||||||||
(in thousands) | |||||||||||
Balance at December 31, 2011 | $ | 20,661 | $ | — | $ | 20,661 | |||||
Goodwill contributed to the Partnership | (12,936 | ) | 12,936 | — | |||||||
Goodwill retained by the Parent | (7,725 | ) | — | (7,725 | ) | ||||||
Balance at December 31, 2012 | $ | — | $ | 12,936 | $ | 12,936 |
December 31, 2011 | December 31, 2012 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Amount | Gross Carrying Amount | Accumulated Amortization | Net Amount | ||||||||||||||||||
Predecessor | |||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Amortized | |||||||||||||||||||||||
Supply agreements | $ | 29,654 | $ | 6,432 | $ | 23,222 | $ | 29,803 | $ | 8,674 | $ | 21,129 | |||||||||||
(Unfavorable) favorable leasehold arrangements, net | (950 | ) | (391 | ) | (559 | ) | 236 | 39 | 197 | ||||||||||||||
Loan origination costs | — | — | — | 1,907 | 102 | 1,805 | |||||||||||||||||
Other | 690 | 44 | 646 | 63 | 63 | — | |||||||||||||||||
Intangible assets, net | $ | 29,394 | $ | 6,085 | $ | 23,309 | $ | 32,009 | $ | 8,878 | $ | 23,131 |
Amortization | Interest | ||||||
2013 | $ | 3,106 | $ | 381 | |||
2014 | 2,775 | 381 | |||||
2015 | 2,595 | 381 | |||||
2016 | 2,264 | 381 | |||||
2017 | 1,950 | 280 |
|
December 31, 2011 | December 31, 2012 | ||||||
Predecessor | |||||||
(in thousands) | |||||||
Accrued federal and state income taxes | $ | 4,788 | $ | 71 | |||
Property and sales tax | 1,042 | 299 | |||||
Payroll and employee benefits | 1,417 | — | |||||
Deposits and other | 763 | 731 | |||||
Total | $ | 8,010 | $ | 1,101 |
|
December 31, 2011 | December 31, 2012 | ||||||
Predecessor | |||||||
(in thousands) | |||||||
Term loan, bearing interest at Prime or LIBOR plus an applicable margin | $ | — | $ | 148,166 | |||
SUSP Revolver, bearing interest at Prime or LIBOR plus an applicable margin | — | 35,590 | |||||
Notes payable, bearing interest at 6% | 1,120 | 1,099 | |||||
Total debt | 1,120 | 184,855 | |||||
Less: Current maturities | 22 | 24 | |||||
Long-term debt, net of current maturities | $ | 1,098 | $ | 184,831 |
2013 | $ | 24 | ||
2014 | 25 | |||
2015 | 148,192 | |||
2016 | 1,023 | |||
2017 | 35,591 | |||
Thereafter | — | |||
Total | $ | 184,855 |
|
December 31, 2011 | December 31, 2012 | ||||||
Predecessor | |||||||
(in thousands) | |||||||
Deferred branding incentives, long-term portion | $ | 4,812 | $ | 2,442 | |||
Reserve for underground storage tank removal | 600 | 34 | |||||
Reserve for environmental remediation, long-term | 50 | — | |||||
Total | $ | 5,462 | $ | 2,476 |
|
December 31, 2010 | December 30, 2011 | December 31, 2012 | |||||||||
Predecessor | Predecessor | ||||||||||
(in thousands) | |||||||||||
Store base rent | $ | 3,351 | $ | 3,729 | $ | 3,074 | |||||
Equipment rent | 446 | 593 | 453 | ||||||||
Net rent expense | $ | 3,797 | $ | 4,322 | $ | 3,527 |
2013 | $ | 801 | ||
2014 | 803 | |||
2015 | 773 | |||
2016 | 782 | |||
2017 | 793 | |||
Thereafter | 4,983 | |||
Total | $ | 8,935 |
|
Land | $ | 33,646 | ||
Buildings and improvements | 18,282 | |||
Equipment | 14,691 | |||
Total property and equipment | 66,619 | |||
Less: Accumulated depreciation | 4,344 | |||
Property and equipment, net | $ | 62,275 |
Year Ended December 31, | |||
2013 | $ | 5,592 | |
2014 | 5,289 | ||
2015 | 4,671 | ||
2016 | 3,987 | ||
2017 | 3,451 | ||
Thereafter | 28,293 | ||
Total minimum future rentals | $ | 51,283 |
|
Year Ended | |||||||||||
December 31, 2010 | December 30, 2011 | December 31, 2012 | |||||||||
Predecessor | Predecessor | ||||||||||
(in thousands) | |||||||||||
Cash interest expense | $ | 332 | $ | 412 | $ | 940 | |||||
