Sunoco LP Announces 2Q 2015 Financial and Operating Results and 9th Consecutive Distribution Increase
- Distribution increased 7.5% versus 1Q 2015, 33.4% versus 2Q 2014 levels
- Acquisition of Susser Holdings in 3Q to increase Partnership's exposure to high-growth retail
markets
Conference Call Scheduled for 9 a.m. CT (10:00 a.m. ET) on Thursday, August 6
Adjusted EBITDA(1) attributable to partners totaled
Revenue was
Total gross profit was
Net income attributable to partners was
On a weighted average basis, excluding noncontrolling interest, fuel margin for all gallons sold increased to
Excluding the noncontrolling interest, total wholesale gallons sold in the second quarter were 967.9 million, compared with 461.8 million in the second quarter of last year, an increase of 109.6%. This includes gallons sold to affiliate-operated convenience stores, consignment stores and third-party customers, including independent dealers, fuel distributors and commercial customers.
Motor fuel gallons sold to affiliates increased 39.2% from a year ago to 408.1 million gallons during the
second quarter of 2015, excluding the noncontrolling interest. Affiliate customers included 679
Stripes® and Sac-N-Pac™ convenience stores operated by ETP as well as sales of motor
fuel to ETP subsidiaries for resale under consignment arrangements at approximately 85 independently
operated convenience stores. Additionally, effective with the acquisition of
Other wholesale gallons increased from a year ago by 232.1 percent to 559.8 million gallons related to the
acquisitions of 31.58% of
Retail gallons sold by MACS and Aloha locations during the second quarter totaled 71.1 million gallons.
Gross profit on these gallons was
On
On
The Partnership expects to complete next week the acquisition of 28 Aziz Quick Stop convenience stores in
As previously reported, on
On
The Partnership issued
Also in connection with the Susser transaction, the Partnership issued 5.5 million new common units in a
public offering at a price of
As of
SUN's gross capital expenditures for the second quarter excluding acquisitions totaled
The Partnership currently expects capital spending for the full year 2015, excluding future acquisitions but
including the additional capital spending related to our 31.58% equity interest in
Growth |
Maintenance |
||||
Low |
High |
Low |
High |
||
$220 |
$270 |
$40 |
$50 |
Included in the above growth capital spending estimate are 35 to 40 new convenience stores that Stripes plans to build in 2015.
______________
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. |
2) |
On April 1, 2015 SUN acquired a 31.58% membership interest in Sunoco, LLC. Because SUN has a controlling financial interest in Sunoco, LLC as a result of its 50.1% voting interest, SUN's consolidated financial statements include 100% of Sunoco, LLC. |
Second Quarter 2015 Earnings Conference Call
About
Forward-Looking Statements
This news release contains "forward-looking statements" which may describe
Qualified Notice
This release is intended to be a qualified notice under Treasury Regulation Section 1.1446-4(b). Brokers and
nominees should treat 100 percent of
Contacts
Investors:
(361) 884-2463, scott.grischow@sunoco.com
Dennard-Lascar Associates
(210) 408-6321, apearson@dennardlascar.com
Media:
(215) 977-6056, jpshields@sunocoinc.com
(361) 654-4882, jessica.davila-burnett@sunoco.com
