| Equity
|
|
|
|
|
|
• | Susser Petroleum Operating Company (“SPOC”), 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. |
|
• | 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 | Three Months Ended September 30, 2012 | |||||||||
Through September 24, 2012 | From September 25, 2012 | ||||||||||
(in thousands) | |||||||||||
Revenues | $ | 1,039,257 | $ | 70,359 | $ | 1,109,616 | |||||
Cost of sales | 1,027,325 | 69,462 | 1,096,787 | ||||||||
Gross profit | 11,932 | 897 | 12,829 | ||||||||
Total operating expenses | 7,064 | 295 | 7,359 | ||||||||
Income from operations | 4,868 | 602 | 5,470 | ||||||||
Interest expense, net | (89 | ) | (24 | ) | (113 | ) | |||||
Income before income taxes | 4,779 | 578 | 5,357 | ||||||||
Income tax expense | (1,735 | ) | (4 | ) | (1,739 | ) | |||||
Net income | $ | 3,044 | $ | 574 | $ | 3,618 |
Susser Petroleum Company LLC Predecessor | Susser Petroleum Partners LP | Nine Months Ended September 30, 2012 | |||||||||
Through September 24, 2012 | From September 25, 2012 | ||||||||||
(in thousands) | |||||||||||
Revenues | $ | 3,198,422 | $ | 70,359 | $ | 3,268,781 | |||||
Cost of sales | 3,162,428 | 69,462 | 3,231,890 | ||||||||
Gross profit | 35,994 | 897 | 36,891 | ||||||||
Total operating expenses | 22,496 | 295 | 22,791 | ||||||||
Income from operations | 13,498 | 602 | 14,100 | ||||||||
Interest expense, net | (269 | ) | (24 | ) | (293 | ) | |||||
Income before income taxes | 13,229 | 578 | 13,807 | ||||||||
Income tax expense | (4,809 | ) | (4 | ) | (4,813 | ) | |||||
Net income | $ | 8,420 | $ | 574 | $ | 8,994 |
Susser Petroleum Company LLC Predecessor | Susser Petroleum Partners LP | Nine Months Ended September 30, 2012 | |||||||||
Through September 24, 2012 | From September 25, 2012 | ||||||||||
(in thousands) | |||||||||||
Cash flows from operating activities: | |||||||||||
Net cash provided by operating activities | $ | 9,151 | $ | 16,761 | $ | 25,912 | |||||
Cash flows from investing activities: | |||||||||||
Purchase of intangibles and capital expenditures | (9,806 | ) | (48 | ) | (9,854 | ) | |||||
Purchase of short-term investments | — | (259,654 | ) | (259,654 | ) | ||||||
Redemption of short-term investments | — | 78,976 | 78,976 | ||||||||
Proceeds from disposal of property and equipment | 754 | — | 754 | ||||||||
Net cash used in investing activities | (9,052 | ) | (180,726 | ) | (189,778 | ) | |||||
Cash flows from financing activities: | |||||||||||
Change in notes receivable | 32 | — | 32 | ||||||||
Proceeds from issuance of long-term debt | — | 180,666 | 180,666 | ||||||||
Loan origination costs | (1,891 | ) | (1,891 | ) | |||||||
Proceeds from issuance of common units, net of offering costs | — | 206,030 | 206,030 | ||||||||
Distributions to Parent | — | (206,030 | ) | (206,030 | ) | ||||||
Predecessor cash retained by Parent | (354 | ) | — | (354 | ) | ||||||
Payments on long-term debt | (17 | ) | — | (17 | ) | ||||||
Net cash provided by (used in) financing activities | (339 | ) | 178,775 | 178,436 | |||||||
Net increase (decrease) in cash | (240 | ) | 14,810 | 14,570 | |||||||
Cash and cash equivalents at beginning of year | 240 | — | 240 | ||||||||
Cash and cash equivalents at end of period | $ | — | $ | 14,810 | $ | 14,810 |
|
|
December 31, 2011 | September 30, 2012 | ||||||
Predecessor | |||||||
(in thousands) | |||||||
Accounts receivable, trade | $ | 30,963 | $ | 16,962 | |||
Receivable from state reimbursement funds | 61 | — | |||||
Other receivables | 903 | 202 | |||||
Allowance for uncollectible accounts, trade | (153 | ) | — | ||||
