##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 10-K





(Mark One)



|x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ------------------------------------------------------------------------------------

For the Fiscal Year Ended: December 28, 2008

or



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from
 to

Commission File Number: 001-33084





SUSSER HOLDINGS CORPORATION

(Exact name of registrant as specified in its charter)







|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|Delaware                                                       |  | 01-0864257                             
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Number)

4525 Ayers Street

Corpus Christi, Texas 78415

(Address of principal executive offices,
including zip code)

Registrants telephone number, including area code: (361) 884-2463





Securities registered pursuant to Section 12(b) of the Act:



|                             |  |                                          
|---------------------------- |  | -----------------------------------------
|Title of each class          |  | Name of each exchange on which registered
|Common Stock, $.01 par value |  | The NASDAQ Stock Market LLC              

Securities registered pursuant to Section 12(g) of the Act: NONE





Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities
Act.    Yes   ̈    No  x

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.    Yes   ̈    No  x

Indicate by check mark whether the
registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and
(2) has been subject to such filing requirements for the past 90 days.    Yes  x    No   ̈

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained,
to the best of registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.   ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of
accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated
filer   ̈    Accelerated filer  x    Non-accelerated filer   ̈    Smaller reporting company   ̈

Indicate by
check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.):    Yes   ̈    No  x

The aggregate market value of voting common stock held by non-affiliates of the registrant as of
July 1, 2008 was $77,790,283

As of March 10, 2009, there were issued and outstanding 17,124,452 shares of the registrants
common stock.

Documents Incorporated by Reference



|                                                                                       |  |                   
|-------------------------------------------------------------------------------------- |  | ------------------
|Document                                                                               |  | Where Incorporated
|1.      Proxy Statement for the Annual Meeting of Stockholders to be held May 19, 2009 |  | Part III          









---

##### Table of Contents

SUSSER HOLDINGS CORPORATION

ANNUAL REPORT ON FORM 10-K

TABLE OF
CONTENTS

|         |  |                                                                                                     |  |     
|-------- |  | --------------------------------------------------------------------------------------------------- |  | ----
|         |  |                                                                                                     |  | Page
|PART I   |  |                                                                                                    
|Item 1.  |  | Business                                                                                            |  | 1   
|Item 1A. |  | Risk Factors                                                                                        |  | 12  
|Item 1B. |  | Unresolved Staff Comments                                                                           |  | 22  
|Item 2.  |  | Properties                                                                                          |  | 22  
|Item 3.  |  | Legal Proceedings                                                                                   |  | 23  
|Item 4.  |  | Submission of Matters to a Vote of Security Holders                                                 |  | 23  
|         | 
|PART II  |  |                                                                                                    
|Item 5.  |  | Market for Our Common Equity, Related Stockholder Matters and Issuer Purchases of Equity
Securities |  | 24  
|Item 6.  |  | Selected Financial Data                                                                             |  | 24  
|Item 7.  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations               |  | 30  
|Item 7A. |  | Quantitative and Qualitative Disclosures About Market Risk                                          |  | 50  
|Item 8.  |  | Consolidated Financial Statements and Supplementary Data                                            |  | 51  
|Item 9.  |  | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure                |  | 51  
|Item 9A. |  | Controls and Procedures                                                                             |  | 51  
|Item 9B. |  | Other Information                                                                                   |  | 53  
|         | 
|PART III |  |                                                                                                    
|Item 10. |  | Directors, Executive Officers and Corporate Governance                                              |  | 54  
|Item 11. |  | Executive Compensation                                                                              |  | 54  
|Item 12. |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters      |  | 54  
|Item 13. |  | Certain Relationships, Related Transactions and Director Independence                               |  | 54  
|Item 14. |  | Principal Accounting Fees and Services                                                              |  | 54  
|         | 
|PART IV  |  |                                                                                                    
|Item 15. |  | Exhibits and Financial Statement Schedules                                                          |  | 55  
|         |  | Signatures                                                                                          |  | 60  



i



---

##### Table of Contents

PART I



|Item 1. | Business
|------- | --------

General

We are the largest non-refining operator in Texas of convenience stores based on store count and we believe we are the largest non-refining motor fuel
distributor by gallons in Texas. Our operations include retail convenience stores and wholesale motor fuel distribution. As of December 28, 2008, following our November 13, 2007 acquisition of Town & Country Food Stores, Inc., our
retail segment operated 512 convenience stores in Texas, New Mexico and Oklahoma, offering merchandise, foodservice, motor fuel and other services. For the fiscal year ended December 28, 2008, we purchased 1.2 billion gallons of branded
and unbranded motor fuel from refiners for distribution to our retail convenience stores, contracted independent operators of convenience stores, unbranded convenience stores and commercial users. We believe our unique retail/wholesale business
model, scale, foodservice and merchandising offerings, combined with our highly productive new store model and selected acquisition opportunities, position us for ongoing growth in sales and profitability.

Our principal executive offices are located at 4525 Ayers Street, Corpus Christi, Texas 78415. Our telephone number is (361) 884-2463. Our internet
address is www.susser.com. We make available through our website our annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and amendments to those reports filed or furnished pursuant to Section 13(a) or
15(d) of the Securities Exchange Act of 1934, as amended, or the Exchange Act, as soon as reasonably practicable after we electronically file such material with, or furnish such material to, the Securities and Exchange Commission, or the SEC. The
SEC maintains an internet site at http://www.sec.gov that contains reports, proxy and information statements, and other information regarding issuers that file electronically with the SEC.

References in this annual report to Susser, we, us, and our, refer to Susser Holdings Corporation, our
predecessors and our consolidated subsidiaries. References to TCFS refer to TCFS Holdings, Inc., which is the parent company of Town & Country Food Stores, Inc., or Town & Country. References to years are to
our fiscal years, which end on the last Sunday closest to December 31. References to 2008 are to the 52 weeks ending December 28, 2008; references to 2007 are to the 52 weeks ending December 30, 2007;
references to 2006 are to the 52 weeks ending December 31, 2006; references to 2005 are to the 52 weeks ended January 1, 2006 and references to 2004 are to the 53 weeks ended January 2, 2005.

History

The Susser family entered the
motor fuel retailing and distribution business in the 1930s. Sam L. Susser, our President and Chief Executive Officer, joined us in 1988, when we operated five stores and had revenues of $8.4 million. We have demonstrated a strong track record
of internal growth and ability to successfully integrate acquisitions in both the retail convenience store and wholesale fuel distribution segments.

On December 21, 2005, Stripes Acquisition LLC, an affiliate of Wellspring Capital Partners III, L.P., or Wellspring, merged with and into Susser Holdings, L.L.C., with Susser Holdings, L.L.C.
remaining as the surviving entity, and Wellspring becoming a significant stockholder along with Sam L. Susser and members of our senior management. On October 24, 2006, we completed an initial public offering, or IPO of our common
stock, broadening our ownership base with new public stockholders. Concurrent with our initial public offering, we became the holding company of Stripes Holdings LLC and its subsidiaries.

On November 13, 2007, we acquired TCFS, which included 168 retail stores in West Texas and Eastern New Mexico, in a transaction valued at
approximately $356 million. The retail stores consisted of 161 Town & Country convenience stores and seven Village Market small grocery stores. We refer to the acquisition of TCFS and the related financing
transactions as the TCFS Acquisition.



1



---

##### Table of Contents

Retail Operations

As of December 28, 2008, our retail segment operated 512 convenience stores in Texas, New Mexico and Oklahoma, offering merchandise, foodservice, motor fuel and other services. As of December 28, 2008, we
had 348 convenience stores operating under our proprietary Stripes brand, 157 convenience stores under the Town & Country brand and 7 small grocery stores under the Village Market brand. We have rebranded three of the Town &
Country stores to our Stripes brand, and plan to rebrand the remaining Town & Country stores over the next two years. Our business experiences substantial seasonality due to the geographic area our stores are concentrated in, as well as
customer activity behaviors during different seasons. In general, sales and operating income are highest in the second and third quarters during the summer activity months and lowest during the winter months.

The retail segment produced revenues and gross profit of $2,909.0 million and $399.6 million, respectively, for fiscal 2008 and had total assets of
$710.3 million as of December 28, 2008. The following table sets forth retail revenues and gross profit for 2008:



|                                     |  |                        |           |            |       |   |              |   |            |  |       |  
|------------------------------------ |  | ---------------------- | --------- | ---------- | ----- | - | ------------ | - | ---------- |  | ----- | -
|                                     |  | Revenues               |           | % of Total |       |   | Gross Profit |   | % of Total | 
|                                     |  | (dollars in thousands) |          
|Merchandise (excluding food service) |  | $                      | 581,522   |            | 20.0  | % |              | $ | 173,628    |  | 43.4  | %
|Foodservice                          |  |                        | 148,335   |            | 5.1   |   |              |   | 77,014     |  | 19.3  |  
|                                     |  |                        |           |            |       |   |              |   |            |  |       |  
|Total merchandise                    |  |                        | 729,857   |            | 25.1  |   |              |   | 250,642    |  | 62.7  |  
|Motor fuel                           |  |                        | 2,150,727 |            | 73.9  |   |              |   | 120,556    |  | 30.2  |  
|Service and other                    |  |                        | 28,372    |            | 1.0   |   |              |   | 28,371     |  | 7.1   |  
|                                     |  |                        |           |            |       |   |              |   |            |  |       |  
|Total                                |  | $                      | 2,908,956 |            | 100.0 | % |              | $ | 399,569    |  | 100.0 | %
|                                     |  |                        |           |            |       |   |              |   |            |  |       |  

Merchandise Operations. Our stores carry a broad selection of food, beverages,
snacks, grocery and non-food merchandise. The following table highlights certain information regarding merchandise sales for the last five years:



|                                       |  |                        |         |   |                |   |         |                  |  |   |                  |   |  |                  |         |   |  |   |         |  
|-------------------------------------- |  | ---------------------- | ------- | - | -------------- | - | ------- | ---------------- |  | - | ---------------- | - |  | ---------------- | ------- | - |  | - | ------- | -
|                                       |  | Year Ended             |        
|                                       |  | January 2,2005         |         |   | January 1,2006 |   |         | December 31,2006 |  |   | December 30,2007 |   |  | December 28,2008 |        
|                                       |  | (dollars in thousands) |        
|Merchandise sales                      |  | $                      | 306,990 |   |                | $ | 329,530 |                  |  | $ | 365,343          |   |  | $                | 444,218 |   |  | $ | 729,857 |  
|Average merchandise sales per store    |  |                        | 998     |   |                |   | 1,055   |                  |  |   | 1,142            |   |  |                  | 1,271   |   |  |   | 1,437   |  
|Merchandise same store sales growth(1) |  |                        | 4.8     | % |                |   | 3.6     | %                |  |   | 6.1              | % |  |                  | 7.7     | % |  |   | 6.6     | %
|Merchandise margin, net of shortages   |  |                        | 32.2    | % |                |   | 32.3    | %                |  |   | 32.6             | % |  |                  | 32.5    | % |  |   | 34.3    | %



|(1) | We include a store in the same store sales base in its thirteenth full month of our operation. Adjusted to eliminate the
impact of the 53rdweek in 2004.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------

We stock 2,500 to 3,000 merchandise units on average with each store offering a customized merchandise mix based on local customer demand and preferences. To further differentiate our merchandise offering, we have
developed numerous proprietary offerings unique to our stores: Laredo Taco Company and Country Cookin restaurants, Café de la Casa custom blended coffee, Slush Monkey frozen carbonated beverages, Quake energy drink, Thunderstick meat
snacks, Smokin Barrel beef jerky, Monkey Loco candies and our Royal brand cigarettes. Most of these proprietary offerings, along with our prominent fountain drink offering, generate higher gross margins than our non-proprietary merchandise
average, and we emphasize these offerings in our marketing campaigns. Our stores also offer candy, packaged foods, magazines and newspapers, health and beauty aids and a variety of other non-food items. We own and operate ATM, pay telephone and
proprietary money order systems in most of our stores and also provide other services such as lottery, prepaid telephone cards and wireless services, and car washes. In addition, we own a 50% interest in Cash & Go, Ltd and lease to them 38
kiosks, consisting of approximately 100 square feet per unit within our stores, for check cashing and short-term lending products. Seven of the stores acquired from Town & Country operate under the Village Market banner, and supply an
extended range of grocery products to small rural communities.



2



---

##### Table of Contents

As of December 28, 2008, 294 of our stores featured in-store restaurants allowing us to make fresh
food on the premises daily. Laredo Taco Company is our original in-house, proprietary restaurant operation featuring breakfast tacos, lunch tacos, fried and rotisserie chicken and other hot food offerings targeted to the local populations in the
markets we serve. Country Cookin is a legacy proprietary restaurant operation of Town & Country that features breakfast sandwiches and burritos for breakfast and fried chicken, finger foods and freshly grilled hamburgers for lunch and
dinner. These offerings generate higher margins than most other products and drive the sale of high margin complementary items, such as hot and cold beverages and snacks. We are continuing to drive same store restaurant sales growth and transaction
size by broadening our menus and extending our hours of operation.

Our retail segment merchandising category sales for the periods
presented are as follows:



|                |  |                       |       |            |                  |   |       |                  |            |  |       |       |  |            |       |  |       |  
|--------------- |  | --------------------- | ----- | ---------- | ---------------- | - | ----- | ---------------- | ---------- |  | ----- | ----- |  | ---------- | ----- |  | ----- | -
|                |  | Year Ended            |      
|                |  | December 31,2006      |       |            | December 30,2007 |   |       | December 28,2008 |           
|                |  | (dollars in millions) |      
|                |  | Sales                 |       | % of Total |                  |   | Sales |                  | % of Total |  |       | Sales |  | % of Total |      
|Beer            |  | $                     | 73.4  |            | 20.1             | % |       | $                | 84.0       |  | 18.9  | %     |  | $          | 128.0 |  | 17.5  | %
|Foodservice     |  |                       | 70.9  |            | 19.4             |   |       |                  | 89.6       |  | 20.2  |       |  |            | 148.3 |  | 20.3  |  
|Cigarettes      |  |                       | 62.0  |            | 17.0             |   |       |                  | 82.8       |  | 18.6  |       |  |            | 136.5 |  | 18.7  |  
|Packaged drinks |  |                       | 61.0  |            | 16.7             |   |       |                  | 69.5       |  | 15.7  |       |  |            | 112.9 |  | 15.5  |  
|Snacks          |  |                       | 20.0  |            | 5.5              |   |       |                  | 23.0       |  | 5.2   |       |  |            | 42.0  |  | 5.8   |  
|Nonfoods        |  |                       | 17.7  |            | 4.8              |   |       |                  | 17.4       |  | 3.9   |       |  |            | 24.1  |  | 3.3   |  
|Other           |  |                       | 60.3  |            | 16.5             |   |       |                  | 77.9       |  | 17.5  |       |  |            | 138.1 |  | 18.9  |  
|                |  |                       |       |            |                  |   |       |                  |            |  |       |       |  |            |       |  |       |  
|Total           |  | $                     | 365.3 |            | 100.0            | % |       | $                | 444.2      |  | 100.0 | %     |  | $          | 729.9 |  | 100.0 | %
|                |  |                       |       |            |                  |   |       |                  |            |  |       |       |  |            |       |  |       |  

We purchase more than 40% of our general merchandise, including most tobacco and grocery items,
from McLane Company, Inc., or McLane, a wholly-owned subsidiary of Berkshire Hathaway Inc. McLane has been our primary supplier since 1992 and currently delivers products to substantially all of our retail stores. We entered into a three-year supply
agreement with McLane in December 2007. We purchase products at McLanes cost, reduced by any promotional allowances and volume rebates offered by manufacturers and McLane, and pay McLane an agreed upon delivery fee by region, subject to
fuel cost-related surcharges or credits. We also purchase a variety of merchandise, including soda, beer, bread, dairy products, ice cream and snack foods, directly from a number of manufacturers and their wholesalers. All merchandise is delivered
directly to our stores by McLane or other vendors. We do not maintain additional product inventories other than what is in our stores. We do not carry any significant customer receivables in the retail segment.

