Exhibit 12.1
RATIO OF EARNINGS TO FIXED CHARGES OF SUNOCO LP
(in thousands, except ratios)
(Unaudited)
On October 1, 2014, we acquired 100% of the membership interests of MACS. On April 1, 2015, we acquired a 31.58% membership interest and a 50.1% voting interest in Sunoco LLC. On July 31, 2015, we acquired 100% of the issued and outstanding shares of capital stock of Susser Holdings Corporation (“Susser”). Finally, on March 31, 2016, we acquired the remaining 68.42% membership interest and 49.9% voting interest in Sunoco LLC as well as 100% of the issued and outstanding membership interest in Sunoco Retail. Results of operations for the MACS, Sunoco LLC, Susser and Sunoco Retail acquisitions have been deemed transactions between entities under common control, and accordingly, have been included in our consolidated results of operations since September 1, 2014, the date of common control.
The following table set forth our ratios of earnings to fixed charges for the periods presented:
| Year Ended December 31, | Six Months Ended | |||||||||||||||||||
| 2012 | 2013 | 2014(1) | 2015 | June 30, 2016 | ||||||||||||||||
Earnings: | ||||||||||||||||||||
Consolidated pretax income from continuing operations | $ | 22,603 | $ | 37,467 | $ | 49,327 | $ | 245,758 | $ | 216,002 | ||||||||||
Noncontrolling interest | ||||||||||||||||||||
Fixed charges | 1,968 | 3,660 | 28,144 | 134,449 | 101,824 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Total earnings available for fixed charges | $ | 24,571 | $ | 41,127 | $ | 77,471 | $ | 380,207 | $ | 317,826 | ||||||||||
Fixed Charges: | ||||||||||||||||||||
Interest expense | $ | 940 | $ | 3,356 | $ | 13,580 | $ | 86,824 | $ | 78,122 | ||||||||||
Capitalized interest | — | — | 284 | 1,008 | 670 | |||||||||||||||
Estimated interest portion of rent expense | 1,028 | 304 | 14,280 | 46,617 | 23,032 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Total fixed charges | $ | 1,968 | $ | 3,660 | $ | 28,144 | $ | 134,449 | $ | 101,824 | ||||||||||
Ratio of earnings to fixed charges | 12.49x | 11.24x | 2.75x | 2.83x | 3.12x | |||||||||||||||
| (1) | For the year ended December 31, 2014, we have combined the Predecessor Period and the Successor Period and presented the unaudited financial data on a combined basis for comparative purposes. |