Allowance for uncollectible accounts, environmental | (14 | ) | — | ||||
Accounts receivable, net | $ | 31,760 | $ | 17,164 |
|
December 31, 2011 | September 30, 2012 | ||||||
Predecessor | |||||||
(in thousands) | |||||||
Fuel-consignment and dealers | $ | 3,538 | $ | 1,581 | |||
Fuel-wholesale and bulk | 2,947 | 397 | |||||
Other | 538 | 856 | |||||
Inventories, net | $ | 7,023 | $ | 2,834 |
|
December 31, 2011 | September 30, 2012 | ||||||
Predecessor | |||||||
(in thousands) | |||||||
Land | $ | 19,552 | $ | 24,696 | |||
Buildings and leasehold improvements | 8,315 | 8,737 | |||||
Equipment | 27,943 | 5,549 | |||||
Construction in progress | 1,116 | 2,308 | |||||
Total property and equipment | 56,926 | 41,290 | |||||
Less: Accumulated depreciation | (17,877 | ) | (7,073 | ) | |||
Property and equipment, net | $ | 39,049 | $ | 34,217 |
|
September 30, 2012 | |||||||||||
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 Parent | (7,725 | ) | — | (7,725 | ) | ||||||
Balance at September 30, 2012 | $ | — | $ | 12,936 | $ | 12,936 |
December 31, 2011 | September 30, 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 | $ | 28,386 | $ | 7,807 | $ | 20,579 | |||||||||||
(Unfavorable) favorable leasehold arrangements, net | (950 | ) | (391 | ) | (559 | ) | 236 | 36 | 200 | ||||||||||||||
Loan origination costs | — | — | — | 1,891 | 6 | 1,885 | |||||||||||||||||
Other | 690 | 44 | 646 | 690 | 112 | 578 | |||||||||||||||||
Intangible assets, net | $ | 29,394 | $ | 6,085 | $ | 23,309 | $ | 31,203 | $ | 7,961 | $ | 23,242 |
|
December 31, 2011 | September 30, 2012 | ||||||
Predecessor | |||||||
(in thousands) | |||||||
Term loan, bearing interest at Prime or LIBOR plus an applicable margin | $ | — | $ | 180,666 | |||
SUSP Revolver, bearing interest at Prime or LIBOR plus an applicable margin | — | — | |||||
Notes payable, bearing interest at 6% | 1,120 | 1,104 | |||||
Total debt | 1,120 | 181,770 | |||||
Less: Current maturities | 22 | 23 | |||||
Long-term debt, net of current maturities | $ | 1,098 | $ | 181,747 |
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. |
|
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, 2011 | September 30, 2012 | September 30, 2011 | September 30, 2012 | ||||||||||||
Predecessor | Predecessor | ||||||||||||||
(in thousands) | |||||||||||||||
Store base rent | $ | 931 | $ | 947 | $ | 2,799 | $ | 2,820 | |||||||
Equipment rent | 165 | 131 | 472 | 438 | |||||||||||
Net rent expense | $ | 1,096 | $ | 1,078 | $ | 3,271 | $ | 3,258 |
|
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, 2011 | September 30, 2012 | September 30, 2011 | September 30, 2012 | ||||||||||||
Predecessor | Predecessor | ||||||||||||||
(in thousands) | |||||||||||||||
Cash interest expense | $ | 107 | $ | 136 | $ | 313 | $ | 355 | |||||||
Amortization of loan costs | — | 6 | — | 6 | |||||||||||
Cash interest income | (20 | ) | (29 | ) | (67 | ) | (68 | ) | |||||||
Interest expense, net | $ | 87 | $ | 113 | $ | 246 | $ | 293 |
|
|
Partnership | |||||||||||||||||||
Susser Petroleum Company LLC Predecessor | Common - Public | Common - Affiliates | Subordinated - Affiliates | Total | |||||||||||||||
Balance at December 31, 2011 | $ | 115,813 | $ | — | $ | — | $ | — | $ | 115,813 | |||||||||
Predecessor income through September 24, 2012 | 8,420 | — | — | — | 8,420 | ||||||||||||||
Balance at September 25, 2012 (date of the IPO) | $ | 124,233 | $ | — | $ | — | $ | — | $ | 124,233 | |||||||||
Net liabilities not assumed by SUSP | (56,163 | ) | — | — | — | (56,163 | ) | ||||||||||||
Allocation of net Parent investment to unitholders | (68,070 | ) | — | 90 | 67,980 | — | |||||||||||||