Motor Fuel Operations. We offer Valero, Shamrock, Chevron, Shell, Texaco, Phillips 66 and Exxon branded motor fuel and unbranded motor fuel
at 504 of our convenience stores, approximately two-thirds of which were branded under the Valero name as of December 28, 2008. We entered into a fuel supply agreement with Valero Marketing and Supply Company in July 2006 and completed the
rebranding of most of our retail fuel locations, which had previously been branded CITGO, during first quarter 2007. We purchase all of our motor fuel from our wholesale segment at a price reflecting product cost plus transportation cost. Most fuel
is purchased by the load as needed to replenish supply at the stores.

Our retail fuel margins per gallon are negatively impacted by the
saturation of hypermarkets in the markets we serve. From 1996 to 2000, our motor fuel gross profit declined by approximately four cents per gallon compared to the preceding five-year period, reflecting this competitive environment. Since 1999, we
have invested in more efficient motor fueling facilities designed to handle higher volumes to offset some of the margin pressure while improving our higher margin in-store merchandise offerings and focusing on the convenience of our format. We
believe that these actions, along with our combined retail and wholesale purchasing leverage, have positioned us to effectively compete with these hypermarkets. As a result, our subsequent annual motor fuel



3



---

##### Table of Contents

cents per gallon has stabilized and slightly improved as we are able to benefit from our more favorable procurement costs, economies of scale and geographic
diversification. The following table highlights certain information regarding our retail motor fuel operations for the last five years:



|                                        |  |                                    |         |   |                |   |         |                  |  |   |                  |   |  |                  |           |   |  |   |           |  
|--------------------------------------- |  | ---------------------------------- | ------- | - | -------------- | - | ------- | ---------------- |  | - | ---------------- | - |  | ---------------- | --------- | - |  | - | --------- | -
|                                        |  | Year Ended                         |        
|                                        |  | January 2,2005                     |         |   | January 1,2006 |   |         | December 31,2006 |  |   | December 30,2007 |   |  | December 28,2008 |          
|                                        |  | (dollars and gallons in thousands) |        
|Motor fuel sales(1)                     |  | $                                  | 585,966 |   |                | $ | 780,441 |                  |  | $ | 953,004          |   |  | $                | 1,211,751 |   |  | $ | 2,150,727 |  
|Motor fuel gallons sold                 |  |                                    | 343,869 |   |                |   | 367,941 |                  |  |   | 395,338          |   |  |                  | 456,527   |   |  |   | 677,308   |  
|Average gallons sold per store          |  |                                    | 1,125   |   |                |   | 1,186   |                  |  |   | 1,243            |   |  |                  | 1,321     |   |  |   | 1,355     |  
|Average retail price per gallon(1)      |  | $                                  | 1.70    |   |                | $ | 2.12    |                  |  | $ | 2.41             |   |  | $                | 2.65      |   |  | $ | 3.18      |  
|Retail gross profit cents per gallon(2) |  |                                    | 12.7    | ¢ |                |   | 13.6    | ¢                |  |   | 13.7             | ¢ |  |                  | 14.8      | ¢ |  |   | 17.8      | ¢
|Stores selling motor fuel (average)     |  |                                    | 304     |   |                |   | 317     |                  |  |   | 318              |   |  |                  | 346       |   |  |   | 500       |  



|(1) | Includes excise tax.
|--- | --------------------

|(2) | Before the cost of credit cards, fuel maintenance and environmental expenses. Reflects reclassification of fuel vendor incentives from operating expense to fuel cost of sales.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Store Locations. As of December 28, 2008, we operated 512 stores, 464 of which were in Texas, 29 of which
were in New Mexico, and 19 of which were in Oklahoma. Approximately 90% of our stores are open 24 hours a day, 365 days a year. All but eight stores sell motor fuel. We seek to provide our customers with a convenient, accessible and clean store
environment. Approximately 99% of our convenience stores are freestanding facilities, which average 3,300 square feet. The 80 stores we have built since January 2000 average approximately 4,800 square feet and are built on large lots with much
larger motor fueling and parking facilities. The seven Village Market grocery stores average approximately 12,500 square feet.

The
following table provides the regional distribution of our retail stores as of December 28, 2008:



|                     |  |                
|-------------------- |  | ---------------
|Region               |  | Number ofStores
|Rio Grande Valley(1) |  | 160            
|Corpus Christi       |  | 96             
|San Angelo           |  | 67             
|Lubbock              |  | 38             
|Midland / Odessa     |  | 34             
|Laredo               |  | 33             
|Eastern New Mexico   |  | 29             
|Texoma(2)            |  | 26             
|Victoria             |  | 21             
|Houston              |  | 8              
|                     |  |                
|Total                |  | 512            
|                     |  |                



|(1) | Includes Brownsville, Harlingen, McAllen, Falfurrias and Riviera.
|--- | -----------------------------------------------------------------

|(2) | Includes Wichita Falls, Texas, and Lawton, Duncan and Altus, Oklahoma.
|--- | ----------------------------------------------------------------------



4



---

##### Table of Contents

The following table provides a history of our retail openings, conversions, acquisitions and closings for
the last five years:



|                                        |  |                |   |  |                |   |  |                  |   |  |                  |   |  |                  |  
|--------------------------------------- |  | -------------- | - |  | -------------- | - |  | ---------------- | - |  | ---------------- | - |  | ---------------- | -
|                                        |  | Year Ended     |  
|                                        |  | January 2,2005 |   |  | January 1,2006 |   |  | December 31,2006 |   |  | December 30,2007 |   |  | December 28,2008 |  
|Number of stores at beginning of period |  | 305            |   |  | 306            |   |  | 319              |   |  | 325              |   |  | 504              |  
|New stores                              |  | 10             |   |  | 15             |   |  | 9                |   |  | 17               |   |  | 8                |  
|Acquired stores                         |  | 2              |   |  | 1              |   |  | 7                |   |  | 169              |   |  | 4                |  
|Closed, relocated, or divested stores   |  | (11            | ) |  | (3             | ) |  | (10              | ) |  | (7               | ) |  | (4               | )
|                                        |  |                |   |  |                |   |  |                  |   |  |                  |   |  |                  |  
|Number of stores at end of period       |  | 306            |   |  | 319            |   |  | 325              |   |  | 504              |   |  | 512              |  
|                                        |  |                |   |  |                |   |  |                  |   |  |                  |   |  |                  |  

Technology and Store Automation. All of our retail convenience stores use
computerized management information systems, including point-of-sale scanning, that are designed to improve operating efficiencies, streamline back office functions, provide corporate management with timely access to financial and marketing data,
reduce store level and corporate administrative expense and control shortage. Our information systems platform is highly scalable, which allows new stores to be quickly integrated into our system-wide reporting.

Our management information systems obtain detailed store level sales and volume data on a daily basis and generate gross margin, payroll and store
contribution data on a weekly basis. We utilize price scanning and electronic point-of-sale, or EPOS, technology in all of our retail convenience stores that is consolidated on the VeriFone platform, supported by on-site computers that are networked
to our central servers and back office.

All store level, back office and accounting functions, including our merchandise price book,
scanning, motor fuel management, scheduling, payroll and trend reports, are supported by PDI software, a fully integrated management information and financial accounting system. PDI delivers enterprise-wide software and services that meet
convenience store and wholesale petroleum marketers specialized needs. This system provides us with significant flexibility to continually review and adjust our pricing and merchandising strategies, automates the traditional store paperwork
process and improves the speed and accuracy of category management and inventory control. Data collected by the PDI system is consolidated for financial reporting, data analysis and category management purposes through an Oracle/Hyperion database.
We have recently implemented the KSS system to assist us with daily fuel pricing decisions. We also leverage our information technology and finance systems to manage proprietary money order, payphone and ATM networks.

Wholesale Operations

Wholesale Motor Fuel
Distribution. We believe our business model of operating both retail convenience stores and wholesale motor fuel distribution provides us with significant advantages over our competitors. Unlike many of our convenience store competitors, we
are able to take advantage of the combined motor fuel purchasing volumes to obtain attractive pricing and terms while reducing the variability in motor fuel margins. Our wholesale motor fuel segment purchases branded and unbranded motor fuel from
refiners and distributes it to: (i) our retail convenience stores; (ii) 372 contracted independent operators of convenience stores, which we refer to as dealers; and (iii) commercial users, unbranded convenience stores and five
unattended fueling facilities. We are a distributor of various brands of motor fuel, as well as unbranded motor fuel, which differentiates us from other wholesale distributors in our markets. We believe we are among the largest distributors of
Valero and Chevron branded motor fuel in the United States, and we also distribute CITGO, Conoco, Exxon, Phillips 66, Shamrock, Shell and Texaco branded motor fuel. For the year ended December 28, 2008, we supplied 677.3 million gallons of
motor fuel to our retail stores (including fuel purchased directly by Town & Country from the refiners) and 486.5 million gallons of motor fuel to other customers. We receive a fixed fee per gallon on approximately 80% of our
third-party wholesale gallons sold, which reduces the overall variability of our financial results. The wholesale segment produced third-party revenues and gross profit of $1,330.2 million and $37.0 million, respectively, for fiscal 2008. The
wholesale segment had total assets of $95.6 million as of December 28, 2008.



5



---

##### Table of Contents

The following table highlights our total motor fuel gallons sold and the percentage of total gallons
sold, by principal customer group:



|                       |  |                             |  |            |  
|---------------------- |  | --------------------------- |  | ---------- | -
|                       |  | Year EndedDecember 28, 2008 | 
|                       |  | Gallons in thousands        |  | % of total |  
|Our retail stores      |  | 677,308                     |  | 58.2       | %
|Dealers                |  | 329,692                     |  | 28.3       | %
|Other commercial users |  | 156,824                     |  | 13.5       | %
|                       |  |                             |  |            |  
|Total                  |  | 1,163,824                   |  | 100.0      | %
|                       |  |                             |  |            |  

No individual third-party customer is material. The following table highlights certain information
regarding our wholesale motor fuel sales to third parties (excludes sales to retail segment) for the last five years:



|                                           |  |                |         |   |                |   |         |                  |  |   |                  |   |  |                  |           |   |  |   |           |  
|------------------------------------------ |  | -------------- | ------- | - | -------------- | - | ------- | ---------------- |  | - | ---------------- | - |  | ---------------- | --------- | - |  | - | --------- | -
|                                           |  | Year Ended     |        
|                                           |  | January 2,2005 |         |   | January 1,2006 |   |         | December 31,2006 |  |   | December 30,2007 |   |  | December 28,2008 |          
|Motor fuel sales (in thousands)(1)         |  | $              | 540,482 |   |                | $ | 764,759 |                  |  | $ | 923,637          |   |  | $                | 1,035,469 |   |  | $ | 1,323,495 |  
|Motor fuel gallons sold (in thousands)     |  |                | 427,255 |   |                |   | 441,543 |                  |  |   | 450,972          |   |  |                  | 465,186   |   |  |   | 486,516   |  
|Average wholesale price per gallon(1)      |  | $              | 1.27    |   |                | $ | 1.73    |                  |  | $ | 2.05             |   |  | $                | 2.23      |   |  | $ | 2.72      |  
|Wholesale gross profit cents per gallon(2) |  |                | 4.1     | ¢ |                |   | 5.5     | ¢                |  |   | 5.6              | ¢ |  |                  | 5.5       | ¢ |  |   | 6.4       | ¢



|(1) | Excludes excise tax.
|--- | --------------------

|(2) | After the Companys portion of credit card fees, but before maintenance and environmental expenses. Reflects reclassification of fuel vendor incentives from operations expense
to fuel cost of sales.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Distribution Network. As of December 28, 2008, our wholesale motor fuel
distribution locations consisted of 372 dealer locations under long-term contract. We also supply unbranded fuel to numerous other customers including unbranded convenience stores, unattended fueling facilities and other commercial customers.

The following table provides a history of our dealer location openings, conversions, acquisitions and closings for the last five years:



|                                                  |  |                |   |  |                |   |  |                  |   |  |                  |   |  |                  |  
|------------------------------------------------- |  | -------------- | - |  | -------------- | - |  | ---------------- | - |  | ---------------- | - |  | ---------------- | -
|                                                  |  | Year Ended     |  
|                                                  |  | January 2,2005 |   |  | January 1,2006 |   |  | December 31,2006 |   |  | December 30,2007 |   |  | December 28,2008 |  
|Number of dealer locations at beginning of period |  | 332            |   |  | 333            |   |  | 346              |   |  | 367              |   |  | 387              |  
|New locations                                     |  | 32             |   |  | 30             |   |  | 30               |   |  | 30               |   |  | 27               |  
|Closed or divested locations                      |  | (31            | ) |  | (17            | ) |  | (9               | ) |  | (10              | ) |  | (42              | )
|                                                  |  |                |   |  |                |   |  |                  |   |  |                  |   |  |                  |  
|Number of dealer locations at end of period       |  | 333            |   |  | 346            |   |  | 367              |   |  | 387              |   |  | 372              |  
|                                                  |  |                |   |  |                |   |  |                  |   |  |                  |   |  |                  |  

Arrangements with Dealers. We distribute motor fuel to dealers either under supply
agreements or consignment arrangements. Under our supply agreements, we agree to supply a particular branded motor fuel or unbranded motor fuel to a location or group of locations and arrange for all transportation. We receive a per gallon fee equal
to the rack cost plus transportation costs, taxes and a fixed margin. The initial term of most supply agreements is 10 years. These supply agreements require, among other things, dealers to maintain standards established by the applicable brand.
Under consignment arrangements, we provide and control motor fuel inventory and price at the site and receive the actual retail selling price for each gallon sold less a commission paid to the dealer. Consignment margins per gallon are similar to
our retail motor fuel margins, less the commissions paid to the dealers. Our wholesale segment maintains minimal inventories, consisting of consigned fuel inventory at 78 dealer locations as of December 28, 2008. We may provide credit terms to
our wholesale customers, which are generally seven days.



6



---

##### Table of Contents

The following table describes the percentage of gallons sold by us to dealers, attributable to supply
agreements and consignment arrangements for fiscal 2008:



|                         |  |                     |  |                         |  
|------------------------ |  | ------------------- |  | ----------------------- | -
|                         |  | Gallonsin Thousands |  | % of TotalDealer Volume |  
|Supply agreements        |  | 234,810             |  | 71.2                    | %
|Consignment arrangements |  | 94,882              |  | 28.8                    | %
|                         |  |                     |  |                         |  
|Total                    |  | 329,692             |  | 100.0                   | %
|                         |  |                     |  |                         |  

In addition to motor fuel supply, we offer dealers the opportunity to participate in merchandise
purchase and promotional programs we set up with vendors. We believe the vendor relationships we have established through our retail operations and our ability to develop these purchase and promotional programs provides us with an advantage over
other distributors when recruiting new dealers into our network.

As an incentive to dealers, we may provide store equipment or motor fuel
distribution equipment for use at designated sites. Generally, this equipment is provided to the dealer on the condition that the dealer continues to comply with the terms of its supply agreement with us. We typically own and depreciate these assets
on our books.

Supplier Arrangements.We distribute branded motor fuel under the Chevron, CITGO, Conoco, Exxon, Phillips 66,
Shamrock, Shell, Texaco and Valero brands to our retail convenience stores and to our independently operated contracted dealer sites within our wholesale network. Branded motor fuels are purchased from major oil companies under supply agreements. On
July 28, 2006, we entered into a supply agreement with Valero Marketing and Supply Company to supply motor fuel to all of our Stripes retail stores that were previously supplied by CITGO, new retail stores in certain geographic areas and
selected wholesale locations. In connection with this supply agreement, we rebranded all of our existing retail fuel islands that were supplied by CITGO to the Valero, Shamrock or Stripes brand. For fiscal 2008, Valero supplied approximately 48% and
Chevron supplied approximately 24% of our motor fuel purchases. Our supply agreement with Valero expires in July 2018. We have been distributors for Chevron since 1996 and our current contract with Chevron expires August 2011. We purchase the motor
fuel at the suppliers applicable price per terminal which typically changes on a daily basis. Each supply agreement generally has an initial term of three years. In addition, each supply agreement typically contains provisions relating to,
among other things, payment terms, use of the suppliers brand names, provisions relating to credit card processing, compliance with suppliers requirements, insurance coverage and compliance with legal and environmental requirements. As
is typical in the industry, suppliers generally can terminate the supply contract if we do not comply with any material condition of the contract, including our failure to make payments when due, fraud, criminal misconduct, bankruptcy or insolvency.
Each supply agreement has provisions that obligate the supplier, subject to certain limitations, to sell up to an agreed upon number of gallons. Any amount in excess is subject to availability. Certain suppliers offer volume rebates or incentive
payments to drive volumes and provide an incentive for branding new locations. Certain suppliers require that all or a portion of any such incentive payments be repaid to the supplier in the event that the sites are rebranded within a stated number
of years. Moreover, in some cases, supply agreements provide that motor fuel suppliers have the right of first refusal to acquire assets used by us to sell their branded motor fuel. We also purchase unbranded motor fuel for distribution either on a
spot or a rack basis.