- Financial Schedules Follow -
Balance Sheets | ||||||
---|---|---|---|---|---|---|
SUNOCO LP |
||||||
CONSOLIDATED BALANCE SHEETS |
||||||
(in thousands, except units) |
||||||
(unaudited) |
||||||
December 31, 2014 |
June 30, 2015 |
|||||
Current assets: |
||||||
Cash and cash equivalents |
$ |
67,190 |
$ |
62,771 |
||
Advances to affiliates |
396,376 |
198,646 |
||||
Accounts receivable, net |
193,680 |
226,984 |
||||
Receivables from affiliates (MACS: $3,484 at December 31, 2014 and $4,862 at June 30, 2015) |
24,741 |
33,138 |
||||
Inventories, net |
325,054 |
362,469 |
||||
Other current assets |
49,281 |
21,641 |
||||
Total current assets |
1,056,322 |
905,649 |
||||
Property and equipment, net (MACS: $45,340 at December 31, 2014 and $44,554 at June 30, 2015) |
1,300,280 |
1,376,489 |
||||
Other assets: |
||||||
Goodwill |
863,458 |
814,819 |
||||
Intangible assets, net |
357,904 |
451,589 |
||||
Deferred income taxes |
14,893 |
2,509 |
||||
Other noncurrent assets (MACS: $3,665 at December 31, 2014 and June 30, 2015) |
18,133 |
27,288 |
||||
Total assets |
$ |
3,610,990 |
$ |
3,578,343 |
||
Liabilities and equity |
||||||
Current liabilities: |
||||||
Accounts payable (MACS: $6 at December 31, 2014 and June 30, 2015) |
293,141 |
382,050 |
||||
Accounts payable to affiliates |
77,721 |
15,138 |
||||
Accrued expenses and other current liabilities (MACS: $484 at December 31, 2014 and June 30, 2015) |
234,899 |
193,796 |
||||
Current maturities of long-term debt (MACS: $8,422 at December 31, 2014 and $8,380 at June 30, 2015) |
13,757 |
13,704 |
||||
Total current liabilities |
619,518 |
604,688 |
||||
Revolving line of credit |
683,378 |
724,689 |
||||
Long-term debt (MACS: $48,029 at December 31, 2014 and $46,971 at June 30, 2015) |
173,383 |
969,732 |
||||
Other noncurrent liabilities (MACS: $1,190 at December 31, 2014 and June 30, 2015) |
51,062 |
52,817 |
||||
Total liabilities |
1,527,341 |
2,351,926 |
||||
Commitments and contingencies (Note 12) |
||||||
Partners' capital: |
||||||
Limited partner interest: |
||||||
Common unitholders - public (20,036,329 units issued and outstanding at December 31, 2014 and June 30, 2015) |
874,688 |
880,698 |
||||
Common unitholders - affiliated (4,062,848 units issued and outstanding at December 31, 2014 and 4,858,330 June 30, 2015) |
31,378 |
49,930 |
||||
Subordinated unitholders - affiliated (10,939,436 units issued and outstanding at December 31, 2014 and June 30, 2015) |
236,310 |
239,503 |
||||
Total partners' capital |
1,142,376 |
1,170,131 |
||||
Predecessor equity |
946,917 |
— |
||||
Noncontrolling interest |
(5,644) |
56,286 |
||||
Total equity |
2,083,649 |
1,226,417 |
||||
Total liabilities and equity |
$ |
3,610,990 |
$ |
3,578,343 |
Parenthetical amounts represent assets and liabilities attributable to consolidated variable interest
entities of
Operations and Comprehensive Income Statements | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
SUNOCO LP |
||||||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME |
||||||||||||||||
(in thousands, except unit and per unit amounts) |
||||||||||||||||
(unaudited) |
||||||||||||||||
Three Months Ended |
Six Months Ended |
|||||||||||||||
June 30, 2014 |
June 30, 2015 |
June 30, 2014 |
June 30, 2015 |
|||||||||||||
Predecessor |
Successor |
Predecessor |
Successor |
|||||||||||||
Revenues |
||||||||||||||||