Amortization of loan costs | — | — | 102 | ||||||||
Cash interest income | (48 | ) | (88 | ) | (233 | ) | |||||
Interest expense, net | $ | 284 | $ | 324 | $ | 809 |
|
Year Ended | |||||||||||
December 31, 2010 | December 31, 2011 | December 31, 2012 | |||||||||
Predecessor | Predecessor | ||||||||||
(in thousands) | |||||||||||
Current: | |||||||||||
Federal | $ | 6,527 | $ | 4,524 | $ | 2,321 | |||||
State | 236 | 265 | 284 | ||||||||
Total current income tax expense | 6,763 | 4,789 | 2,605 | ||||||||
Deferred: | |||||||||||
Federal | (1,519 | ) | 1,245 | 2,416 | |||||||
State | (8 | ) | 5 | 12 | |||||||
Total deferred tax expense (benefit) | (1,527 | ) | 1,250 | 2,428 | |||||||
Net income tax expense | $ | 5,236 | $ | 6,039 | $ | 5,033 |
Year Ended | ||||||||||||||||||||
December 31, 2010 | December 31, 2011 | December 31, 2012 | ||||||||||||||||||
Predecessor | Predecessor | |||||||||||||||||||
(in thousands) | Tax Rate % | (in thousands) | Tax Rate % | (in thousands) | Tax Rate % | |||||||||||||||
Tax at statutory federal rate | $ | 5,058 | 35.0 | % | $ | 5,823 | 35.0 | % | $ | 7,911 | 35.0 | % | ||||||||
Partnership earnings not subject to tax | — | — | % | — | — | % | (3,281 | ) | (14.5 | )% | ||||||||||
Corporate subsidiary earnings subject to tax | — | — | % | — | — | % | 153 | 0.7 | % | |||||||||||
State and local tax, net of federal benefit | 149 | 1.0 | % | 176 | 1.0 | % | 217 | 1.0 | % | |||||||||||
Other | 29 | 0.2 | % | 40 | 0.3 | % | 33 | 0.1 | % | |||||||||||
Tax expense per financial statement | $ | 5,236 | 36.2 | % | $ | 6,039 | 36.3 | % | $ | 5,033 | 22.3 | % |
December 31, 2011 | December 31, 2012 | ||||||
Predecessor | |||||||
(in thousands) | |||||||
Deferred tax assets: | |||||||
Allowance for doubtful accounts | $ | 112 | $ | — | |||
Environmental reserves | 73 | — | |||||
Intangible assets | 1,047 | — | |||||
Deferred revenue | 1,747 | — | |||||
Accrued bonuses | 517 | — | |||||
Net operating loss carry forwards | — | 35 | |||||
Total deferred tax assets | 3,496 | 35 | |||||
Deferred tax liabilities: | |||||||
Fixed assets | 5,297 | 187 | |||||
Prepaid assets | 20 | — | |||||
Other accruals and reserves | 164 | — | |||||
Total deferred tax liabilities | 5,481 | 187 | |||||
Net deferred income tax assets (liabilities) | $ | (1,985 | ) | $ | (152 | ) | |
Current net deferred tax assets (liabilities) | $ | 610 | $ | — | |||
Noncurrent net deferred tax assets (liabilities) | $ | (2,595 | ) | $ | (152 | ) |
|
Net Income Attributable to Susser Petroleum Partners LP Limited Partner Unit - Common Units | |||
Year Ended December 31, 2012 | |||
Distributions (a) | $ | 5,098 | |
Distributions in excess of net income | (523 | ) | |
Limited partners' interest in net income subsequent to initial public offering | $ | 4,575 | |
Net Income Attributable to Susser Petroleum Partners LP Limited Partner Unit - Subordinated Units | |||
Year Ended December 31, 2012 | |||
Distributions (a) | $ | 5,098 | |
Distributions in excess of net income | (523 | ) | |
Limited partners' interest in net income subsequent to initial public offering | $ | 4,575 | |
(a) Distributions declared per unit | $0.466 |
Marginal percentage interest in distributions | |||||||||
Total quarterly distribution per unit target amount | Unitholders | SUSS | |||||||
Minimum Quarterly Distribution | $ | 0.4375 | 100 | % | — | ||||
First Target Distribution | Above $0.4375 up to $0.503125 | 100 | % | — | |||||
Second Target Distribution | Above $0.503125 up to $0.546875 | 85 | % | 15 | % | ||||
Third Target Distribution | Above $0.546875 up to $0.656250 | 75 | % | 25 | % | ||||