We generally arrange for a third-party transportation provider to take delivery of the motor fuel at the terminal
and deliver it to the appropriate sites in our distribution network. Under these arrangements, we take legal title to the motor fuel we purchase when we receive the motor fuel at the rack. A large portion of our motor fuel is transported by one
third-party transport company, pursuant to a contract that automatically renews for six month periods unless terminated by either party. In addition, we also acquired a fleet of 18 fuel transportation vehicles in connection with our acquisition of
TCFS, which continue to deliver fuel to the majority of our Town & Country branded convenience stores. We transferred these assets to a new wholly-owned subsidiary in our wholesale division at the beginning of fiscal 2008 called GoPetro
Transport LLC. We also periodically



7



---

##### Table of Contents

purchase bulk fuel at the Houston Ship Channel and transport it to terminals in our market area. In this case, we take title to the fuel when it enters
the pipeline, and we have typically hedged our price risk on this inventory by purchasing derivatives. During 2008, bulk fuel purchases were immaterial to our total fuel purchases.

Selection and Recruitment of New Dealers. We constantly evaluate potential independent site operators based on their creditworthiness and
the quality of their site and operation as determined by size and location of the site, monthly volumes of motor fuel sold, monthly merchandise sales, overall financial performance and previous operating experience. In addition to adding to our
network through acquiring or recruiting existing independently operated sites from other distributors, we identify new sites to be operated by existing independent operators in our network or new operators we recruit to operate the site. We also
occasionally convert our retail stores to dealer locations.

Technology. Technology is an important part of our wholesale
operations. We utilize a proprietary web-based system that allows our wholesale customers to access their accounts at any time from a personal computer to obtain motor fuel prices, place motor fuel orders and review motor fuel invoices, credit card
transactions and electronic funds transfer notifications. Substantially all of our dealers make payments to us by electronic funds transfer. We use TelaPoints internet-based system to assist with fuel inventory management and procurement. We
also use software licensed from Structured Management Systems, or SMS, for accounting, billing and motor fuel procurement processing. We extract data from SMS and upload the data into the Hyperion database for corporate financial consolidation.

Other Operations

We formed Applied
Petroleum Technologies, Ltd., or APT, in June 1994. Headquartered in Corpus Christi, APT manages our environmental, maintenance and construction activities. In addition, APT sells and installs motor fuel pumps and tanks and also provides a
broad range of environmental consulting services, such as hydrocarbon remediation and Phase I and II site assessments for our stores and for our outside customers. APT employs geologists, hydrogeologists and technicians licensed to oversee the
installation and removal of underground storage tank systems. APTs revenues and net income are not material to Susser, and are included in all other in our segment reporting disclosures included in our audited consolidated
financial statements.

Competition

The
retail convenience store industry is highly competitive and marked by ease of entry and constant change in the number and type of retailers offering products and services of the type we sell in our stores. Our retail segment competes with other
convenience store chains, independently owned convenience stores, motor fuel stations, supermarkets, drugstores, discount stores, dollar stores, club stores and hypermarkets. Over the past thirteen years, several non-traditional retailers, such as
supermarkets, club stores and hypermarkets, have impacted the convenience store industry, particularly in the geographic areas in which we operate, by entering the motor fuel retail business. These non-traditional motor fuel retailers have captured
a significant share of the retail motor fuel market, and we expect their market share will continue to grow. In addition, some large retailers, drugstores and supermarkets are adjusting their store layouts and product prices in an attempt to appeal
to convenience store customers. Major competitive factors for our retail segment include, among others, location, ease of access, product and service selection, motor fuel brands, pricing, customer service, store appearance, cleanliness and safety.

Our wholesale segment competes with major oil companies that distribute their own products, as well as other independent motor fuel
distributors. We may encounter more significant competition if major oil companies increase their own motor fuel distribution operations or if our wholesale customers choose to purchase their motor fuel supplies directly from the major oil
companies. Major competitive factors for our wholesale segment include, among others, availability of major brands, customer service, price, range of services offered and quality of service.



8



---

##### Table of Contents

Trade Names, Service Marks and Trademarks

We have registered, acquired the registration of, applied for the registration of and claim ownership of a variety of trademarks, trade names and service
marks for use in our business, including Stripes, Laredo Taco Company (proprietary foodservice), Café de la Casa (custom coffee blend) and Slush Monkey (proprietary frozen carbonated beverage).
We are not aware of any facts which would negatively affect our continuing use of any of the above trademarks, trade names or service marks.

Government
Regulation and Environmental Matters

Many aspects of our operations are subject to regulation under federal, state and local laws. A
violation or change in the enforcement or terms of these laws could have a material adverse effect on our business, financial condition and results of operations. We describe below the most significant of the regulations that impact all aspects of
our operations.

Environmental Laws and Regulations. We are subject to various federal, state and local environmental laws
and regulations, including those relating to underground storage tanks; the release or discharge of hazardous materials into the air, water and soil; the generation, storage, handling, use, transportation and disposal of regulated materials; the
exposure of persons to regulated materials; remediation of contaminated soil and groundwater and the health and safety of our employees.

Certain environmental laws, including the Comprehensive Environmental Response, Compensation and Liability Act of 1980 (CERCLA), impose strict, and under certain circumstances, joint and several, liability on the owner and operator as well
as former owners and operators of properties for the costs of investigation, removal or remediation of contamination and also impose liability for any related damages to natural resources without regard to fault. In addition, under CERCLA and
similar state laws, as persons who arrange for the transportation, treatment or disposal of hazardous substances, we also may be subject to similar liability at sites where such hazardous substances come to be located. We have received notice from
Texas Commission on Environmental Quality (TCEQ) that the TCEQ considers us, in addition to many other entities, to be a responsible party at a site referred to as the Industrial Roads/Industrial Metals State Superfund Site in Nueces County, Texas.
Based on currently available information, we do not believe our liability, if any, will be material. We may also be subject to third-party claims alleging property damage and/or personal injury in connection with releases of or exposure to hazardous
substances at, from or in the vicinity of our current or former properties or off-site waste disposal sites.

We are required to make
financial expenditures to comply with regulations governing underground storage tanks adopted by federal, state and local regulatory agencies. Pursuant to the Resource Conservation and Recovery Act of 1976, as amended, the Environmental Protection
Agency, or EPA, has established a comprehensive regulatory program for the detection, prevention, investigation and cleanup of leaking underground storage tanks. State or local agencies are often delegated the responsibility for implementing the
federal program or developing and implementing equivalent state or local regulations. We have a comprehensive program in place for performing routine tank testing and other compliance activities which are intended to promptly detect and investigate
any potential releases. We spent approximately $1.3 million on these compliance activities for the fiscal year ended December 28, 2008. In addition, the Federal Clean Air Act and similar state laws impose requirements on emissions to the air
from motor fueling activities in certain areas of the country, including those that do not meet state or national ambient air quality standards. These laws may require the installation of vapor recovery systems to control emissions of volatile
organic compounds to the air during the motor fueling process. We believe we are in compliance in all material respects with applicable environmental requirements, including those applicable to our underground storage tanks.

We are in the process of investigating and remediating contamination at a number of our sites as a result of recent or historic releases of petroleum
products. At many sites, we are entitled to reimbursement from third parties for certain of these costs under third-party contractual indemnities, state trust funds and insurances



9



---

##### Table of Contents

policies, in each case, subject to specified deductibles, per incident, annual and aggregate caps and specific eligibility requirements. To the extent third
parties (including insurers) fail to pay for remediation as we anticipate, and/or insurance is unavailable, and/or the state trust funds cease to exist or become insolvent, we will be obligated to pay these additional costs. We recorded expenses of
$0.7 million during fiscal 2008 for remediation activities for which we do not expect to receive reimbursement.

We are required to comply
with federal and state financial responsibility requirements to demonstrate that we have the ability to pay for cleanups or to compensate third parties for damages incurred as a result of a release of regulated materials from our underground storage
tank systems. We meet these requirements by maintaining insurance which we purchase from private insurers and in certain circumstances, rely on applicable state trust funds, which are funded by underground storage tank registration fees and taxes on
wholesale purchase of motor fuels. More specifically, in Texas, for 2008 and prior years we met our financial responsibility requirements by state trust fund coverage for claims asserted prior to December 1998 (claims reported after that date
are ineligible for reimbursement) and met such requirements for claims asserted after that date through private insurance. In Oklahoma and New Mexico, we meet our financial responsibility requirements by state trust fund coverage for cleanup
liability and meet the requirements for third-party liability through private insurance. The coverage afforded by each fund varies and is dependent upon the continued maintenance and solvency of each fund.

Environmental Reserves. As of December 28, 2008, Susser had environmental reserves of $2.8 million for estimated costs associated with
investigating and remediating known releases of regulated materials, including overfills, spills and releases from underground storage tanks, at approximately 52 currently and formerly owned and operated sites. Approximately $1.5 million of the
total environmental reserve is for the investigation and remediation of contamination at 18 of these sites, for which we estimate we will receive approximately $1.3 million in reimbursement from the Texas Petroleum Storage Tank Remediation fund.
Reimbursement will depend upon the continued maintenance and solvency of the state fund through its scheduled expiration on August 31, 2011. The remaining reserve of $1.3 million represents our estimate of deductibles under insurance policies
that we anticipate being required to pay with respect to 34 additional sites for which we expect to receive insurance coverage over the deductible amount, subject to per occurrence and aggregate caps contained in the policies. There are 48
additional sites that we own and/or operate with known contamination, which are being investigated and remediated by third parties (primarily former site owners) pursuant to contractual indemnification agreements imposing responsibility on the
former owners for pre-existing contamination. We maintain no reserves for these sites. There can be no assurance that the third parties will be able or willing to pay all costs for these sites in which case we could incur additional costs. We have
additional reserves of $3.6 million that represent our estimate for future asset retirement obligations for underground storage tanks.

Sale of Alcoholic Beverages and Tobacco Products. In certain areas where our stores are located, state or local laws limit the hours of operation for the sale of alcoholic beverages, or prohibit the sale of alcoholic
beverages, and restrict the sale of alcoholic beverages and cigarettes to persons older than a certain age. State and local regulatory agencies have the authority to approve, revoke, suspend or deny applications for and renewals of permits and
licenses relating to the sale of alcoholic beverages, as well as to issue fines to stores for the improper sale of alcoholic beverages and cigarettes. Failure to comply with these laws may result in the loss of necessary licenses and the imposition
of fines and penalties on us. Such a loss or imposition could have a material adverse effect on our business, liquidity and results of operations. In many states, retailers of alcoholic beverages have been held responsible for damages caused by
intoxicated individuals who purchased alcoholic beverages from them. While the potential exposure for damage claims as a seller of alcoholic beverages and cigarettes is substantial, we have adopted procedures intended to minimize such exposure. In
addition, we maintain general liability insurance that may mitigate the effect of any liability.

Safety. We are subject to
comprehensive federal, state and local safety laws and regulations. These regulations address issues ranging from facility design, equipment specific requirements, training, hazardous materials, record retention, self-inspection, equipment
maintenance and other worker safety issues, including workplace violence. These regulatory requirements are fulfilled through health, environmental and safety programs.



10



---

##### Table of Contents

Store Operations. Our stores are subject to regulation by federal agencies and to licensing
and regulations by state and local health, sanitation, safety, fire and other departments relating to the development and operation of convenience stores, including regulations relating to zoning and building requirements and the preparation and
sale of food. Difficulties in obtaining or failures to obtain the required licenses or approvals could delay or prevent the development of a new store in a particular area.

Our operations are also subject to federal and state laws governing such matters as wage rates, overtime, working conditions and citizenship
requirements. At the federal level, there are proposals under consideration from time to time to increase minimum wage rates and to introduce a system of mandated health insurance, both of which could affect our results of operations.

Employees

As of December 28, 2008, we employed
6,567 persons, of which approximately 72% were full-time employees. Approximately 92% of our employees work in our retail stores, approximately 2% in our wholesale segment and 6% in our corporate or field offices. Our corporate office and retail
segment are headquartered in Corpus Christi, Texas. Our business is seasonal and as a result the number of employees fluctuates from a high in the spring and summer to a low in the fall and winter. Our wholesale segment is headquartered in Houston,
Texas and employs dealer territory managers, commercial sales representatives and support staff. None of our employees are subject to collective bargaining agreements.

Executive Officers

The following table sets forth the names and ages (as of March 1, 2009) of
each of our executive officers and a brief account of their business experience



|                   |  |     |  |                                                                                     
|------------------ |  | --- |  | ------------------------------------------------------------------------------------
|Name               |  | Age |  | Position                                                                            
|Sam L. Susser      |  | 45  |  | President, Chief Executive Officer and Director                                     
|E.V. Bonner, Jr.   |  | 53  |  | Executive Vice President, Secretary and General Counsel                             
|Steven C. DeSutter |  | 55  |  | Executive Vice President and President and Chief Executive OfficerRetail Operations
|Rocky D. Dewbre    |  | 43  |  | Executive Vice President and President/Chief Operating OfficerWholesale            
|Mary E. Sullivan   |  | 52  |  | Executive Vice President, Chief Financial Officer and Treasurer                     

Sam L. Susser has served as our President and Chief Executive Officer since 1992. From 1988
to 1992, Mr. Susser served as our General Manager and Vice President of Operations. From 1985 through 1987, Mr. Susser served in the corporate finance division and the mergers and acquisitions group with Salomon Brothers Inc, an investment
bank. Mr. Susser currently serves as a director of a number of charitable, educational and civic organizations. Sam L. Susser is the son of Sam J. Susser, who is also a member of Susser Holdings Corporations Board of Directors.

E.V. Bonner, Jr. has served as our Executive Vice President and General Counsel since March 2000. Prior to joining us,
Mr. Bonner was a stockholder in the law firm of Porter, Rogers, Dahlman & Gordon, P.C. from 1986 to 2000. He is board certified in commercial real estate law by the Texas Board of Legal Specialization. Mr. Bonner has been involved
in numerous charitable, educational and civic organizations.

Steven C. DeSutterhas served as Executive Vice President of the
Company and President and Chief Executive Officer of Retail Operations since June 2008. Prior to joining the Company, Mr. DeSutter served as Executive Vice President of TurnWorks, Inc., a business advisory and private equity firm, from
September 2006 to June 2008 where in an advisory role he also served as Interim Executive Vice President Operations for QIP Holder, LLC (parent company of Quiznos, a multinational sandwich franchise) from July 2007 to January 2008. Prior to that,
Mr. DeSutter was with Burger King Corporation where he served as Executive Vice President and



11



---

##### Table of Contents

President of Europe and Middle East operations from December 2005 to August 2006, EVP and President of Europe, Middle East and Asia Pacific from December
2004 to November 2005, and Senior Vice President Corporate Communications from August 2004 to November 2004. Prior to joining Burger King, Mr. DeSutter was Senior Vice President with TurnWorks, Inc. from July 2001 until July 2004.
Mr. DeSutter began his career at British Petroleum, where he worked in a variety of different operations, marketing and finance roles during his 18 years at the company.

Rocky B. Dewbre has served as our Executive Vice President and President/Chief Operating Officer-Wholesale since January 2005.
Mr. Dewbre served as our Executive Vice President and Chief Operating Officer-Wholesale from 1999 to 2005, as Vice President from 1995 to 1999 and as Manager of Finance and Administration from 1992 to 1995. Before joining us in 1992,
Mr. Dewbre was a corporate internal auditor with Atlantic Richfield Corporation, a petroleum/chemical company, from 1991 to 1992 and an auditor and consultant at Deloitte & Touche LLP from 1988 to 1991.