Proceeds from initial public offering, net of underwriters' discount | — | 210,647 | — | — | 210,647 | ||||||||||||||
Offering costs | — | (4,617 | ) | — | — | (4,617 | ) | ||||||||||||
Cash distributions | — | — | (273 | ) | (205,757 | ) | (206,030 | ) | |||||||||||
Non-cash stock based compensation | — | 3 | — | 3 | 6 | ||||||||||||||
Partnership earnings September 25 through September 30, 2012 | — | 287 | — | 287 | 574 | ||||||||||||||
Balance at September 30, 2012 | $ | — | $ | 206,320 | $ | (183 | ) | $ | (137,487 | ) | $ | 68,650 |
Net Income Attributable to Susser Petroleum Partners LP Limited Partner Unit - Common Units | |||||||
Three Months Ended September 30, 2012 | Nine Months Ended September 30, 2012 | ||||||
Distributions (a) | $ | 312 | $ | 312 | |||
Undistributed earnings | (25 | ) | (25 | ) | |||
Limited partners' interest in net income subsequent to initial public offering | $ | 287 | $ | 287 | |||
Net Income Attributable to Susser Petroleum Partners LP Limited Partner Unit - Subordinated Units | |||||||
Three Months Ended September 30, 2012 | Nine Months Ended September 30, 2012 | ||||||
Distributions (a) | $ | 312 | $ | 312 | |||
Undistributed earnings | (25 | ) | (25 | ) | |||
Limited partners' interest in net income subsequent to initial public offering | $ | 287 | $ | 287 | |||
(a) Distributions declared per unit | $0.0285 | $0.0285 |
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 | % |
|
Three Months Ended September 30, 2012 | Nine Months Ended September 30, 2012 | ||||||||||||||
2011 | 2012 | 2011 | 2012 | ||||||||||||
Predecessor | Predecessor | ||||||||||||||
Phantom common units | $ | — | $ | 6 | $ | — | $ | 6 | |||||||
Predecessor allocated expense | 206 | 241 | 587 | 810 | |||||||||||
Total equity-based compensation expense | $ | 206 | $ | 247 | $ | 587 | $ | 816 |
Number of Phantom Common Units | Weighted-Average Grant Date Fair Value | ||||
Nonvested at January 1, 2012 | — | — | |||
Granted | 32,500 | 23.09 | |||
Nonvested at September 30, 2012 | 32,500 | 23.09 |
|
|
• | Distribution agreement - a 10-year agreement under which we will be 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 agreement pursuant to the terms of the Omnibus Agreement. |
• | Transportation agreement - 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 and its restricted subsidiaries agreed to convey, assign, transfer, contribute and deliver to Susser Petroleum Operating Company LLC: (i) all of SPC's right, title, duties, obligations and interests as tenant under the certain leases and subleases, and other agreements ancillary thereto, together with all modifications, addenda and amendments thereto; (ii) all of SPC's right, title, duties, obligations and interests as landlord under the certain leases and subleases, and other agreements ancillary thereto, together with all modifications, addenda and amendments thereto; (iii) all of SPC's right, title, duties, obligations and interests under certain vendor agreements, related to, among other things, certain merchandise purchasing and promotional programs arranged with dealers and vendors, and other agreements ancillary thereto; (iv) all of SPC's right, title, duties, obligations and interests under certain marketer, distributor and supply agreements, pursuant to which, among other things, SPC purchases motor fuel from oil companies and refiners, and other agreements ancillary thereto; (v) all of SPC's right, title, duties, obligations and interests under certain fuel supply agreements, pursuant to which, among other things, SPC distributes motor fuel to convenience stores and other retail fuel outlets, and other agreements ancillary thereto; (vi) all of SUSS' or its subsidiaries' right, title and interests in certain real property owned in fee and located in Texas, together with all benefits, privileges, easements, tenements, hereditaments thereon or appertaining thereto, and any and all right, title and interest in and to adjacent roads and rights-of-way; and (vii) all of SUSS' or its subsidiaries' right, title and interests in and to certain personal property; and |