Thereafter | Above $0.656250 | 50 | % | 50 | % |
|
Year Ended December 31, 2012 | |||||||
2011 | 2012 | ||||||
Predecessor | |||||||
Phantom common units | $ | — | $ | 101 | |||
Predecessor allocated expense | 707 | 810 | |||||
Total equity-based compensation expense | $ | 707 | $ | 911 |
Number of Phantom Common Units | Weighted-Average Grant Date Fair Value | |||||
Nonvested at January 1, 2012 | — | $ | — | |||
Granted | 32,500 | 23.09 | ||||
Nonvested at December 31, 2012 | 32,500 | $ | 23.09 |
|
2010 | 2011 | 2012 (a) | ||||||||||||||||||||||||||||||||||||||||||||||
1st QTR | 2nd QTR | 3rd QTR | 4th QTR | 1st QTR | 2nd QTR | 3rd QTR | 4th QTR | 1st QTR | 2nd QTR | 3rd QTR | 4th QTR | |||||||||||||||||||||||||||||||||||||
Predecessor | Predecessor | |||||||||||||||||||||||||||||||||||||||||||||||
(dollars and gallons in thousands) | ||||||||||||||||||||||||||||||||||||||||||||||||
Motor fuel sales | $ | 637,813 | $ | 687,053 | $ | 639,623 | $ | 708,437 | $ | 848,719 | $ | 1,008,380 | $ | 987,738 | $ | 962,094 | $ | 1,069,244 | $ | 1,083,470 | $ | 1,106,118 | $ | 1,005,948 | ||||||||||||||||||||||||
Rental and Other income | 2,498 | 2,353 | 2,603 | 3,412 | 3,011 | 2,966 | 4,125 | 3,345 | 3,409 | 3,041 | 3,499 | 2,611 | ||||||||||||||||||||||||||||||||||||
Total revenue | 640,311 | 689,406 | 642,226 | 711,849 | 851,730 | 1,011,346 | 991,863 | 965,439 | 1,072,653 | 1,086,511 | 1,109,617 | 1,008,559 | ||||||||||||||||||||||||||||||||||||
Motor fuel gross profit | 5,210 | 7,330 | 7,277 | 6,248 | 6,217 | 9,841 | 7,720 | 7,439 | 7,112 | 11,570 | 9,799 | 12,591 | ||||||||||||||||||||||||||||||||||||
Other gross profit | 2,207 | 2,183 | 2,489 | 3,155 | 2,617 | 2,348 | 3,816 | 3,025 | 2,771 | 2,610 | 3,029 | 2,020 | ||||||||||||||||||||||||||||||||||||
Total gross profit | 7,417 | 9,513 | 9,766 | 9,403 | 8,834 | 12,189 | 11,536 | 10,464 | 9,883 | 14,180 | 12,828 | 14,611 | ||||||||||||||||||||||||||||||||||||
Income from operations | 2,341 | 4,120 | 4,390 | 3,885 | 3,006 | 5,600 | 5,002 | 3,353 | 2,734 | 5,897 | 5,469 | 9,312 | ||||||||||||||||||||||||||||||||||||
Net income | $ | 1,447 | $ | 2,588 | $ | 2,761 | $ | 2,420 | $ | 1,861 | $ | 3,527 | $ | 3,136 | $ | 2,074 | $ | 1,674 | $ | 3,703 | $ | 3,617 | $ | 8,576 | ||||||||||||||||||||||||
Limited partners interest in net income subsequent to IPO: | — | — | — | — | — | — | — | — | — | — | 574 | 8,576 | ||||||||||||||||||||||||||||||||||||
Net income per limited Partner unit: (c) | ||||||||||||||||||||||||||||||||||||||||||||||||
Common (basic and diluted) | — | — | — | — | — | — | — | — | — | — | 0.03 | 0.39 | ||||||||||||||||||||||||||||||||||||
Subordinated (basic and diluted) | — | — | — | — | — | — | — | — | — | — | 0.03 | 0.39 | ||||||||||||||||||||||||||||||||||||
Fuel gallons | 300,962 | 315,312 | 307,771 | 309,268 | 311,098 | 322,641 | 330,903 | 347,768 | 351,368 | 369,028 | 367,362 | 362,188 | ||||||||||||||||||||||||||||||||||||
Motor fuel margin - third party (b) | 4.3¢ | 5.7¢ | 6.0¢ | 5.1¢ | 5.1¢ | 7.7¢ | 5.9¢ | 5.2¢ | 5.0¢ | 7.5¢ | 6.3¢ | 4.5¢ | ||||||||||||||||||||||||||||||||||||
(a) | The information presented includes the results of operations of Predecessor for periods presented through September 24, 2012 and of SUSP for the period beginning September 25, 2012, the date SUSP commenced operations. |
(b) | Excludes the impact of motor fuel sold to affiliates. |
(c) | Net income per unit is only calculated for the Partnership after the IPO as no units were outstanding prior to September 25, 2012. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|