Mary E. Sullivan has served as our Executive Vice President, Chief Financial Officer and Treasurer since November 2005. Ms. Sullivan
served as our Vice President of Finance since joining us in February 2000. Ms. Sullivan served as Director of Finance for the City of Corpus Christi from 1999 to 2000. Ms. Sullivans previous experience includes serving as the
Controller and member of the board of directors of Elementis Chromium, a producer of chromium chemicals, from 1993 to 1999, and various positions with Central Power and Light Company, culminating in Treasurer, over the 13 year period from 1979 to
1992.



|Item 1A. | Risk Factors
|-------- | ------------

The convenience store industry is highly
competitive and impacted by new entrants and our failure to effectively compete could result in lower sales and lower margins.

The
geographic areas in which we operate are highly competitive and marked by ease of entry and constant change in the number and type of retailers offering products and services of the type we sell in our stores. We compete with other convenience store
chains, independently owned convenience stores, motor fuel stations, supermarkets, drugstores, discount stores, dollar stores, club stores and mass merchants. In recent years, several non-traditional retailers, such as supermarkets, club stores and
mass merchants, have impacted the convenience store industry, particularly in the geographic areas in which we operate, by entering the motor fuel retail business. These non-traditional motor fuel retailers have captured a significant share of the
motor fuels market, and we expect their market share will continue to grow. In some of our markets, our competitors have been in existence longer and have greater financial, marketing and other resources than we do. As a result, our competitors may
be able to respond better to changes in the economy and new opportunities within the industry. To remain competitive, we must constantly analyze consumer preferences and competitors offerings and prices to ensure that we offer a selection of
convenience products and services at competitive prices to meet consumer demand. We must also maintain and upgrade our customer service levels, facilities and locations to remain competitive and attract customer traffic to our stores. We may not be
able to compete successfully against current and future competitors, and competitive pressures faced by us could have a material adverse effect on our business and results of operations.

Historical prices for motor fuel have been volatile and significant changes in such prices in the future may adversely affect our profitability.

For the fiscal year ended December 28, 2008, our motor fuel revenue accounted for 81.9% of total revenues and our motor fuel gross profit accounted
for 34.7% of total gross profit. For the fiscal year ended December 28, 2008, motor fuel accounted for 30.2% of our retail divisions gross profit. Crude oil and domestic wholesale petroleum markets are volatile. General political
conditions, acts of war or terrorism and instability in oil producing regions, particularly in the Middle East, Russia and South America, could significantly impact crude oil supplies and wholesale petroleum costs. Significant increases and
volatility in wholesale petroleum costs could result in significant increases in the retail price of petroleum products and in lower motor fuel gross margin



12



---

##### Table of Contents

per gallon. Increases in the retail price of petroleum products could impact consumer demand for motor fuel and convenience merchandise. This volatility
makes it extremely difficult to predict the impact future wholesale cost fluctuations will have on our operating results and financial condition. In addition, a sudden shortage in the availability of motor fuel could adversely affect our business
because our retail stores typically have a three to four day supply of motor fuel and our motor fuel supply contracts do not guarantee an uninterrupted, unlimited supply of motor fuel. A significant change in any of these factors could materially
impact our motor fuel gallon volumes, motor fuel gross profit and overall customer traffic, which in turn could have a material adverse effect on our business and results of operations.

Currently unknown liabilities of Town & Country may harm our financial conditions and operating results.

Because the TCFS acquisition was structured as a merger acquisition, we assumed all of the liabilities of TCFS, including liabilities that may be unknown. We obtained certain representations and warranties and
indemnification provisions from TCFS concerning contingent liabilities and other obligations in order to reduce the risk of unknown liabilities. However, there may be situations where these indemnification provisions do not provide us with
protection from certain obligations and liabilities. These obligations and liabilities could harm our financial condition and operating results.

Wholesale cost increases in tobacco products, including excise tax increases on cigarettes, could adversely impact our revenues and profitability.

For the fiscal year ended December 28, 2008, sales of cigarettes accounted for approximately 5.9% of our retail divisions gross profit. Significant increases in wholesale cigarette costs and tax increases
on cigarettes may have an adverse effect on unit demand for cigarettes. Cigarettes are subject to substantial and increasing excise taxes on both a state and federal level. The Texas legislature increased cigarette taxes by $1 per pack, effective
January 1, 2007. We subsequently experienced a lower volume of carton sales of cigarettes. We cannot predict whether this trend will continue into the future. Further, a $0.62 per pack increase in cigarette-related taxes and fees has been
approved at the federal level effective April 1, 2009. Increased excise taxes may result in declines in overall sales volume as well as reduced gross profit percent, due to lower consumption levels and to a shift in consumer purchases from the
premium to the non-premium or discount segments or to other low-priced or low-taxed tobacco products or to the import of cigarettes from countries with lower, or no, excise taxes on such items.

Currently, major cigarette manufacturers offer rebates to retailers. We include these rebates as a component of our gross margin from sales of
cigarettes. In the event these rebates are no longer offered, or decreased, our wholesale cigarette costs will increase accordingly. In general, we attempt to pass price increases on to our customers. However, due to competitive pressures in our
markets, we may not be able to do so. These factors could materially impact our retail price of cigarettes, cigarette unit volume and revenues, merchandise gross profit and overall customer traffic, which could in turn have a material adverse effect
on our business and results of operations.

Future legislation and campaigns to discourage smoking may have a material adverse effect on our revenues
and gross profit.

Future legislation and national, state and local campaigns to discourage smoking could have a substantial impact
on our business, as consumers adjust their behaviors in response to such legislation and campaigns. Reduced demand for cigarettes could have a material adverse effect on sales of, and margins for, the cigarettes we sell.

We may incur costs or liabilities as a result of litigation or adverse publicity resulting from concerns over food quality, health or other issues that could cause
guests to avoid our restaurants.

We may be the subject of complaints or litigation arising from food-related illness or injury in
general which could have a negative impact on our business. Additionally, negative publicity, regardless of whether the



13



---

##### Table of Contents

allegations are valid, concerning food quality, food safety or other health concerns, restaurant facilities, employee relations or other matters related to
our operations may materially adversely affect demand for our food and could result in a decrease in customer traffic to our restaurants.

It is critical to our reputation that we maintain a consistent level of high quality at our restaurants and other franchise or fast food offerings. Health concerns, poor food quality or operating issues stemming from one store or a limited
number of stores could materially adversely affect the operating results of some or all of our stores and harm our Laredo Taco Company, Country Cookin, Stripes and/or Town & Country brands.

The wholesale motor fuel distribution industry is characterized by intense competition and fragmentation and our failure to effectively compete could result in
lower margins.

The market for distribution of wholesale motor fuel is highly competitive and fragmented, which results in narrow
margins. We have numerous competitors, some of which may have significantly greater resources and name recognition than us. We rely on our ability to provide value-added reliable services and to control our operating costs in order to maintain our
margins and competitive position. If we were to fail to maintain the quality of our services, customers could choose alternative distribution sources and our margins could decrease. Furthermore, there can be no assurance that major oil companies
will not decide to distribute their own products in direct competition with us or that large customers will not attempt to buy directly from the major oil companies. The occurrence of any of these events could have a material adverse effect on our
business and results of operations.

The operation of our stores in close proximity to our dealers stores may result in direct competition
which may affect the relationship with our dealers.

We have some stores that are in close proximity to our dealers stores in
which case we are directly competing with our dealers. This may lead to disagreements with our dealers, and if the disagreements are not resolved amicably the dealers may initiate litigation which could result in our paying damages to the dealer or
termination of our agreements with the dealer.

Decreases in consumer spending resulting from changes in local economic conditions or travel and
tourism in the areas we serve could adversely impact our business.

In the convenience store industry, customer traffic is generally
driven by consumer preferences and spending trends, growth in automobile and commercial truck traffic and trends in local economies, travel, tourism and weather.

Changes in economic conditions generally or in South Texas, West Texas or Eastern New Mexico specifically could adversely impact consumer spending patterns and travel and tourism in our markets, which could have
a material adverse effect on our business and results of operations.

The industries in which we operate are subject to seasonal trends, which may
cause our operating costs to fluctuate, affecting our cash flow.

We experience more demand for our merchandise, food and motor fuel
during the late spring and summer months than during the fall and winter. Travel, recreation and construction are typically higher in these months in the geographic areas in which we operate, increasing the demand for the products that we sell and
distribute. Therefore, our revenues are typically higher in the second and third quarters of our fiscal year. As a result, our results from operations may vary widely from period to period, affecting our cash flow.



14



---

##### Table of Contents

Severe storms could adversely affect our business by damaging our facilities, our communications network, our
suppliers or lowering our sales volumes.

More than one-third of our stores are located on the Texas gulf coast. Although South
Texas is generally known for its mild weather, the region is susceptible to severe storms, including hurricanes. A severe storm could damage our facilities, our communications networks, our suppliers or could have a significant impact on consumer
behavior, travel and convenience store traffic patterns, as well as our ability to operate our locations. This could have a material adverse effect on our business and results of operations.

Our concentration of stores along the U.S.-Mexico border increases our exposure to certain cross-border risks that could adversely affect our business and
financial condition by lowering our sales revenues.

More than one-third of our convenience stores are located in the Rio Grande
Valley, Laredo and Del Rio, which are in close proximity to Mexico. These stores rely heavily upon cross-border traffic and commerce to drive sales volumes. In addition, some of our stores located in our West Texas and Eastern New Mexico
markets could be adversely affected by U.S.-Mexico border issues due to their relatively close proximity to Mexico. Sales volumes at these stores could be impaired by a number of cross-border risksany one of which could have a material
adverse effect on our business and results of operationsincluding the following:



| |  |  | A devaluation of the Mexican peso could negatively affect the exchange rate between the peso and the U.S. dollar, which would result in reduced purchasing power in
the U.S. on the part of our customers who are citizens of Mexico;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The imposition of tighter restrictions by the U.S. government on the ability of citizens of Mexico to cross the border into the United States, or the imposition of
tariffs upon Mexican goods entering the United States or other restrictions upon Mexican-borne commerce, could reduce revenues attributable to our convenience stores regularly frequented by citizens of Mexico;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Future subsidies for motor fuel by the Mexican government could lead to wholesale cost and retail pricing differentials between the U.S. and Mexico that could
divert fuel customer traffic to Mexican fuel retailers; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | The escalation of drug-related violence along the border could deter tourist and other border traffic, which could likely cause a decline in sales revenues at these
locations.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Our growth depends in part on our ability to open and profitably operate new retail convenience stores and to
successfully integrate acquired sites and businesses in the future.

We may not be able to open all of the convenience stores
discussed in our expansion strategy and any new stores we open may be unprofitable. Additionally, acquiring sites and businesses in the future involves risks that could cause our actual growth or operating results to differ adversely compared to
expectations. If these events were to occur, each would have a material adverse impact on our financial results. There are several factors that could affect our ability to open and profitably operate new stores or to successfully integrate acquired
sites and businesses. These factors include:



| |  |  | Competition in targeted market areas;
| | - |  | -------------------------------------



| |  |  | Difficulties during the acquisition process in discovering some of the liabilities of the businesses that we acquire;
| | - |  | ---------------------------------------------------------------------------------------------------------------------



| |  |  | The inability to identify and acquire suitable sites or to negotiate acceptable leases for such sites;
| | - |  | ------------------------------------------------------------------------------------------------------



| |  |  | Difficulties associated with the growth of our existing financial controls, information systems, management resources and human resources needed to support our
future growth;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Difficulties with hiring, training and retaining skilled personnel, including store managers;
| | - |  | ---------------------------------------------------------------------------------------------



| |  |  | Difficulties in adapting distribution and other operational and management systems to an expanded network of stores;
| | - |  | --------------------------------------------------------------------------------------------------------------------



15



---

##### Table of Contents

| |  |  | The potential inability to obtain adequate financing to fund our expansion;
| | - |  | ---------------------------------------------------------------------------



| |  |  | Limitations on capital expenditures contained in our revolving credit and term loan facilities;
| | - |  | -----------------------------------------------------------------------------------------------



| |  |  | Difficulties in obtaining governmental and other third-party consents, permits and licenses needed to operate additional stores;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------



| |  |  | Difficulties in obtaining the cost savings and financial improvements we anticipate from future acquired stores;
| | - |  | ----------------------------------------------------------------------------------------------------------------



| |  |  | The potential diversion of our senior managements attention from focusing on our core business due to an increased focus on acquisitions; and
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Challenges associated with the consummation and integration of any future acquisition.
| | - |  | --------------------------------------------------------------------------------------

Compliance with and liability under state and federal environmental regulation, including those that require investigation and remediation activities, may require
significant expenditures or result in liabilities that could have a material adverse effect on our business.

Our business is
subject to various federal, state and local environmental laws and regulations, including those relating to underground storage tanks, the release or discharge of regulated materials into the air, water and soil, the generation, storage, handling,
use, transportation and disposal of hazardous materials, the exposure of persons to regulated materials, and the health and safety of our employees. A violation of, liability under or compliance with these laws or regulations or any future
environmental laws or regulations, could have a material adverse effect on our business and results of operations.

Certain environmental
laws, including CERCLA, impose strict, and under certain circumstances, joint and several, liability on the owner and operator as well as former owners and operators of properties for the costs of investigation, removal or remediation of
contamination and also impose liability for any related damages to natural resources without regard to fault. In addition, under CERCLA and similar state laws, as persons who arrange for the transportation, treatment or disposal of hazardous
substances, we also may be subject to similar liability at sites where such hazardous substances come to be located. We may also be subject to third-party claims alleging property damage and/or personal injury in connection with releases of or
exposure to hazardous substances at, from or in the vicinity of our current or former properties or off-site waste disposal sites. The costs associated with the investigation and remediation of contamination, as well as any associated third-party
claims, could be substantial, and could have a material adverse effect on our business and results of operations and our ability to service our outstanding indebtedness, including the notes. In addition, the presence or failure to remediate
identified or unidentified contamination at our properties could potentially materially adversely affect our ability to sell or rent such property or to borrow money using such property as collateral.

We are required to make financial expenditures to comply with regulations governing underground storage tanks adopted by federal, state and local
regulatory agencies. Compliance with existing and future environmental laws regulating underground storage tank systems of the kind we use may require significant capital expenditures in the future. These expenditures may include upgrades,
modifications, and the replacement of underground storage tanks and related piping to comply with current and future regulatory requirements designed to ensure the detection, prevention, investigation and remediation of leaks and spills.

In addition, the Federal Clean Air Act and similar state laws impose requirements on emissions to the air from motor fueling activities in certain
areas of the country, including those that do not meet state or national ambient air quality standards. These laws may require the installation of vapor recovery systems to control emissions of volatile organic compounds to the air during the motor
fueling process. While we believe we are in material compliance with all applicable regulatory requirements with respect to underground storage tank systems of the kind we use, the regulatory requirements may become more stringent or apply to an
increased number of underground storage tanks in the future, which would require additional, potentially material, expenditures.



16



---

##### Table of Contents

We are required to comply with federal and state financial responsibility requirements to demonstrate
that we have the ability to pay for cleanups or to compensate third parties for damages incurred as a result of a release of regulated materials from our underground storage tank systems. We seek to comply with these requirements by maintaining
insurance which we purchase from private insurers and in certain circumstances, rely on applicable state trust funds, which are funded by underground storage tank registration fees and taxes on wholesale purchase of motor fuels. The coverage
afforded by each fund varies and is dependent upon the continued maintenance and solvency of each fund. More specifically, in Texas, we meet our financial responsibility requirements by state trust fund coverage for claims asserted prior to
December 1998 (claims reported after that date are ineligible for reimbursement) and meet such requirements for claims asserted after that date through insurance purchased from a private mutual insurance company funded by tank owners in Texas.
In Oklahoma and New Mexico, we meet our financial responsibility requirements by state trust fund coverage for cleanup liability and meet the requirements for third-party liability through private insurance.

We are currently responsible for investigating and remediating contamination at a number of our current and former properties. We are entitled to
reimbursement for certain of these costs under various third-party contractual indemnities, state trust funds and insurance policies, subject to eligibility requirements, deductibles, per incident, annual and aggregate caps. To the extent third
parties (including insurers and state trust funds) do not pay for investigation and remediation as we anticipate, and/or insurance is not available, and/or the state trust funds cease to exist or become insolvent, we will be obligated to make these
additional payments, which could materially adversely affect our business, liquidity and results of operations.

