Free signup for more
- Track your favorite companies
- Receive email alerts for new filings
- Personalized dashboard of news and more
- Access all data and search results
Filing tables
Filing exhibits
- S-4 Registration of securities issued in business combination transactions
- 1.1 Purchase Agreement
- 3.1 Certificate of Limited Partnership of Applied Petroleum Technologies, LTD.
- 3.2 Amendment to Certificate of Limited Partnership of Applied Petroleum Technologie
- 3.3 Amended and Restated Agreement of Limited Partnership of Applied Petroleum Techn
- 3.4 Articles of Organization of Apt Management Company, LLC
- 3.5 Regulations of Apt Management Company, LLC
- 3.6 Certificate of Formation of C&G Investments, LLC
- 3.7 Operating Agreement of C&G Investments, LLC
- 3.8 Articles of Organization of Corpus Christi Reimco, LLC
- 3.9 Certificate of Correction to Articles of Organization of Corpus Christi Reimco
- 3.10 Articles of Organization of S Interests Management Company, LLC
- 3.11 Regulations of S Interests Management Company, LLC
- 3.12 Articles of Organization of SSP Bevco I LLC
- 3.13 Regulations of SSP Bevco I LLC
- 3.14 Articles of Organization of SSP Bevco II LLC
- 3.15 Regulations of SSP Bevco II LLC
- 3.16 Articles of Organization of SSP Beverage LLC
- 3.17 Regulations of SSP Beverage LLC
- 3.18 Certificate of Limited Partnership of SSP Holdings Limited Partnership
- 3.19 Amended and Restated Partnership Agreement of SSP Holdings Limited Partnership
- 3.20 Third Amended and Restated General Partnership Agreement of SSP Partners
- 3.21 Articles of Organization of SSP Services Management Company, LLC
- 3.22 Regulations of SSP Services Management Company, LLC
- 3.23 Certificate of Limited Partnership of SSP Services, LP
- 3.24 Amendment to Certificate of Limited Partnership of SSP Services, LP
- 3.25 Third Amended and Restated Partnership Agreement of SSP Services, LP
- 3.26 Certificate of Formation of Stripes Holdings LLC
- 3.28 Certificate of Incorporation of Susser Finance Corporation
- 3.29 Bylaws of Susser Finance Corporation
- 3.30 Certificate of Formation of Susser Holdings, L.L.C.
- 3.31 Sixth Amended and Restated Limited Liability Company Agreement of Susser
- 3.32 Certificate of Limited Partnership of Susser Petroleum Company, LP
- 3.33 Amendment to Certificate of Limited Partnership of Susser Petroleum Company, LP
- 3.34 Agreement of Limited Partnership of Susser Petroleum Company, LP
- 3.35 Articles of Organization of Susser Petroleum Management Company, LLC
- 3.36 Regulations of Susser Petroleum Management Company, LLC
- 3.37 Articles of Organization of TND Beverage LLC
- 3.38 Regulations of TND Beverage LLC
- 4.3 Registration Rights Agreement Dated December 21, 2005
- 12.1 Statement Regarding Computation of Ratio of Earnings to Fixed Charges
- 21.1 List of Subsidiaries
- 23.1 Consent of Ernst & Young LLP
Stripes similar filings
- 12 May 08 Registration of securities issued in business combination transactions (amended)
- 29 Apr 08 Registration of securities issued in business combination transactions
- 5 Dec 06 Registration of securities issued in business combination transactions (amended)
- 18 Sep 06 Registration of securities issued in business combination transactions
Filing view
External links
Exhibit 12.1
EXHIBIT 12—STATEMENT RE: COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
Stripes Holdings LLC
Computation of Ratio of Earnings to Fixed Charges
(in thousands, except ratios)
Fiscal Year Ended | Six Months Ended | |||||||||||||||||||
Predecessor | Predecessor & Company Combined | Company | ||||||||||||||||||
December 30, 2001 | December 29, 2002 | December 28, 2003 | January 2, 2005 | January 1, 2006 | July 2, 2006 | |||||||||||||||
Actual | As Adjusted (a) | |||||||||||||||||||
Earnings: | ||||||||||||||||||||
Consolidated pretax income (loss) from continuing operations | (1,416 | ) | 2,503 | 2,667 | 6,047 | (20,642 | ) | (18,551 | ) | (190 | ) | |||||||||
Minority interest in income of consolidated subsidiaries | 59 | 55 | 65 | 64 | 76 | 76 | 35 | |||||||||||||
Loss (income) on equity investments | — | — | — | (55 | ) | — | — | (153 | ) | |||||||||||
Fixed charges | 16,131 | 19,730 | 19,120 | 18,742 | 22,104 | 22,875 | 13,743 | |||||||||||||
Capitalized interest | — | (78 | ) | — | — | (275 | ) | (275 | ) | (185 | ) | |||||||||
Amortization of capitalized interest | — | 2 | 4 | 4 | 11 | — | — | |||||||||||||
Total earnings available for fixed charges | 14,774 | 22,212 | 21,855 | 24,802 | 1,274 | 4,125 | 13,250 | |||||||||||||
Fixed Charges: | ||||||||||||||||||||
Interest expense | 13,946 | 16,304 | 16,035 | 15,615 | 18,397 | 18,505 | 9,513 | |||||||||||||
Capitalized interest | — | 78 | — | — | 275 | 275 | 185 | |||||||||||||
Estimated interest portion of rent expense | 1,937 | 3,030 | 2,743 | 2,748 | 3,093 | 3,093 | 3,520 | |||||||||||||
Amortization of debt issue costs | 248 | 318 | 342 | 379 | 339 | 1,002 | 525 | |||||||||||||
Total fixed charges | 16,131 | 19,730 | 19,120 | 18,742 | 22,104 | 22,875 | 13,743 | |||||||||||||
Ratio of earnings to fixed charges | (b | ) | 1.13 | 1.14 | 1.32 | (b | ) | (b | ) | (b | ) |
Notes:
(a) | Reflects the pro forma adjustments reflected in the unaudited pro forma consolidated statement of operations for the year ended January 1, 2006, included on page 55 herein, and the associated notes on page 56. |
(b) | Earnings for the years ended December 30, 2001, January 1, 2006 (actual), January 1, 2006 (as adjusted), and for the six months ended July 2, 2006, were inadequate to cover fixed charges. The deficiency was $1.4 million, $20.8 million, $18.8 million, and $0.5 million for the respective periods. Included in the fiscal 2005 results (both actual and as adjusted) is $17.3 million of compensation expense recognized for options redeemed related to the December 2005 transactions. |