Retail motor fuel sales |
$ |
— |
$ |
189,894 |
$ |
— |
$ |
350,655 |
||||||||
Wholesale motor fuel sales to third parties |
507,575 |
2,770,695 |
952,141 |
5,219,550 |
||||||||||||
Wholesale motor fuel sales to affiliates |
862,549 |
1,156,763 |
1,628,639 |
1,993,448 |
||||||||||||
Merchandise sales |
— |
56,973 |
— |
104,492 |
||||||||||||
Rental income |
4,343 |
23,868 |
8,266 |
46,691 |
||||||||||||
Other income |
1,558 |
7,792 |
3,566 |
15,060 |
||||||||||||
Total revenues |
1,376,025 |
4,205,985 |
2,592,612 |
7,729,896 |
||||||||||||
Cost of sales |
||||||||||||||||
Retail motor fuel cost of sales |
— |
169,014 |
— |
308,578 |
||||||||||||
Wholesale motor fuel cost of sales |
1,353,057 |
3,757,475 |
2,546,503 |
6,943,692 |
||||||||||||
Merchandise cost of sales |
— |
42,213 |
— |
77,038 |
||||||||||||
Other |
765 |
510 |
1,786 |
1,750 |
||||||||||||
Total cost of sales |
1,353,822 |
3,969,212 |
2,548,289 |
7,331,058 |
||||||||||||
Gross profit |
22,203 |
236,773 |
44,323 |
398,838 |
||||||||||||
Operating expenses |
||||||||||||||||
General and administrative |
5,372 |
27,646 |
10,242 |
52,403 |
||||||||||||
Other operating |
1,761 |
48,759 |
3,795 |
95,052 |
||||||||||||
Rent |
284 |
11,375 |
533 |
21,885 |
||||||||||||
Gain on disposal of assets |
(36) |
(30) |
(36) |
(156) |
||||||||||||
Depreciation, amortization and accretion |
3,333 |
33,230 |
6,659 |
63,466 |
||||||||||||
Total operating expenses |
10,714 |
120,980 |
21,193 |
232,650 |
||||||||||||
Income from operations |
11,489 |
115,793 |
23,130 |
166,188 |
||||||||||||
Interest expense, net |
(1,774) |
(20,322) |
(3,276) |
(27,453) |
||||||||||||
Income before income taxes |
9,715 |
95,471 |
19,854 |
138,735 |
||||||||||||
Income tax (expense) benefit |
(120) |
480 |
(127) |
(350) |
||||||||||||
Net income and comprehensive income |
9,595 |
95,951 |
19,727 |
138,385 |
||||||||||||
Less: Net income and comprehensive income attributable to noncontrolling interest |
— |
61,084 |
— |
61,930 |
||||||||||||
Less: Preacquisition income from Sunoco LLC allocated to general partner |
— |
— |
— |
24,516 |
||||||||||||
Net income and comprehensive income attributable to partners |
$ |
9,595 |
$ |
34,867 |
$ |
19,727 |
$ |
51,939 |
||||||||
Net income per limited partner unit: |
||||||||||||||||
Common (basic and diluted) |
$ |
0.43 |
$ |
0.87 |
$ |
0.90 |
$ |
1.31 |
||||||||
Common - diluted |
$ |
0.43 |
$ |
0.87 |
$ |
0.89 |
$ |
1.31 |
||||||||
Subordinated (basic and diluted) |
$ |
0.43 |
$ |
0.87 |
$ |
0.90 |
$ |
1.31 |
||||||||
Weighted average limited partner units outstanding: |
||||||||||||||||
Common units - public |
10,966,981 |
20,036,329 |
10,965,066 |
20,036,329 |
||||||||||||
Common units - affiliated |
79,308 |
4,858,330 |
79,308 |
4,460,589 |
||||||||||||
Subordinated units - affiliated |
10,939,436 |
10,939,436 |
10,939,436 |
10,939,436 |
||||||||||||
Cash distribution per unit |
$ |
0.5197 |
$ |
0.6934 |
$ |
1.0218 |
$ |
1.3384 |
Key Operating Metrics
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.
Beginning in late 2014, with the acquisition of MACS, we began operating our business in two primary operating segments, wholesale and retail, both of which are included as reportable segments. As a result, the Predecessor periods operated as one segment, wholesale, and the Successor period operated with our wholesale and retail segments.