We believe we are in
material compliance with applicable environmental requirements; however, we cannot ensure that violations of these requirements will not occur. Although we have a comprehensive environmental, health and safety program, we may not have identified all
of the environmental liabilities at all of our current and former locations; material environmental conditions not known to us may exist; future laws, ordinances or regulations may impose material environmental liability or compliance costs on us;
or a material environmental condition may otherwise exist as to any one or more of our locations. In the future, we may incur substantial expenditures for remediation of contamination that has not been discovered at existing locations or locations
that we may acquire. Furthermore, new laws, new interpretations of existing laws, increased governmental enforcement of existing laws or other developments could require us to make additional capital expenditures or incur additional liabilities. The
occurrence of any of these events could have a material adverse effect on our business and results of operations.

We have received notice
from the TCEQ that the TCEQ considers us, in addition to many other entities, to be a responsible party at a site referred to as the Industrial Roads/Industrial Metals State Superfund Site in Nueces County, Texas. Based on currently available
information, we do not believe our liability, if any, will be material.

The dangers inherent in the storage and transport of motor fuel could cause
disruptions and could expose us to potentially significant losses, costs or liabilities.

We store motor fuel in underground storage
tanks at our retail locations and acquired three bulk fuel storage tanks in the TCFS Acquisition. Additionally, we transport a portion of our motor fuel in our own trucks, instead of by third-party carriers. Our operations are subject to significant
hazards and risks inherent in transporting and storing motor fuel. These hazards and risks include, but are not limited to, fires, explosions, traffic accidents, spills, discharges and other releases, any of which could result in distribution
difficulties and disruptions, environmental pollution, governmentally-imposed fines or clean-up obligations, personal injury or wrongful death claims and other damage to our properties and the properties of others. As a result, any such event could
have a material adverse effect on our business, financial condition and results of operations.



17



---

##### Table of Contents

Our motor fuel operations are subject to inherent risk, and insurance, if available, may not adequately cover any
such exposure. The occurrence of a significant event that is not fully insured could have a material adverse effect on our business.

We operate retail outlets that sell refined petroleum products and distribute motor fuel to our wholesale customers. The presence of flammable and combustible products at our facilities provides the potential for fires and explosions that
could destroy both property and human life. These products, almost all of which are liquids, also have the potential to cause environmental damage if improperly handled or released. Insurance is not available against all operational risks,
especially environmental risks, and there is no assurance that insurance will be available in the future. In addition, as a result of factors affecting insurance providers, insurance premiums with respect to renewed insurance policies may increase
significantly compared to what we currently pay. The occurrence of a significant event that is not fully insured could have a material adverse effect on our business and results of operations.

Pending or future consumer or other litigation could adversely affect our financial condition and results of operations.

Our retail operations are characterized by a high volume of customer traffic and by transactions involving a wide array of product selections. These
operations carry a higher exposure to consumer litigation risk when compared to the operations of companies operating in many other industries. Consequently, we are frequently party to individual personal injury, bad fuel, products liability and
other legal actions in the ordinary course of our business. While we believe these actions are generally routine in nature, incidental to the operation of our business and immaterial in scope, if our assessment of any action or actions should prove
inaccurate, our financial condition and results of operations could be adversely affected. Additionally, we are occasionally exposed to industry-wide or class-action claims arising from the products we carry or industry-specific business practices.
For example, various petroleum marketing retailers, distributors and refiners are currently defending class-action claims alleging that the sale of unadjusted volumes of fuel in temperatures in excess of 60 degrees Fahrenheit violates various state
consumer protection laws due to the expansion of the fuel with the increase of fuel temperatures. While industry-specific or class action litigation of this type is less frequent in occurrence than individual consumer claims, the cost of defense and
ultimate disposition may be material to our financial condition and results of operation.

Failure to comply with state laws regulating the sale of
alcohol and cigarettes may result in the loss of necessary licenses and the imposition of fines and penalties on us, which could have a material adverse effect on our business.

State laws regulate the sale of alcohol and cigarettes. A violation or change of these laws could adversely affect our business, financial condition and
results of operations because state and local regulatory agencies have the power to approve, revoke, suspend or deny applications for, and renewals of, permits and licenses relating to the sale of these products or to seek other remedies. Such a
loss or imposition could have a material adverse effect on our business and results of operations.

Failure to comply with the other state and
federal regulations we are subject to may result in penalties or costs that could have a material adverse effect on our business.

Our business is subject to various other state and federal regulations including, but not limited to, employment laws and regulations, minimum wage requirements, overtime requirements, working condition requirements, citizenship
requirements and other laws and regulations. Any appreciable increase in the statutory minimum wage rate, income or overtime pay, adoption of mandated health benefits, or changes to immigration laws and citizenship requirements would likely result
in an increase in our labor costs and such cost increase, or the penalties for failing to comply with such statutory minimums or regulations, could have a material adverse effect on our business and results of operations. State or federal lawmakers
or regulators may also enact new laws or regulations applicable to us that may have a material adverse and potentially disparate impact on our business.



18



---

##### Table of Contents

We depend on one principal supplier for a substantial portion of our merchandise inventory. A disruption in supply
or a change in our relationship could have a material adverse effect on our business.

We purchase more than 40% of our general
merchandise, including most tobacco and grocery items, from a single wholesale grocer, McLane Company, Inc., or McLane. McLane has been a supplier of ours since 1992. We have a contract with McLane until December 2010 which may be terminated by
either party upon six months notice. A change of merchandise suppliers, a disruption in supply or a significant change in our relationship with McLane could have a material adverse effect on our business and results of operations.

We currently depend on two principal suppliers for the majority of our motor fuel. A disruption in supply or an unexpected change in our supplier relationships
could have a material adverse effect on our business.

In July 2006, we entered into a supply agreement with Valero Marketing and
Supply Company to supply all of our retail stores with motor fuel that were previously supplied by CITGO and selected wholesale locations. In connection with this supply agreement, we rebranded all of our existing retail fuel islands that were
supplied by CITGO to the Valero or Shamrock brand or the Stripes brand. For the fiscal year ended December 28, 2008, Valero supplied approximately 48% of our motor fuel purchases. Our current contract with Valero expires in July 2018.

For the fiscal year ended December 28, 2008, Chevron supplied approximately 24% of our motor fuel purchases. We have been a
distributor for Chevron since 1996. Our current contract with Chevron expires in August 2011.

We depend on one principal transportation provider for
the third-party transportation of the majority of motor fuel. Thus, a change of providers or a significant change in our relationship could have a material adverse effect on our business.

Motor fuel is distributed by our wholesale division from refineries or terminals to our convenience stores and contracted dealer locations by motor fuel
transport trucks. We rely principally on Coastal Transport Co., Inc. for this service and have a contract which may be terminated by either party upon six months notice. A change of transportation providers, a disruption in service or a
significant change in our relationship with Coastal Transport Co., Inc. could have a material adverse effect on our business and results of operations.

Because we depend on our senior managements experience and knowledge of our industry, we could be adversely affected were we to lose key members of our senior management team.

We are dependent on the continued efforts of our senior management team. If, for any reason, our senior executives do not continue to be active in
management, our business, financial condition or results of operations could be adversely affected. In addition, other than Sam L. Susser, we do not maintain key man life insurance on our senior executives and other key employees. We also rely on
our ability to recruit qualified store managers, regional managers and other store personnel. Failure to continue to attract these individuals at reasonable compensation levels could have a material adverse effect on our business and results of
operations.

We compete with other businesses in our market with respect to attracting and retaining qualified employees.

Our continued success depends on our ability to attract and retain qualified personnel in all areas of our business. We compete with other businesses in
our market with respect to attracting and retaining qualified employees. A tight labor market, increased overtime and a higher full-time employee ratio may cause labor costs to increase. A shortage of qualified employees may require us to enhance
wage and benefits packages in order to compete effectively in the hiring and retention of qualified employees or to hire more expensive temporary employees. No assurance can be given that our labor costs will not increase, or that such increases can
be recovered through increased prices charged to customers.



19



---

##### Table of Contents

Terrorist attacks and threatened or actual war may adversely affect our business.

Our business is affected by general economic conditions and fluctuations in consumer confidence and spending, which can decline as a result of numerous
factors outside of our control. Terrorist attacks or threats, whether within the United States or abroad, rumors or threats of war, actual conflicts involving the United States or its allies, or military or trade disruptions impacting our suppliers
or our customers may adversely impact our operations. As a result, there could be delays or losses in the delivery of supplies to us, decreased sales of our products and extension of time for payment of accounts receivable from our customers.
Specifically, strategic targets such as energy related assets (which could include refineries that produce the motor fuel we purchase or ports in which crude oil is delivered) may be at greater risk of future terrorist attacks than other targets in
the United States. These occurrences could have an adverse impact on energy prices, including prices for our products, and an adverse impact on the margins from our operations. In addition, disruption or significant increases in energy prices could
result in government imposed price controls. Any or a combination of these occurrences could have a material adverse effect on our business and results of operations.

Our substantial indebtedness may impair our financial condition.

On December 28, 2008,
we had $408.6 million in outstanding indebtedness. Our substantial indebtedness could have important consequences, including:



| |  |  | Making it more difficult for us to satisfy our obligations with respect to our 105/8% senior notes or our credit agreements governing our revolving credit and term loan facilities;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Limiting our ability to borrow additional amounts to fund working capital, capital expenditures, acquisitions, debt service requirements or other general corporate
purposes, execution of our growth strategy and other purposes;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Requiring us to dedicate a substantial portion of our cash flow from operations to pay interest on our debt, which would reduce availability of our cash flow to
fund working capital, capital expenditures, acquisitions, execution of our growth strategy and other general corporate purposes;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Making us more vulnerable to adverse changes in general economic, industry and government regulations and in our business by limiting our flexibility in planning
for, and making it more difficult for us to react quickly to, changing conditions;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Placing us at a competitive disadvantage compared with our competitors that have less debt; and
| | - |  | -----------------------------------------------------------------------------------------------



| |  |  | Exposing us to risks inherent in interest rate fluctuations because some of our borrowings will be at variable rates of interest, which could result in higher
interest expense in the event of increases in interest rates.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

In addition, we may not be able to generate sufficient
cash flow from our operations to repay our indebtedness when it becomes due and to meet our other cash needs. Our scheduled debt maturities are provided in Note 10 of the accompanying Notes to Consolidated Financial Statements. If we are not able to
pay our debts as they become due, we will be required to pursue one or more alternative strategies, such as selling assets, refinancing or restructuring our indebtedness or selling additional debt or equity securities. We may not be able to
refinance our debt or sell additional debt or equity securities or our assets on favorable terms, if at all, and if we must sell our assets, it may negatively affect our ability to generate revenues.

Despite current indebtedness levels, we may still incur more debt. This could further exacerbate the risks associated with our substantial indebtedness.

Subject to specified limitations, the indenture governing our 105/8% senior notes and the credit agreements governing our revolving credit and term loan facilities will permit us and our existing or
future subsidiaries, if any, to incur substantial additional debt. If new debt is added to our or any such subsidiarys current debt levels, the risks described above in the previous risk factor could intensify. See Managements
Discussion of Analysis of Financial Condition and Results of OperationsLiquidity and Capital Resources for additional information.



20



---

##### Table of Contents

We depend on cash flow generated by our subsidiaries.

We are a holding company with no material assets other than the equity interests of our subsidiaries. Our subsidiaries conduct substantially all of our
operations and own substantially all of our assets. Each of our subsidiaries is a distinct legal entity and, under certain circumstances, legal and contractual restrictions may limit our ability to obtain cash from our subsidiaries and our
subsidiaries may not be able to, or be permitted to, make distributions to us. In the event that we do not receive distributions from our subsidiaries, we may be unable to meet our financial obligations.

The restrictive covenants in our revolving credit and term loan facilities and the indenture governing our
105/8% senior notes may affect our ability to operate our business successfully.

The indenture governing our 10 5/8% senior notes and the terms of our revolving credit and term loan facilities will, and our future debt instruments may,
contain various provisions that limit our ability to, among other things:



| |  |  | incur liens;
| | - |  | ------------



| |  |  | incur additional indebtedness, guarantees or other contingent obligations;
| | - |  | --------------------------------------------------------------------------



| |  |  | engage in mergers and consolidations;
| | - |  | -------------------------------------



| |  |  | make sales, transfers and other dispositions of property and assets;
| | - |  | --------------------------------------------------------------------



| |  |  | make loans, acquisitions, joint ventures and other investments;
| | - |  | ---------------------------------------------------------------



| |  |  | declare dividends;
| | - |  | ------------------



| |  |  | redeem and repurchase shares of equity holders;
| | - |  | -----------------------------------------------



| |  |  | create new subsidiaries;
| | - |  | ------------------------



| |  |  | become a general partner in any partnership;
| | - |  | --------------------------------------------



| |  |  | prepay, redeem or repurchase debt;
| | - |  | ----------------------------------



| |  |  | make capital expenditures;
| | - |  | --------------------------



| |  |  | grant negative pledges;
| | - |  | -----------------------



| |  |  | change the nature of business;
| | - |  | ------------------------------



| |  |  | amend organizational documents and other material agreements;
| | - |  | -------------------------------------------------------------



| |  |  | change accounting policies or reporting practices; and
| | - |  | ------------------------------------------------------



| |  |  | create a passive holding company.
| | - |  | ---------------------------------

These covenants could adversely affect our ability to finance our future operations or capital needs and pursue available business opportunities.

In addition, our revolving credit and term loan facilities require us to maintain specified
financial ratios and satisfy certain financial condition tests. Events beyond our control, including changes in general economic and business conditions, may affect our ability to meet those financial ratios and financial condition tests. We cannot
assure you that we will meet those tests or that our lenders will waive any failure to meet those tests. A breach of any of these covenants or any other restrictive covenants contained in our revolving credit and term loan facilities or the
indenture governing our 105/8% senior notes would result in an event of default. If an event of default under our revolving
credit and term loan facilities or the indenture occurs, the holders of the affected indebtedness could declare all amounts outstanding, together with accrued interest, to be immediately due and payable, which, in turn, could cause the default and
acceleration of the maturity of our other indebtedness. If we were unable to pay such amounts, the lenders under our revolving credit and term loan facilities could proceed



21



---

##### Table of Contents

against the collateral pledged to them. We have pledged substantially all of our assets to the lenders under our revolving credit and term loan facilities.
See Managements Discussion of Analysis of Financial Condition and Results of OperationsLiquidity and Capital Resources and Note 10 of the accompanying Notes to Consolidated Financial Statements for additional information.

We rely on our information technology systems to manage numerous aspects of our business, and a disruption of these systems could adversely affect
our business.

We depend on our information technology (IT) systems to manage numerous aspects of our business transactions and
provide analytical information to management. Our IT systems are an essential component of our business and growth strategies, and a serious disruption to our IT systems could significantly limit our ability to manage and operate our business
efficiently. These systems are vulnerable to, among other things, damage and interruption from power loss or natural disasters, computer system and network failures, loss of telecommunications services, physical and electronic loss of data, security
breaches and computer viruses. Any disruption could cause our business and competitive position to suffer and cause our operating results to be reduced.

Changes in Accounting Standards, Policies, Estimates or Procedures May Impact Our Reported Financial Condition or Results of Operations.