• | SPC agreed to convey and contribute to Susser Petroleum Operating Company LLC all of SPC's rights, title and interest in and to all of the membership interests in T&C Wholesale; |
• | SPC agreed to convey and contribute to the Partnership all of SPC's right, title and interest in and to all of the membership interests in Susser Petroleum Operating Company LLC in exchange for the conveyance and distribution by the Partnership to SUSS or its subsidiaries of: (i) 14,436 common units representing a 0.07% limited partner interest in the Partnership, all of which the Partnership agreed to convey to Stripes; (ii) 10,939,436 subordinated units representing a 50.0% limited partner interest in the Partnership, of which the Partnership agreed to convey 5,469,718 subordinated units to Stripes No. 1009 LLC ("Stripes No. 1009") and 5,469,718 subordinated units to Stripes; (iii) all of the incentive distribution rights of the Partnership (the “Incentive Distribution Rights ”); (iv) cash and (v) the right for SUSS to receive either (a) the option units, (b) a cash distribution of the proceeds if the underwriters exercise the option, or (c) a combination of both (a) and (b). |
|
|
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 | Three Months Ended September 30, 2012 | |||||||||
Through September 24, 2012 | From September 25, 2012 | ||||||||||
(in thousands) | |||||||||||
Revenues | $ | 1,039,257 | $ | 70,359 | $ | 1,109,616 | |||||
Cost of sales | 1,027,325 | 69,462 | 1,096,787 | ||||||||
Gross profit | 11,932 | 897 | 12,829 | ||||||||
Total operating expenses | 7,064 | 295 | 7,359 | ||||||||
Income from operations | 4,868 | 602 | 5,470 | ||||||||
Interest expense, net | (89 | ) | (24 | ) | (113 | ) | |||||
Income before income taxes | 4,779 | 578 | 5,357 | ||||||||
Income tax expense | (1,735 | ) | (4 | ) | (1,739 | ) | |||||
Net income | $ | 3,044 | $ | 574 | $ | 3,618 |
Susser Petroleum Company LLC Predecessor | Susser Petroleum Partners LP | Nine Months Ended September 30, 2012 | |||||||||
Through September 24, 2012 | From September 25, 2012 | ||||||||||
(in thousands) | |||||||||||
Revenues | $ | 3,198,422 | $ | 70,359 | $ | 3,268,781 | |||||
Cost of sales | 3,162,428 | 69,462 | 3,231,890 | ||||||||
Gross profit | 35,994 | 897 | 36,891 | ||||||||
Total operating expenses | 22,496 | 295 | 22,791 | ||||||||
Income from operations | 13,498 | 602 | 14,100 | ||||||||
Interest expense, net | (269 | ) | (24 | ) | (293 | ) | |||||
Income before income taxes | 13,229 | 578 | 13,807 | ||||||||
Income tax expense | (4,809 | ) | (4 | ) | (4,813 | ) | |||||
Net income | $ | 8,420 | $ | 574 | $ | 8,994 |
Susser Petroleum Company LLC Predecessor | Susser Petroleum Partners LP | Nine Months Ended September 30, 2012 | |||||||||
Through September 24, 2012 | From September 25, 2012 | ||||||||||
(in thousands) | |||||||||||
Cash flows from operating activities: | |||||||||||
Net cash provided by operating activities | $ | 9,151 | $ | 16,761 | $ | 25,912 | |||||
Cash flows from investing activities: | |||||||||||