On
The following table sets forth, for the periods indicated, information concerning key measures we rely on to gauge our operating performance by segment (in thousands, except for selling price and gross profit per gallon):
Key Operating Metrics | ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Three Months Ended |
||||||||||||||||||
June 30, |
||||||||||||||||||
2014 |
2015 |
|||||||||||||||||
Predecessor |
Successor |
|||||||||||||||||
Wholesale |
Retail |
Total |
||||||||||||||||
Revenues |
||||||||||||||||||
Retail motor fuel sales (1) |
$ |
— |
$ |
— |
$ |
189,894 |
$ |
189,894 |
||||||||||
Wholesale motor fuel sales to third parties |
507,575 |
2,770,695 |
— |
2,770,695 |
||||||||||||||
Wholesale motor fuel sales to affiliates |
862,549 |
1,156,763 |
— |
1,156,763 |
||||||||||||||
Merchandise sales |
— |
— |
56,973 |
56,973 |
||||||||||||||
Rental income |
4,343 |
17,403 |
6,465 |
23,868 |
||||||||||||||
Other income |
1,558 |
5,349 |
2,443 |
7,792 |
||||||||||||||
Total revenue |
1,376,025 |
3,950,210 |
255,775 |
4,205,985 |
||||||||||||||
Gross profit |
||||||||||||||||||
Retail motor fuel |
— |
— |
20,880 |
20,880 |
||||||||||||||
Wholesale motor fuel |
17,067 |
169,983 |
— |
169,983 |
||||||||||||||
Merchandise |
— |
— |
14,760 |
14,760 |
||||||||||||||
Rental and other |
5,136 |
22,241 |
8,909 |
31,150 |
||||||||||||||
Total gross profit |
$ |
22,203 |
$ |
192,224 |
$ |
44,549 |
$ |
236,773 |
||||||||||
Net income and comprehensive income attributable to partners (4) |
$ |
9,595 |
$ |
35,830 |
$ |
(963) |
$ |
34,867 |
||||||||||
Adjusted EBITDA attributable to partners (4) (5) |
$ |
15,563 |
$ |
40,080 |
$ |
15,416 |
$ |
55,496 |
||||||||||
Distributable cash flow attributable to partners, as adjusted (4) (5) |
$ |
13,653 |
$ |
39,293 |
||||||||||||||
Operating Data |
||||||||||||||||||
Total motor fuel gallons sold: |
||||||||||||||||||
Retail |
71,079 |
71,079 |
||||||||||||||||
Wholesale (2) |
168,574 |
1,254,751 |
1,254,751 |
|||||||||||||||
Wholesale contract affiliated (3) |
293,217 |
595,923 |
595,923 |
|||||||||||||||
Motor fuel gross profit (cents per gallon): |
||||||||||||||||||
Retail |
27.4 |
¢ |
||||||||||||||||
Wholesale (2) |
4.9 |
¢ |
8.0 |
¢ |
||||||||||||||
Wholesale contract affiliated (3) |
3.0 |
¢ |
3.5 |
¢ |
||||||||||||||
Volume-weighted average for all gallons |
3.7 |
¢ |
7.3 |
¢ |
||||||||||||||
Retail merchandise margin |
25.9 |
% |
||||||||||||||||
____________________________
(1) |
Retail motor fuel sales include sales of motor fuel at company operated convenience stores beginning September 1, 2014. |
(2) |
Reflects all other wholesale transactions excluding those pursuant to the Susser and Sunoco, Inc. Distribution Contracts. |
(3) |
Reflects transactions pursuant to the Susser and Sunoco, Inc. Distribution Contracts at set margins as dictated by agreements. |
(4) |
Excludes the noncontrolling interest results of operations related to our consolidated VIE and Sunoco LLC. |
(5) |
We define EBITDA as net income before net interest expense, income tax expense and depreciation, amortization and accretion expense. Adjusted EBITDA further adjusts EBITDA to reflect certain other non-recurring and non-cash items. Effective September 1, 2014, as a result of the ETP Merger and in an effort to conform the method by which we measure our business to that of ETP's operations, we now define Adjusted EBITDA to also include adjustments for unrealized gains and losses on commodity derivatives and inventory fair value adjustments. We define distributable cash flow as Adjusted EBITDA less cash interest expense including the accrual of interest expense related to our 2020 and 2023 Notes which is paid on a semi-annual basis, current income tax expense, maintenance capital expenditures, and other non-cash adjustments. Further adjustments are made to distributable cash flow for certain transaction-related and non-recurring expenses that are included in net income are excluded. |
Pro Forma Results of Operations
We have provided below certain supplemental pro forma information for the three and six months ended
Management believes the pro forma presentation is useful to investors because it provides investors comparable operating data to support our Adjusted EBITDA and distributable cash flow attributable to partners.