The accounting standard setters, including the Financial Accounting Standards Board, the SEC and other regulatory bodies, periodically change the financial accounting and reporting standards that govern the
preparation of our Consolidated Financial Statements. These changes can be difficult to predict and can materially impact how we record and report our financial condition and results of operations. In some cases, we could be required to apply a new
or revised standard retroactively, resulting in the restatement of prior period financial statements. In addition, the preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States
of America (GAAP) requires management to make significant estimates that affect the financial statements. Due to the inherent nature of these estimates, no assurance can be given that we will not be required to recognize significant,
unexpected losses due to actual results varying materially from managements estimates. We are particularly focused on possible changes to lease accounting. Additional information regarding our critical accounting policies can be found in
the section captioned Critical Accounting Policies in Item 7 of this Form 10-K.



|Item 1B. | Unresolved Staff Comments.
|-------- | --------------------------

None.



|Item 2. | Properties.
|------- | -----------

At December 28, 2008, we owned
243 of our operating retail stores and leased the real property of 269 of our stores. We also own 19 sites for future stores and 53 properties we consider surplus properties. In addition, our wholesale segment owns 46 dealer locations and leases the
property at 12 locations, which we lease or sublease to independent operators. Most of our leases are net leases requiring us to pay taxes, insurance and maintenance costs. We believe that no individual site is material to us. The following table
provides summary information of our owned and leased real property as of December 28, 2008, inclusive of renewal options:



|          |  |       |          |                                 |           |       |            |    |          |     |  |    
|--------- |  | ----- | -------- | ------------------------------- | --------- | ----- | ---------- | -- | -------- | --- |  | ---
|          |  | Owned |          | Leased Locations by Expirations |           | Total
|          |  |       | 0-5Years |                                 | 6-10Years |       | 11-15Years |    | 16+Years |    
|Retail    |  | 243   |          | 76                              |           | 32    |            | 24 |          | 137 |  | 512
|Wholesale |  | 46    |          | 10                              |           | 2     |            |   |          |    |  | 58 
|          |  |       |          |                                 |           |       |            |    |          |     |  |    
|Total(1)  |  | 289   |          | 86                              |           | 34    |            | 24 |          | 137 |  | 570
|          |  |       |          |                                 |           |       |            |    |          |     |  |    



|(1) | Does not include our properties held for store development, office/warehouse facilities or properties held for sale.
|--- | --------------------------------------------------------------------------------------------------------------------



22



---

##### Table of Contents

We believe that we will be able to negotiate acceptable extensions of the leases for those locations that
we intend to continue operating.

We lease our corporate and retail segment headquarters facility, which consists of approximately 83,000
square feet of office space located in Corpus Christi. The annual lease expense is approximately $144,000 net of taxes, insurance and maintenance. We own the headquarters of our wholesale segment, which consists of approximately 43,000 square feet
of office space in Houston.



|Item 3. | Legal Proceedings.
|------- | ------------------

We are party to various legal
actions in the ordinary course of our business. We believe these actions are routine in nature and incidental to the operation of our business. While the outcome of these actions cannot be predicted with certainty, we believe that the ultimate
resolutions of these matters will not have a material adverse effect on our business, financial condition or prospects.

We make routine
applications to state trust funds for the sharing, recovering and reimbursement of certain cleanup costs and liabilities as a result of releases of motor fuels from storage systems. For more information about these cleanup costs and liabilities, see
Item 1. BusinessGovernment Regulation and Environmental Matters.



|Item 4. | Submission of Matters to a Vote of Security Holders.
|------- | ----------------------------------------------------

None.



23



---

##### Table of Contents

Part II



|Item 5. | Market for Our Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities.
|------- | ----------------------------------------------------------------------------------------------------

Our common stock, $.01 par value, represents our only voting securities, and has been listed on the Nasdaq Global Market under the symbol SUSS
since trading of our stock began on October 19, 2006 in connection with our IPO. Prior to that time, there was no established trading market for our securities. There were 17,048,972 shares of common stock issued and 17,037,648 shares
outstanding as of December 28, 2008. The high and low closing price of our common stock for each quarterly period over the last two years were as follows:



|        |  |             |       |             |   |       |  |     |       |  |   |      
|------- |  | ----------- | ----- | ----------- | - | ----- |  | --- | ----- |  | - | -----
|        |  | Fiscal 2007 |       | Fiscal 2008
|Quarter |  | High        |       | Low         |   | High  |  | Low
|First   |  | $           | 19.41 |             | $ | 15.72 |  | $   | 27.98 |  | $ | 18.48
|Second  |  |             | 17.76 |             |   | 14.27 |  |     | 19.06 |  |   | 10.11
|Third   |  |             | 21.64 |             |   | 14.44 |  |     | 19.03 |  |   | 8.05 
|Fourth  |  |             | 25.72 |             |   | 20.30 |  |     | 17.36 |  |   | 10.12

As of March 1, 2009, there were 26 holders of record of our common stock. This number does
not include beneficial owners of our common stock whose stock is held in nominee or street name accounts through brokers.

We have never
declared or paid cash dividends on our common stock, and we do not expect to pay cash dividends on our common stock for the foreseeable future. We intend to retain earnings to support operations, to reduce debt and to finance expansion. The payment
of cash dividends in the future is at the discretion of our Board of Directors, and any decision to declare a dividend will be based on a number of factors, including, but not limited to, earnings, financial condition, applicable covenants under our
credit facility and other contractual restrictions, and other factors deemed relevant by our Board of Directors. See Item 7. Managements Discussion and Analysis of Financial Condition and Results of OperationsLiquidity and Capital
Resources and Item 8. Consolidated Financial Statements and Supplementary DataNotes to Consolidated Financial StatementsNote 10. Long-Term Debt.



|Item 6. | Selected Financial Data
|------- | -----------------------

The following table sets
forth selected consolidated financial data and store operating data for the periods indicated for Susser Holdings Corporation and its subsidiaries, and its predecessors. The selected consolidated financial data for each of the fiscal years ended on
and as of the Sunday nearest to December 31, 2004, 2005, 2006, 2007 and 2008, respectively, are derived from, and are qualified in their entirety by, our audited consolidated financial statements. The statement of operations for fiscal 2005
reflects the combined results of 352 days of Susser Holdings, L.L.C. (Predecessor) and 12 days of Stripes Holdings LLC. On October 24, 2006, Susser Holdings Corporation became the parent company of Stripes Holdings LLC and completed
an initial public offering of its common stock. Our results presented for fiscal 2007 include 48 days of operations of Town & Country, subsequent to the November 13, 2007 acquisition. Historical results are not necessarily indicative
of the results to be expected in the future. You should read the following summary consolidated financial information together with Business, Managements Discussion and Analysis of Financial Condition and Results of
Operations, and our consolidated financial statements and related notes appearing elsewhere in this report.



24



---

##### Table of Contents

|                                                         |  |                        |           |   |                               |   |           |   |                   |                              |  |                  |                   |   |                  |   |           |                  |  |   |           |   |  |   |           |   |  |   |           |  
|-------------------------------------------------------- |  | ---------------------- | --------- | - | ----------------------------- | - | --------- | - | ----------------- | ---------------------------- |  | ---------------- | ----------------- | - | ---------------- | - | --------- | ---------------- |  | - | --------- | - |  | - | --------- | - |  | - | --------- | -
|                                                         |  | Predecessor            |           |   |                               |   | Company   |   |                   | Predecessor& CompanyCombined |  |                  | Company           |  
|                                                         |  | Fiscal YearEnded       |           |   | 352 DaysEndedDecember 20,2005 |   |           |   |                   | 12 DaysEndedJanuary 1,2006   |  |                  | Fiscal Year Ended |  
|                                                         |  | January 2,2005(1)      |           |   |                               |   |           |   | January 1,2006(2) |                              |  | December 31,2006 |                   |   | December 30,2007 |   |           | December 28,2008 | 
|                                                         |  | (dollars in thousands) |           |   |                               |  
|Statement of Operations Data:                            |  |                        |           |   |                               |   |           |   |                   |                              |  |                  |                   |   |                  |   |           |                  |  |   |           |   |  |   |           |   |  |   |           |  
|Revenues:                                                |  |                        |           |   |                               |   |           |   |                   |                              |  |                  |                   |   |                  |   |           |                  |  |   |           |   |  |   |           |   |  |   |           |  
|Merchandise sales                                        |  | $                      | 306,990   |   |                               | $ | 320,756   |   |                   |                              |  | $                | 8,774             |   |                  | $ | 329,530   |                  |  | $ | 365,343   |   |  | $ | 444,218   |   |  | $ | 729,857   |  
|Motor fuel sales                                         |  |                        | 1,126,448 |   |                               |   | 1,494,708 |   |                   |                              |  |                  | 50,492            |   |                  |   | 1,545,200 |                  |  |   | 1,876,641 |   |  |   | 2,247,220 |   |  |   | 3,474,222 |  
|Other                                                    |  |                        | 20,737    |   |                               |   | 20,773    |   |                   |                              |  |                  | 761               |   |                  |   | 21,534    |                  |  |   | 23,175    |   |  |   | 25,924    |   |  |   | 35,804    |  
|                                                         |  |                        |           |   |                               |   |           |   |                   |                              |  |                  |                   |   |                  |   |           |                  |  |   |           |   |  |   |           |   |  |   |           |  
|Total revenues                                           |  |                        | 1,454,175 |   |                               |   | 1,836,237 |   |                   |                              |  |                  | 60,027            |   |                  |   | 1,896,264 |                  |  |   | 2,265,159 |   |  |   | 2,717,362 |   |  |   | 4,239,883 |  
|Gross profit:                                            |  |                        |           |   |                               |   |           |   |                   |                              |  |                  |                   |   |                  |   |           |                  |  |   |           |   |  |   |           |   |  |   |           |  
|Merchandise                                              |  |                        | 98,865    |   |                               |   | 103,873   |   |                   |                              |  |                  | 2,577             |   |                  |   | 106,450   |                  |  |   | 119,092   |   |  |   | 144,566   |   |  |   | 250,642   |  
|Motor fuel                                               |  |                        | 61,569    |   |                               |   | 72,725    |   |                   |                              |  |                  | 1,714             |   |                  |   | 74,439    |                  |  |   | 79,570    |   |  |   | 93,241    |   |  |   | 151,490   |  
|Other                                                    |  |                        | 20,491    |   |                               |   | 20,156    |   |                   |                              |  |                  | 761               |   |                  |   | 20,917    |                  |  |   | 22,754    |   |  |   | 24,792    |   |  |   | 34,516    |  
|                                                         |  |                        |           |   |                               |   |           |   |                   |                              |  |                  |                   |   |                  |   |           |                  |  |   |           |   |  |   |           |   |  |   |           |  
|Total gross profit                                       |  |                        | 180,925   |   |                               |   | 196,754   |   |                   |                              |  |                  | 5,052             |   |                  |   | 201,806   |                  |  |   | 221,416   |   |  |   | 262,599   |   |  |   | 436,648   |  
|Operating expenses:                                      |  |                        |           |   |                               |   |           |   |                   |                              |  |                  |                   |   |                  |   |           |                  |  |   |           |   |  |   |           |   |  |   |           |  
|Personnel                                                |  |                        | 57,320    |   |                               |   | 60,215    |   |                   |                              |  |                  | 2,022             |   |                  |   | 62,237    |                  |  |   | 69,288    |   |  |   | 82,459    |   |  |   | 133,080   |  
|General and administrative(3)                            |  |                        | 17,528    |   |                               |   | 36,165    |   |                   |                              |  |                  | 445               |   |                  |   | 36,610    |                  |  |   | 19,377    |   |  |   | 27,944    |   |  |   | 36,932    |  
|Operating                                                |  |                        | 45,938    |   |                               |   | 52,377    |   |                   |                              |  |                  | 1,456             |   |                  |   | 53,833    |                  |  |   | 62,591    |   |  |   | 70,391    |   |  |   | 125,266   |  
|Rent(4)                                                  |  |                        | 8,653     |   |                               |   | 8,600     |   |                   |                              |  |                  | 1,139             |   |                  |   | 9,739     |                  |  |   | 22,694    |   |  |   | 25,822    |   |  |   | 34,620    |  
|Royalties(5)                                             |  |                        | 3,187     |   |                               |   | 3,306     |   |                   |                              |  |                  | 90                |   |                  |   | 3,396     |                  |  |   | 3,574     |   |  |   | 66        |   |  |   |          |  
|Loss (gain) on disposal of assets and impairment charge  |  |                        | 1,383     |   |                               |   | (641      | ) |                   |                              |  |                  |                  |   |                  |   | (641      | )                |  |   |          |   |  |   | 190       |   |  |   | 9         |  
|Depreciation, amortization, and accretion                |  |                        | 25,574    |   |                               |   | 25,700    |   |                   |                              |  |                  | 908               |   |                  |   | 26,608    |                  |  |   | 22,780    |   |  |   | 29,469    |   |  |   | 40,842    |  
|                                                         |  |                        |           |   |                               |   |           |   |                   |                              |  |                  |                   |   |                  |   |           |                  |  |   |           |   |  |   |           |   |  |   |           |  
|Income from operations                                   |  |                        | 21,342    |   |                               |   | 11,032    |   |                   |                              |  |                  | (1,008            | ) |                  |   | 10,024    |                  |  |   | 21,112    |   |  |   | 26,258    |   |  |   | 65,899    |  
|Interest expense, net                                    |  |                        | (15,288   | ) |                               |   | (21,096   | ) |                   |                              |  |                  | (636              | ) |                  |   | (21,732   | )                |  |   | (25,201   | ) |  |   | (16,152   | ) |  |   | (39,256   | )
|Other miscellaneous(6)                                   |  |                        | 57        |   |                               |   | (8,858    | ) |                   |                              |  |                  |                  |   |                  |   | (8,858    | )                |  |   | 452       |   |  |   | 435       |   |  |   | 278       |  
|Minority interest in income of consolidated subsidiaries |  |                        | (64       | ) |                               |   | (70       | ) |                   |                              |  |                  | (6                | ) |                  |   | (76       | )                |  |   | (61       | ) |  |   | (42       | ) |  |   | (48       | )
|                                                         |  |                        |           |   |                               |   |           |   |                   |                              |  |                  |                   |   |                  |   |           |                  |  |   |           |   |  |   |           |   |  |   |           |  
|Income (loss) before income taxes                        |  |                        | 6,047     |   |                               |   | (18,992   | ) |                   |                              |  |                  | (1,650            | ) |                  |   | (20,642   | )                |  |   | (3,698    | ) |  |   | 10,499    |   |  |   | 26,873    |  
|Income tax (expense) benefit                             |  |                        |          |   |                               |   |          |   |                   |                              |  |                  |                  |   |                  |   |          |                  |  |   | (48       | ) |  |   | 5,753     |   |  |   | (10,396   | )
|                                                         |  |                        |           |   |                               |   |           |   |                   |                              |  |                  |                   |   |                  |   |           |                  |  |   |           |   |  |   |           |   |  |   |           |  
|Net income (loss)                                        |  | $                      | 6,047     |   |                               | $ | (18,992   | ) |                   |                              |  | $                | (1,650            | ) |                  | $ | (20,642   | )                |  | $ | (3,746    | ) |  | $ | 16,252    |   |  | $ | 16,477    |  
|                                                         |  |                        |           |   |                               |   |           |   |                   |                              |  |                  |                   |   |                  |   |           |                  |  |   |           |   |  |   |           |   |  |   |           |  
|Earnings(loss) per common unit/share:(7)                 |  |                        |           |   |                               |   |           |   |                   |                              |  |                  |                   |   |                  |   |           |                  |  |   |           |   |  |   |           |   |  |   |           |  
|Basic                                                    |  | $                      | 0.63      |   |                               | $ | (10.09    | ) |                   |                              |  | $                | (0.18             | ) |                  |   |           |                  |  | $ | (0.35     | ) |  | $ | 0.97      |   |  | $ | 0.98      |  
|                                                         |  |                        |           |   |                               |   |           |   |                   |                              |  |                  |                   |   |                  |   |           |                  |  |   |           |   |  |   |           |   |  |   |           |  
|Diluted                                                  |  | $                      | 0.62      |   |                               | $ | (10.09    | ) |                   |                              |  | $                | (0.18             | ) |                  |   |           |                  |  | $ | (0.35     | ) |  | $ | 0.97      |   |  | $ | 0.97      |  
|                                                         |  |                        |           |   |                               |   |           |   |                   |                              |  |                  |                   |   |                  |   |           |                  |  |   |           |   |  |   |           |   |  |   |           |  