Purchase of intangibles and capital expenditures | (9,806 | ) | (48 | ) | (9,854 | ) | |||||
Purchase of short-term investments | — | (259,654 | ) | (259,654 | ) | ||||||
Redemption of short-term investments | — | 78,976 | 78,976 | ||||||||
Proceeds from disposal of property and equipment | 754 | — | 754 | ||||||||
Net cash used in investing activities | (9,052 | ) | (180,726 | ) | (189,778 | ) | |||||
Cash flows from financing activities: | |||||||||||
Change in notes receivable | 32 | — | 32 | ||||||||
Proceeds from issuance of long-term debt | — | 180,666 | 180,666 | ||||||||
Loan origination costs | (1,891 | ) | (1,891 | ) | |||||||
Proceeds from issuance of common units, net of offering costs | — | 206,030 | 206,030 | ||||||||
Distributions to Parent | — | (206,030 | ) | (206,030 | ) | ||||||
Predecessor cash retained by Parent | (354 | ) | — | (354 | ) | ||||||
Payments on long-term debt | (17 | ) | — | (17 | ) | ||||||
Net cash provided by (used in) financing activities | (339 | ) | 178,775 | 178,436 | |||||||
Net increase (decrease) in cash | (240 | ) | 14,810 | 14,570 | |||||||
Cash and cash equivalents at beginning of year | 240 | — | 240 | ||||||||
Cash and cash equivalents at end of period | $ | — | $ | 14,810 | $ | 14,810 |
|
December 31, 2011 | September 30, 2012 | ||||||
Predecessor | |||||||
(in thousands) | |||||||
Accounts receivable, trade | $ | 30,963 | $ | 16,962 | |||
Receivable from state reimbursement funds | 61 | — | |||||
Other receivables | 903 | 202 | |||||
Allowance for uncollectible accounts, trade | (153 | ) | — | ||||
Allowance for uncollectible accounts, environmental | (14 | ) | — | ||||
Accounts receivable, net | $ | 31,760 | $ | 17,164 |
|
December 31, 2011 | September 30, 2012 | ||||||
Predecessor | |||||||
(in thousands) | |||||||
Fuel-consignment and dealers | $ | 3,538 | $ | 1,581 | |||
Fuel-wholesale and bulk | 2,947 | 397 | |||||
Other | 538 | 856 | |||||
Inventories, net | $ | 7,023 | $ | 2,834 |
|
December 31, 2011 | September 30, 2012 | ||||||
Predecessor | |||||||
(in thousands) | |||||||
Land | $ | 19,552 | $ | 24,696 | |||
Buildings and leasehold improvements | 8,315 | 8,737 | |||||
Equipment | 27,943 | 5,549 | |||||
Construction in progress | 1,116 | 2,308 | |||||
Total property and equipment | 56,926 | 41,290 | |||||
Less: Accumulated depreciation | (17,877 | ) | (7,073 | ) | |||
Property and equipment, net | $ | 39,049 | $ | 34,217 |
|
September 30, 2012 | |||||||||||
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 Parent | (7,725 | ) | — | (7,725 | ) | ||||||
Balance at September 30, 2012 | $ | — | $ | 12,936 | $ | 12,936 |
December 31, 2011 | September 30, 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 | $ | 28,386 | $ | 7,807 | $ | 20,579 | |||||||||||
(Unfavorable) favorable leasehold arrangements, net | (950 | ) | (391 | ) | (559 | ) | 236 | 36 | 200 | ||||||||||||||
Loan origination costs | — | — | — | 1,891 | 6 | 1,885 | |||||||||||||||||
Other | 690 | 44 | 646 | 690 | 112 | 578 | |||||||||||||||||
Intangible assets, net | $ | 29,394 | $ | 6,085 | $ | 23,309 | $ | 31,203 | $ | 7,961 | $ | 23,242 |
|
December 31, 2011 | September 30, 2012 | ||||||
Predecessor | |||||||
(in thousands) | |||||||
Term loan, bearing interest at Prime or LIBOR plus an applicable margin | $ | — | $ | 180,666 | |||
SUSP Revolver, bearing interest at Prime or LIBOR plus an applicable margin | — | — | |||||
Notes payable, bearing interest at 6% | 1,120 | 1,104 | |||||
Total debt | 1,120 | 181,770 | |||||
Less: Current maturities | 22 | 23 | |||||
Long-term debt, net of current maturities | $ | 1,098 | $ | 181,747 |
|