Pro Forma Results of Operations | |||||||||
---|---|---|---|---|---|---|---|---|---|
Three Months Ended |
Six Months Ended |
||||||||
June 30, 2015 |
June 30, 2015 |
||||||||
Pro Forma |
|||||||||
(unaudited) |
|||||||||
(in thousands except gross profit per gallon) |
|||||||||
Gross profit |
|||||||||
Retail gross profit |
$ |
20,880 |
$ |
42,077 |
|||||
Wholesale gross profit |
77,761 |
132,598 |
|||||||
Total fuel gross profit |
$ |
98,641 |
$ |
174,675 |
|||||
Operating data |
|||||||||
Motor fuel gallons sold: |
|||||||||
Retail |
71,079 |
138,913 |
|||||||
Wholesale |
559,787 |
1,120,581 |
|||||||
Wholesale contract affiliated |
408,072 |
797,651 |
|||||||
Total fuel gallons |
1,038,938 |
2,057,145 |
|||||||
Motor fuel gross profit (cents per gallon): |
|||||||||
Retail |
27.4 |
¢ |
29.6 |
¢ |
|||||
Wholesale |
8.2 |
¢ |
7.6 |
¢ |
|||||
Wholesale contract affiliated |
3.3 |
¢ |
3.2 |
¢ |
|||||
Volume-weighted average for all gallons |
7.6 |
¢ |
7.4 |
¢ |
|||||
We believe EBITDA, Adjusted EBITDA and distributable cash flow are useful to investors in evaluating our operating performance because:
- Adjusted EBITDA is used as a performance measure under our revolving credit facility;
- securities analysts and other interested parties use such metrics as measures 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; and
- distributable cash flow provides useful information to investors as it is a widely accepted financial indicator used by investors to compare partnership performance, as it provides investors an enhanced perspective of the operating performance of our assets and the cash our business is generating.
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 or to cash flows from operating activities as a measure of liquidity. EBITDA, Adjusted EBITDA and distributable cash flow have limitations as analytical tools, and one 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 total 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 to EBITDA, Adjusted EBITDA and distributable cash flow by segment for the three months ended June 30, 2014 and 2015 (in thousands):
Reconciliation of net income to EBITDA, Adjusted EBITDA and distributable cash flow | |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Three Months Ended |
|||||||||||||||
June 30, |
|||||||||||||||
2014 |
2015 |
||||||||||||||
Predecessor |
Successor |
||||||||||||||
Wholesale |
Retail |
Total |
|||||||||||||
Net income and comprehensive income |
$ |
9,595 |
$ |
96,067 |
$ |
(116) |
$ |
95,951 |
|||||||
Depreciation, amortization and accretion |
3,333 |
22,074 |
11,156 |
33,230 |
|||||||||||
Interest expense, net |
1,774 |
10,405 |
9,917 |
20,322 |
|||||||||||
Income tax expense (benefit) |
120 |
(246) |
(234) |
(480) |
|||||||||||
EBITDA |
14,822 |
128,300 |
20,723 |
149,023 |
|||||||||||
Non-cash stock based compensation |
777 |
430 |
49 |
479 |
|||||||||||
(Gain) loss on disposal of assets |
(36) |
(33) |
3 |
(30) |
|||||||||||
Unrealized loss on commodity derivatives |
— |
785 |
— |
785 |
|||||||||||
Inventory fair value adjustments (7) |
— |
(49,319) |
(1,410) |
(50,729) |
|||||||||||
Adjusted EBITDA |
$ |
15,563 |
$ |
80,163 |
$ |
19,365 |
$ |
99,528 |
|||||||
Adjusted EBITDA attributable to noncontrolling interest |
— |
40,083 |
3,949 |
44,032 |
|||||||||||
Adjusted EBITDA attributable to partners |
15,563 |
40,080 |
15,416 |
55,496 |
|||||||||||
Cash interest expense (6) |
1,644 |
15,088 |
|||||||||||||
Current income tax expense (benefit) |
105 |
(259) |
|||||||||||||
Maintenance capital expenditures |
161 |
4,074 |
|||||||||||||
Distributable cash flow attributable to partners |
$ |
13,653 |
$ |
36,593 |
|||||||||||
Transaction-related expenses |
— |
2,700 |
|||||||||||||
Distributable cash flow attributable to partners, as adjusted |
$ |
13,653 |
$ |
39,293 |
(6) |
Reflects the partnership's cash interest paid less the cash interest paid on our VIE debt of $4.0 million. |
(7) |
Due to the change in fuel prices, we recorded a $50.7 million write-up of the LIFO value of fuel inventory during the three months ended June 30, 2015. |
To view the original version on PR Newswire, visit:https://www.prnewswire.com/news-releases/sunoco-lp-announces-2q-2015-financial-and-operating-results-and-9th-consecutive-distribution-increase-300124482.html
SOURCE