25



---

##### Table of Contents

|                                                       |  |                                                            |         |   |                               |   |          |                   |  |                              |                  |   |                   |                  |  |   |                  |   |  |   |         |   |  |   |          |   |  |   |         |  
|------------------------------------------------------ |  | ---------------------------------------------------------- | ------- | - | ----------------------------- | - | -------- | ----------------- |  | ---------------------------- | ---------------- | - | ----------------- | ---------------- |  | - | ---------------- | - |  | - | ------- | - |  | - | -------- | - |  | - | ------- | -
|                                                       |  | Predecessor                                                |         |   |                               |   | Company  |                   |  | Predecessor& CompanyCombined |                  |   | Company           |                 
|                                                       |  | Fiscal YearEnded                                           |         |   | 352 DaysEndedDecember 20,2005 |   |          |                   |  | 12 DaysEndedJanuary 1,2006   |                  |   | Fiscal Year Ended |                 
|                                                       |  | January 2,2005(1)                                          |         |   |                               |   |          | January 1,2006(2) |  |                              | December 31,2006 |   |                   | December 30,2007 |  |   | December 28,2008 |  
|                                                       |  | (dollars and gallons in thousands, except per gallon data) |        
|Other Financial Data:                                  |  |                                                            |         |   |                               |   |          |                   |  |                              |                  |   |                   |                  |  |   |                  |   |  |   |         |   |  |   |          |   |  |   |         |  
|EBITDA(8)                                              |  | $                                                          | 46,909  |   |                               | $ | 27,804   |                   |  |                              |                  | $ | (106              | )                |  | $ | 27,698           |   |  | $ | 44,283  |   |  | $ | 56,120   |   |  | $ | 106,971 |  
|Adjusted EBITDA(8)                                     |  |                                                            | 49,940  |   |                               |   | 54,515   |                   |  |                              |                  |   | (106              | )                |  |   | 54,409           |   |  |   | 45,225  |   |  |   | 58,304   |   |  |   | 110,648 |  
|Cash provided by (used in):                            |  |                                                            |         |   |                               |   |          |                   |  |                              |                  |   |                   |                  |  |   |                  |   |  |   |         |   |  |   |          |   |  |   |         |  
|Operating activities                                   |  |                                                            | 27,201  |   |                               |   | 43,800   |                   |  |                              |                  |   | (14,721           | )                |  |   | 29,079           |   |  |   | 25,613  |   |  |   | 27,700   |   |  |   | 51,129  |  
|Investing activities(9)                                |  |                                                            | (42,325 | ) |                               |   | 123,118  |                   |  |                              |                  |   | (260,207          | )                |  |   | (137,089         | ) |  |   | (50,191 | ) |  |   | (337,959 | ) |  |   | (43,003 | )
|Financing activities                                   |  |                                                            | 8,664   |   |                               |   | (202,171 | )                 |  |                              |                  |   | 301,141           |                  |  |   | 98,970           |   |  |   | 53,400  |   |  |   | 285,152  |   |  |   | (7,673  | )
|Capital Expenditures, net(10)                          |  |                                                            | 42,325  |   |                               |   | 46,882   |                   |  |                              |                  |   |                  |                  |  |   | 46,882           |   |  |   | 50,191  |   |  |   | 42,690   |   |  |   | 33,003  |  
|                                                       |  |                                                            |         |   |                               |   |          |                  
|Store Operating Data:                                  |  |                                                            |         |   |                               |   |          |                   |  |                              |                  |   |                   |                  |  |   |                  |   |  |   |         |   |  |   |          |   |  |   |         |  
|Number of retail stores (end of period)                |  |                                                            | 306     |   |                               |   |          |                   |  |                              |                  |   |                   |                  |  |   | 319              |   |  |   | 325     |   |  |   | 504      |   |  |   | 512     |  
|Number of wholesale locations supplied (end of period) |  |                                                            | 333     |   |                               |   |          |                   |  |                              |                  |   |                   |                  |  |   | 346              |   |  |   | 367     |   |  |   | 387      |   |  |   | 372     |  
|Average per retail store:                              |  |                                                            |         |   |                               |   |          |                   |  |                              |                  |   |                   |                  |  |   |                  |   |  |   |         |   |  |   |          |   |  |   |         |  
|Merchandise revenue                                    |  | $                                                          | 998     |   |                               |   |          |                   |  |                              |                  |   |                   |                  |  | $ | 1,055            |   |  | $ | 1,142   |   |  | $ | 1,271    |   |  | $ | 1,437   |  
|Motor fuel gallons                                     |  |                                                            | 1,125   |   |                               |   |          |                   |  |                              |                  |   |                   |                  |  |   | 1,186            |   |  |   | 1,243   |   |  |   | 1,321    |   |  |   | 1,355   |  
|Merchandise same store sales growth(11)                |  |                                                            | 4.8     | % |                               |   |          |                   |  |                              |                  |   |                   |                  |  |   | 3.6              | % |  |   | 6.1     | % |  |   | 7.7      | % |  |   | 6.6     | %
|                                                       |  |                                                            |         |   |                               |   |          |                  
|Other Operating Data:                                  |  |                                                            |         |   |                               |   |          |                   |  |                              |                  |   |                   |                  |  |   |                  |   |  |   |         |   |  |   |          |   |  |   |         |  
|Merchandise margin, net of shortages                   |  |                                                            | 32.2    | % |                               |   |          |                   |  |                              |                  |   |                   |                  |  |   | 32.3             | % |  |   | 32.6    | % |  |   | 32.5     | % |  |   | 34.3    | %
|Motor fuel gallons soldretail                         |  |                                                            | 343,869 |   |                               |   |          |                   |  |                              |                  |   |                   |                  |  |   | 367,941          |   |  |   | 395,338 |   |  |   | 456,527  |   |  |   | 677,308 |  
|Motor fuel gallons soldwholesale(12)                  |  |                                                            | 427,255 |   |                               |   |          |                   |  |                              |                  |   |                   |                  |  |   | 441,543          |   |  |   | 450,972 |   |  |   | 465,186  |   |  |   | 486,516 |  
|Average retail motor fuel price per gallon             |  | $                                                          | 1.70    |   |                               |   |          |                   |  |                              |                  |   |                   |                  |  | $ | 2.12             |   |  | $ | 2.41    |   |  | $ | 2.65     |   |  | $ | 3.18    |  
|Retail motor fuel gross profit cents per gallon        |  |                                                            | 12.7    | ¢ |                               |   |          |                   |  |                              |                  |   |                   |                  |  |   | 13.6             | ¢ |  |   | 13.7    | ¢ |  |   | 14.8     | ¢ |  |   | 17.8    | ¢
|Wholesale motor fuel gross profit cents per gallon     |  |                                                            | 4.1     | ¢ |                               |   |          |                   |  |                              |                  |   |                   |                  |  |   | 5.5              | ¢ |  |   | 5.6     | ¢ |  |   | 5.5      | ¢ |  |   | 6.4     | ¢



|                                       |  |                        |         |                 |   |                  |  |                  |         |                  |   |         |  |   |        
|-------------------------------------- |  | ---------------------- | ------- | --------------- | - | ---------------- |  | ---------------- | ------- | ---------------- | - | ------- |  | - | -------
|                                       |  | Predecessor            |         | Company        
|                                       |  | January 2,2005         |         | January 1,2006, |   | December 31,2006 |  | December 30,2007 |         | December 28,2008
|                                       |  | (dollars in thousands)
|Balance Sheet Data:                    |  |                        |        
|Cash and cash equivalents              |  | $                      | 13,156  |                 | $ | 4,116            |  | $                | 32,938  |                  | $ | 7,831   |  | $ | 8,284  
|Total assets                           |  |                        | 323,322 |                 |   | 361,134          |  |                  | 422,327 |                  |   | 853,692 |  |   | 824,356
|Total debt                             |  |                        | 194,327 |                 |   | 176,220          |  |                  | 120,000 |                  |   | 413,331 |  |   | 408,599
|Members interest/Shareholders equity |  |                        | 42,543  |                 |   | 57,581           |  |                  | 161,170 |                  |   | 183,791 |  |   | 204,247



|(1) | Fiscal 2004 contained 53 weeks of operations for the retail segment, while all other fiscal years reported and referenced contained 52 weeks.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------

|(2) | The statement of operations data for fiscal 2005 reflects the combined results of 352 days of our predecessor, Susser Holdings, L.L.C., and 12 days of Stripes Holdings LLC.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Includes non-cash stock based compensation expense. Fiscal 2005 includes $17.3 million compensation expense related to the 2005 recapitalization.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Increase in rent expense in fiscal 2006 is largely due to the $170 million sale/leaseback completed in December 2005.
|--- | ---------------------------------------------------------------------------------------------------------------------



26



---

##### Table of Contents

|(5) | We did not renew our licensing agreement to use the Circle K brand, which expired in November 2006. We have re-branded our stores to our proprietary Stripes brand, thereby
eliminating the royalty expense effective as of the second quarter of 2007.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(6) | Other miscellaneous represents income from a non-consolidated joint venture, minority interest income of our consolidated subsidiary and other non-operating income. For fiscal 2005,
it includes (a) $9.8 million of expenses related to the 2005 recapitalization charged to miscellaneous expense and (b) the realization of a $1.4 million gain on sale of certain warrants.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(7) | Earnings per unit/share is being presented for the historical periods. However, due to the significant differences in capital structure of the Predecessor and the Company, earnings
per unit for the Predecessor are not comparable to earnings per share of the Company, and a combined amount for the fiscal year ended January 1, 2006 is not presented as it is not meaningful.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(8) | We define EBITDA as net income before net interest expense, income taxes and depreciation, amortization and accretion. Adjusted EBITDA further adjusts EBITDA by excluding cumulative
effect of changes in accounting principles, discontinued operations, non-cash stock based compensation expense and certain other operating expenses that are reflected in our net income that we do not believe are indicative of our ongoing core
operations, such as significant transaction expenses associated with the 2005 recapitalization and the gain or loss on disposal of assets and impairment charges. In addition, those expenses that we have excluded from our presentation of Adjusted
EBITDA (along with our royalty expenses and other items) are also excluded in measuring our covenants under our new revolving credit and term loan facilities and the indenture governing our notes.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We believe that EBITDA and Adjusted EBITDA are useful to investors in evaluating our operating performance because:



| |  |  | they are used as performance and liquidity measures under our new revolving credit and term loan facilities and the indenture governing our existing notes and the
notes offered hereby, including for purposes of determining whether we have satisfied certain financial performance maintenance covenants and our ability to borrow additional indebtedness and pay dividends;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | securities analysts and other interested parties use such calculations as a measure of financial performance and debt service capabilities;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | they facilitate managements ability to measure the operating performance of our business on a consistent basis by excluding the impact of items not directly
resulting from our retail convenience stores and wholesale motor fuel distribution operations;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | they are used by our management for internal planning purposes, including aspects of our consolidated operating budget, capital expenditures, as well as for segment
and individual site operating targets; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | they are used by our Board and management for determining certain management compensation targets and thresholds.
| | - |  | -----------------------------------------------------------------------------------------------------------------

EBITDA and Adjusted EBITDA are not recognized terms under GAAP and do not purport to be alternatives to net income as measures of operating performance or
to cash flows from operating activities as a measure of liquidity. EBITDA and Adjusted EBITDA have limitations as analytical tools, and you 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 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 significant interest expense, or the cash requirements necessary to service interest or principal payments on our revolving credit and term loan
facilities and our notes;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | they do not reflect payments made or future requirements for income taxes;
| | - |  | --------------------------------------------------------------------------



| |  |  | 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 and Adjusted EBITDA may not be comparable to similarly titled measures of other
companies.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------



27



---

##### Table of Contents

The following table presents a reconciliation of net income (loss) to EBITDA and Adjusted EBITDA:



|                                                        |  |                        |        |   |                               |   |         |                |  |                              |                  |   |                   |                  |  |   |                  |   |  |   |        |   |  |   |        |   |  |   |         |  
|------------------------------------------------------- |  | ---------------------- | ------ | - | ----------------------------- | - | ------- | -------------- |  | ---------------------------- | ---------------- | - | ----------------- | ---------------- |  | - | ---------------- | - |  | - | ------ | - |  | - | ------ | - |  | - | ------- | -
|                                                        |  | Predecessor            |        |   |                               |   | Company |                |  | Predecessor& CompanyCombined |                  |   | Company           |                 
|                                                        |  | Fiscal YearEnded       |        |   | 352 DaysEndedDecember 20,2005 |   |         |                |  | 12 DaysEndedJanuary 1,2006   |                  |   | Fiscal Year Ended |                 
|                                                        |  | January 2,2005         |        |   |                               |   |         | January 1,2006 |  |                              | December 31,2006 |   |                   | December 30,2007 |  |   | December 28,2008 |  
|                                                        |  | (dollars in thousands) |       
|Net income (loss)                                       |  | $                      | 6,047  |   |                               | $ | (18,992 | )              |  |                              |                  | $ | (1,650            | )                |  | $ | (20,642          | ) |  | $ | (3,746 | ) |  | $ | 16,252 |   |  | $ | 16,477  |  
|Depreciation, amortization, and accretion               |  |                        | 25,574 |   |                               |   | 25,700  |                |  |                              |                  |   | 908               |                  |  |   | 26,608           |   |  |   | 22,780 |   |  |   | 29,469 |   |  |   | 40,842  |  
|Interest expense, net                                   |  |                        | 15,288 |   |                               |   | 21,096  |                |  |                              |                  |   | 636               |                  |  |   | 21,732           |   |  |   | 25,201 |   |  |   | 16,152 |   |  |   | 39,256  |  
|Income tax                                              |  |                        |       |   |                               |   |        |                |  |                              |                  |   |                  |                  |  |   |                 |   |  |   | 48     |   |  |   | (5,753 | ) |  |   | 10,396  |  
|                                                        |  |                        |        |   |                               |   |         |                |  |                              |                  |   |                   |                  |  |   |                  |   |  |   |        |   |  |   |        |   |  |   |         |  
|EBITDA                                                  |  | $                      | 46,909 |   |                               | $ | 27,804  |                |  |                              |                  | $ | (106              | )                |  | $ | 27,698           |   |  | $ | 44,283 |   |  | $ | 56,120 |   |  | $ | 106,971 |  
|Non-cash stock based compensation expense               |  |                        | 1,705  |   |                               |   | 1,188   |                |  |                              |                  |   |                  |                  |  |   | 1,188            |   |  |   | 803    |   |  |   | 2,429  |   |  |   | 3,946   |  
|Management fee                                          |  |                        |       |   |                               |   |        |                |  |                              |                  |   |                  |                  |  |   |                 |   |  |   | 591    |   |  |   |       |   |  |   |        |  
|Loss (gain) on disposal of assets and impairment charge |  |                        | 1,383  |   |                               |   | (641    | )              |  |                              |                  |   |                  |                  |  |   | (641             | ) |  |   |       |   |  |   | 190    |   |  |   | 9       |  
|Other miscellaneous(a)                                  |  |                        | (57    | ) |                               |   | 26,164  |                |  |                              |                  |   |                  |                  |  |   | 26,164           |   |  |   | (452   | ) |  |   | (435   | ) |  |   | (278    | )
|                                                        |  |                        |        |   |                               |   |         |                |  |                              |                  |   |                   |                  |  |   |                  |   |  |   |        |   |  |   |        |   |  |   |         |  
|Adjusted EBITDA                                         |  | $                      | 49,940 |   |                               | $ | 54,515  |                |  |                              |                  | $ | (106              | )                |  | $ | 54,409           |   |  | $ | 45,225 |   |  | $ | 58,304 |   |  | $ | 110,648 |  
|                                                        |  |                        |        |   |                               |   |         |                |  |                              |                  |   |                   |                  |  |   |                  |   |  |   |        |   |  |   |        |   |  |   |         |  



|(a) | Fiscal 2005 included transaction costs associated with the 2005 recapitalization of $27.1 million, offset by a gain of $1.4 million on the sale of certain warrants.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