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, 2011 | September 30, 2012 | September 30, 2011 | September 30, 2012 | ||||||||||||
Predecessor | Predecessor | ||||||||||||||
(in thousands) | |||||||||||||||
Store base rent | $ | 931 | $ | 947 | $ | 2,799 | $ | 2,820 | |||||||
Equipment rent | 165 | 131 | 472 | 438 | |||||||||||
Net rent expense | $ | 1,096 | $ | 1,078 | $ | 3,271 | $ | 3,258 |
|
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30, 2011 | September 30, 2012 | September 30, 2011 | September 30, 2012 | ||||||||||||
Predecessor | Predecessor | ||||||||||||||
(in thousands) | |||||||||||||||
Cash interest expense | $ | 107 | $ | 136 | $ | 313 | $ | 355 | |||||||
Amortization of loan costs | — | 6 | — | 6 | |||||||||||
Cash interest income | (20 | ) | (29 | ) | (67 | ) | (68 | ) | |||||||
Interest expense, net | $ | 87 | $ | 113 | $ | 246 | $ | 293 |
|
Partnership | |||||||||||||||||||
Susser Petroleum Company LLC Predecessor | Common - Public | Common - Affiliates | Subordinated - Affiliates | Total | |||||||||||||||
Balance at December 31, 2011 | $ | 115,813 | $ | — | $ | — | $ | — | $ | 115,813 | |||||||||
Predecessor income through September 24, 2012 | 8,420 | — | — | — | 8,420 | ||||||||||||||
Balance at September 25, 2012 (date of the IPO) | $ | 124,233 | $ | — | $ | — | $ | — | $ | 124,233 | |||||||||
Net liabilities not assumed by SUSP | (56,163 | ) | — | — | — | (56,163 | ) | ||||||||||||
Allocation of net Parent investment to unitholders | (68,070 | ) | — | 90 | 67,980 | — | |||||||||||||
Proceeds from initial public offering, net of underwriters' discount | — | 210,647 | — | — | 210,647 | ||||||||||||||
Offering costs | — | (4,617 | ) | — | — | (4,617 | ) | ||||||||||||
Cash distributions | — | — | (273 | ) | (205,757 | ) | (206,030 | ) | |||||||||||
Non-cash stock based compensation | — | 3 | — | 3 | 6 | ||||||||||||||
Partnership earnings September 25 through September 30, 2012 | — | 287 | — | 287 | 574 | ||||||||||||||
Balance at September 30, 2012 | $ | — | $ | 206,320 | $ | (183 | ) | $ | (137,487 | ) | $ | 68,650 |
Net Income Attributable to Susser Petroleum Partners LP Limited Partner Unit - Common Units | |||||||
Three Months Ended September 30, 2012 | Nine Months Ended September 30, 2012 | ||||||
Distributions (a) | $ | 312 | $ | 312 | |||
Undistributed earnings | (25 | ) | (25 | ) | |||
Limited partners' interest in net income subsequent to initial public offering | $ | 287 | $ | 287 | |||
Net Income Attributable to Susser Petroleum Partners LP Limited Partner Unit - Subordinated Units | |||||||
Three Months Ended September 30, 2012 | Nine Months Ended September 30, 2012 | ||||||
Distributions (a) | $ | 312 | $ | 312 | |||
Undistributed earnings | (25 | ) | (25 | ) | |||
Limited partners' interest in net income subsequent to initial public offering | $ | 287 | $ | 287 | |||
(a) Distributions declared per unit | $0.0285 | $0.0285 |
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 | % |
|
Three Months Ended September 30, 2012 | Nine Months Ended September 30, 2012 | ||||||||||||||
2011 | 2012 | 2011 | 2012 | ||||||||||||
Predecessor | Predecessor | ||||||||||||||
Phantom common units | $ | — | $ | 6 | $ | — | $ | 6 | |||||||
Predecessor allocated expense | 206 | 241 | 587 | 810 | |||||||||||
Total equity-based compensation expense | $ | 206 | $ | 247 | $ | 587 | $ | 816 |
Number of Phantom Common Units | Weighted-Average Grant Date Fair Value | ||||
Nonvested at January 1, 2012 | — | — | |||
Granted | 32,500 | 23.09 | |||
Nonvested at September 30, 2012 | 32,500 | 23.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|