28



---

##### Table of Contents

The following table presents a reconciliation of net cash provided by (used in) operating activities to
EBITDA and Adjusted EBITDA:



|                                                        |  |                        |        |   |                               |   |         |   |                  |                              |  |                  |                |   |                  |                   |         |   |  |   |        |   |  |   |        |   |  |   |         |  
|------------------------------------------------------- |  | ---------------------- | ------ | - | ----------------------------- | - | ------- | - | ---------------- | ---------------------------- |  | ---------------- | -------------- | - | ---------------- | ----------------- | ------- | - |  | - | ------ | - |  | - | ------ | - |  | - | ------- | -
|                                                        |  | Predecessor            |        |   |                               |   | Company |   |                  | Predecessor& CompanyCombined |  |                  | Company        |  
|                                                        |  | FiscalYear Ended       |        |   | 352 DaysEndedDecember 20,2005 |   |         |   |                  | 12 DaysEndedJanuary 1,2005   |  |                  | January 1,2006 |   |                  | Fiscal Year Ended |        
|                                                        |  | January 2,2005         |        |   |                               |   |         |   | December 31,2006 |                              |  | December 30,2007 |                |   | December 28,2008 |                  
|                                                        |  | (dollars in thousands) |       
|Net cash provided by (used in) operating activities:    |  | $                      | 27,201 |   |                               | $ | 43,800  |   |                  |                              |  | $                | (14,721        | ) |                  | $                 | 29,079  |   |  | $ | 25,613 |   |  | $ | 27,700 |   |  | $ | 51,129  |  
|Changes in operating assets & liabilities               |  |                        | 7,929  |   |                               |   | (18,945 | ) |                  |                              |  |                  | 13,985         |   |                  |                   | (4,960  | ) |  |   | (6,054 | ) |  |   | 6,424  |   |  |   | 9,779   |  
|Gain (loss) on disposal of assets                       |  |                        | (1,391 | ) |                               |   | 641     |   |                  |                              |  |                  |               |   |                  |                   | 641     |   |  |   |       |   |  |   | (190   | ) |  |   | (9      | )
|Non-cash stock based compensation expense               |  |                        | (1,705 | ) |                               |   | (18,495 | ) |                  |                              |  |                  |               |   |                  |                   | (18,495 | ) |  |   | (803   | ) |  |   | (2,429 | ) |  |   | (3,946  | )
|Minority interest                                       |  |                        | (63    | ) |                               |   | (70     | ) |                  |                              |  |                  | (6             | ) |                  |                   | (76     | ) |  |   | (52    | ) |  |   | (54    | ) |  |   | (48     | )
|Deferred income tax                                     |  |                        |       |   |                               |   |        |   |                  |                              |  |                  |               |   |                  |                   |        |   |  |   |       |   |  |   | 14,270 |   |  |   | (106    | )
|Fair market value in non-qualifying derivatives         |  |                        | (350   | ) |                               |   | (223    | ) |                  |                              |  |                  |               |   |                  |                   | (223    | ) |  |   | 330    |   |  |   |       |   |  |   |        |  
|Amortization of debt premium                            |  |                        |       |   |                               |   |        |   |                  |                              |  |                  |               |   |                  |                   |        |   |  |   |       |   |  |   |       |   |  |   | 520     |  
|Interest expense, net                                   |  |                        | 15,288 |   |                               |   | 21,096  |   |                  |                              |  |                  | 636            |   |                  |                   | 21,732  |   |  |   | 25,201 |   |  |   | 16,152 |   |  |   | 39,256  |  
|Income tax                                              |  |                        |       |   |                               |   |        |   |                  |                              |  |                  |               |   |                  |                   |        |   |  |   | 48     |   |  |   | (5,753 | ) |  |   | 10,396  |  
|                                                        |  |                        |        |   |                               |   |         |   |                  |                              |  |                  |                |   |                  |                   |         |   |  |   |        |   |  |   |        |   |  |   |         |  
|EBITDA                                                  |  | $                      | 46,909 |   |                               | $ | 27,804  |   |                  |                              |  | $                | (106           | ) |                  | $                 | 27,698  |   |  | $ | 44,283 |   |  | $ | 56,120 |   |  | $ | 106,971 |  
|Non-cash stock based compensation expense               |  |                        | 1,705  |   |                               |   | 1,188   |   |                  |                              |  |                  |               |   |                  |                   | 1,188   |   |  |   | 803    |   |  |   | 2,429  |   |  |   | 3,946   |  
|Management fee                                          |  |                        |       |   |                               |   |        |   |                  |                              |  |                  |               |   |                  |                   |        |   |  |   | 591    |   |  |   |       |   |  |   |        |  
|Loss (gain) on disposal of assets and impairment charge |  |                        | 1,383  |   |                               |   | (641    | ) |                  |                              |  |                  |               |   |                  |                   | (641    | ) |  |   |       |   |  |   | 190    |   |  |   | 9       |  
|Other miscellaneous(a)                                  |  |                        | (57    | ) |                               |   | 26,164  |   |                  |                              |  |                  |               |   |                  |                   | 26,164  |   |  |   | (452   | ) |  |   | (435   | ) |  |   | (278    | )
|                                                        |  |                        |        |   |                               |   |         |   |                  |                              |  |                  |                |   |                  |                   |         |   |  |   |        |   |  |   |        |   |  |   |         |  
|Adjusted EBITDA                                         |  | $                      | 49,940 |   |                               | $ | 54,515  |   |                  |                              |  | $                | (106           | ) |                  | $                 | 54,409  |   |  | $ | 45,225 |   |  | $ | 58,304 |   |  | $ | 110,648 |  
|                                                        |  |                        |        |   |                               |   |         |   |                  |                              |  |                  |                |   |                  |                   |         |   |  |   |        |   |  |   |        |   |  |   |         |  



| | (a) | Fiscal 2005 included transaction costs associated with the 2005 recapitalization of $27.1 million, offset by a gain of $1.4 million on the sale of certain warrants.
| | --- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(9) | Included in fiscal 2005 is $170 million in proceeds from the sale/leaseback completed in December 2005.
|--- | -------------------------------------------------------------------------------------------------------

|(10) | Gross capital expenditures less proceeds from sale/leaseback transactions and asset disposals. Fiscal 2005 excludes the $170 million sale/leaseback transaction in December 2005.
Fiscal 2007 excludes the $51.2 million on sale/leaseback transaction in November 2007 involving Town & Country properties included acquired. In addition, capital expenditures for 2007 and 2008 do not include purchase consideration paid for
TCFS.
|---- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(11) | We include a store in the same store sales base in its thirteenth full month of our operation. Town & Country results are included in same store sales beginning in December
2008. Adjusted to eliminate the impact of the 53rd week in 2004.
|---- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(12) | Excludes inter-company sales to our retail segment.
|---- | ---------------------------------------------------



29



---

##### Table of Contents

|Item 7: | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

This discussion and analysis of our financial condition and results of operations should be read in conjunction with Item 6. Selected Financial
Data and our consolidated financial statements and the related notes referenced in Item 8. Consolidated Financial Statements and Supplementary Data. The fiscal years presented herein each included 52 weeks.

Safe Harbor Discussion

This report, including
without limitation, our discussion and analysis of our financial condition and results of operations, contains statements that we believe are forward-looking statements under the Private Securities Litigation Reform Act of 1995 and are
intended to enjoy protection of the safe harbor for forward-looking statements provided by that Act. These forward-looking statements generally can be identified by use of phrases such as believe, plan, expect,
anticipate, intend, forecast or other similar words or phrases. Descriptions of our objectives, goals, targets, plans, strategies, costs, anticipated capital expenditures, expected cost savings and benefits are
also forward-looking statements. These forward-looking statements are based on our current plans and expectations and involve a number of risks and uncertainties that could cause actual results and events to vary materially from the results and
events anticipated or implied by such forward-looking statements, including:



| |  |  | Competitive pressures from convenience stores, gasoline stations, other non-traditional retailers located in our markets and other wholesale fuel distributors;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Volatility in crude oil and wholesale petroleum costs;
| | - |  | ------------------------------------------------------



| |  |  | Currently unknown liabilities in connection with the acquisition of Town & Country;
| | - |  | -----------------------------------------------------------------------------------



| |  |  | Wholesale cost increases of tobacco products or future legislation or campaigns to discourage smoking;
| | - |  | ------------------------------------------------------------------------------------------------------



| |  |  | Litigation or adverse publicity concerning food quality, food safety or other health concerns related to our restaurant facilities;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------



| |  |  | Intense competition and fragmentation in the wholesale motor fuel distribution industry;
| | - |  | ----------------------------------------------------------------------------------------



| |  |  | The operation of our stores in close proximity to stores of our dealers;
| | - |  | ------------------------------------------------------------------------



| |  |  | Changes in economic conditions, generally, and in the markets we serve, consumer behavior, and travel and tourism trends;
| | - |  | -------------------------------------------------------------------------------------------------------------------------



| |  |  | Seasonal trends in the industries in which we operate;
| | - |  | ------------------------------------------------------



| |  |  | Unfavorable weather conditions;
| | - |  | -------------------------------



| |  |  | Cross-border risks associated with the concentration of our stores in markets bordering Mexico;
| | - |  | -----------------------------------------------------------------------------------------------



| |  |  | Inability to identify, acquire and integrate new stores;
| | - |  | --------------------------------------------------------



| |  |  | Our ability to comply with federal and state regulations including those related to environmental matters and the sale of alcohol and cigarettes;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Dangers inherent in storing and transporting motor fuel;
| | - |  | --------------------------------------------------------



| |  |  | Pending or future consumer or other litigation;
| | - |  | -----------------------------------------------



| |  |  | Our ability to insure our motor fuel operations;
| | - |  | ------------------------------------------------



| |  |  | Dependence on one principal supplier for merchandise;
| | - |  | -----------------------------------------------------



| |  |  | Dependence on two principal suppliers for motor fuel and one principal provider for third-party transportation of substantially all motor fuel;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Dependence on senior management and the ability to attract qualified employees;
| | - |  | -------------------------------------------------------------------------------



30



---

##### Table of Contents

| |  |  | Acts of war and terrorism;
| | - |  | --------------------------



| |  |  | Risks relating to our substantial indebtedness;
| | - |  | -----------------------------------------------



| |  |  | Dependence on our information technology systems;
| | - |  | -------------------------------------------------



| |  |  | Changes in accounting standards; and
| | - |  | ------------------------------------



| |  |  | Other unforeseen factors.
| | - |  | -------------------------

For a
discussion of these and other risks and uncertainties, please refer to Part 1. Item 1A. Risk Factors. The list of factors that could affect future performance and the accuracy of forward-looking statements is illustrative but by no
means exhaustive. Accordingly, all forward-looking statements should be evaluated with the understanding of their inherent uncertainty. The forward-looking statements included in this report are based on, and include, our estimates as of
March 13, 2009. We anticipate that subsequent events and market developments will cause our estimates to change. However, while we may elect to update these forward-looking statements at some point in the future, we specifically disclaim any
obligation to do so, even if new information becomes available in the future.

Overview

We are the largest non-refining operator in Texas of convenience stores based on store count and we believe we are the largest non-refining motor fuel
distributor by gallons in Texas. Our operations include retail convenience stores and wholesale motor fuel distribution. As of December 28, 2008, our retail segment operated 512 convenience stores in Texas, New Mexico and Oklahoma, offering
merchandise, foodservice, motor fuel and other services. We acquired 168 retail stores in the TCFS Acquisition on November 13, 2007, as further described in Note 3 of the accompanying Notes to Consolidated Financial Statements. During 2008 we
opened 12 new stores and closed four lower-volume stores.

For the fiscal year ended December 28, 2008, we sold 1,163.8 million
gallons of branded and unbranded motor fuel. We purchase fuel directly from refiners and distribute it to our retail convenience stores, contracted independent operators of convenience stores (dealers), unbranded convenience stores and
other commercial users. As of December 28, 2008, we supplied 372 dealer locations. We believe our combined retail/wholesale business model, scale, market share, and foodservice and merchandising offerings, combined with our highly productive
new store model and selective acquisition opportunities, position us for ongoing growth in sales and profitability.

Our total revenues,
net income and Adjusted EBITDA were $4,239.9 million, $16.5 million and $110.6 million, respectively, for fiscal 2008, compared to $2,717.4 million, $16.3 million and $58.3 million, respectively, for fiscal 2007. Our business is seasonal, and
we generally experience higher sales and profitability in the second and third quarters during the summer activity months and lowest during the winter months. For a description of our results of operations on a quarterly basis see Quarterly
Results of Operations and Seasonality of this Item 7.

The Texas Gulf Coast was impacted by two Category 2 hurricanes during
third quarter 2008. The two hurricanes impacted 144 of our retail stores, which were closed on average 50 hours, but with no stores closed for more than a week. We lost 297 store days during the third quarter, representing less than 1% of total
retail store days for the quarter. Extended power outages following Hurricane Ike also impacted our wholesale customers, but 72% of our contracted dealers were back in operation within one week. Refinery outages caused widespread fuel supply
shortages and temporarily increased costs to a large part of the nation, particularly for unbranded fuel supply. While we were generally able to secure supply for our retail stores and contracted dealers, our fuel and transportation costs in certain
parts of our region were negatively impacted. We incurred approximately $1.1 million of incremental out-of-pocket expenses and $1.3 million in capital replacement costs during 2008 for both hurricanes, and expect to incur an additional $0.4 million
to $0.6 million in capital replacement costs during 2009. We are working closely with our insurance carriers to determine how much of these costs will be recoverable from our property and business interruption policies.



31



---

##### Table of Contents

Market and Industry Trends

The economy in Texas, Oklahoma and New Mexico continues to fare better than many other parts of the nation, partly buoyed by a relatively stable housing market, a healthy regional banking market and strong population
growth demographics. We saw reductions in consumer demand for fuel during the second and third quarters as retail fuel prices peaked in early July 2008. This softness was particularly evident along the Texas/Mexico border, as fuel prices in Mexico
remained substantially lower than in the U.S. side, and at our highway locations most used by independent truckers. High energy prices directly contributed to increased credit card fees and utility costs, and indirectly caused inflationary pressures
on many prices of delivered products during 2007 and 2008. We have generally been able to pass along to consumers the increases we have experienced in credit card fees and in merchandise costs. Energy prices began a downward trend towards the end of
2008, and our motor fuel volumes subsequently increased during the fourth quarter, along with a decrease in credit card fees and utility costs.

The current turmoil in the nations credit markets is limiting funds available for expansion. We believe we have adequate liquidity and financial flexibility to continue to operate and grow our business, but we are exercising caution
in our capital spending program until we see an improvement in the credit markets. During the second quarter 2008 we expanded our revolving credit facility by $30 million and used the proceeds of a $30 million senior note issue to pay down
borrowings on the credit facility to maximize credit availability for working capital requirements. At the end of 2008 we had $3.6 million drawn and $32.3 million in standby letters of credit issued against our $120.0 million revolving line of
credit. At year-end, our unused availability under the revolver was $67.5 million. We have no significant maturities of long-term debt until November 2012.

Other significant trends in the retail convenience store industry include a decline in the number of cigarettes sold, the expansion of foodservice categories as an increased percentage of merchandise sales and the
continued increased motor fuel competition from hypermarkets. We believe that our larger format stores, more efficient motor fueling facilities and Laredo Taco Company and Country Cookin offerings position us strongly to competitively address
these industry trends in our retail segment.

Description of Revenues and Expenses

Revenues and Cost of Sales. Our revenues and cost of sales consist primarily of the following:



| |  |  | Retail.Retail revenues are primarily derived from sales of merchandise, motor fuel and services through our company-operated convenience stores. Restaurant
sales from our proprietary Laredo Taco Company, Country Cookin and other foodservice items are included in merchandise sales. Merchandise and motor fuel revenue is recorded at gross selling price, including any excise taxes, but excluding
sales taxes. Cost of sales for merchandise and motor fuel includes excise taxes, which are paid to the vendors as part of the cost of product, and any delivery fees.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

We also offer a number of ancillary products and services to our customers including lottery tickets, ATM services, proprietary money orders, prepaid
phone cards and wireless services and pay phones. The income for these ancillary products and services is recorded in other revenues in our consolidated statements of operations. There is minimal cost of sales associated with other revenue, and
therefore other retail revenue is recorded on a net basis.



| |  |  | Wholesale.Wholesale revenues are derived primarily from sales of motor fuel to branded dealers, unbranded convenience stores and other commercial users.
Sales of motor fuel to our retail operations are at cost and, with respect to managements discussion and analysis, all wholesale operations data presented represents third-party transactions only. The wholesale cost of motor fuel includes
delivery costs, purchase discounts and other related costs, but excludes excise taxes, which are billed on a pass-through basis to the retailer/consumer.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The wholesale business also receives rental income from convenience store properties it leases to third parties, and nominal commission income on various programs we offer to our branded dealers. These



32



---

##### Table of Contents

| | programs allow dealers to take advantage of products and services that they would not likely be able to obtain on their own, or at discounted rates. The
income for rents and program income is recorded in other revenues in our consolidated statements of operations. There is minimal cost of sales associated with other revenue.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Other.Applied Petroleum Technology, Ltd. (APT) derives revenues from environmental remediation, environmental compliance, and motor fuel
construction services it provides to our retail stores and wholesale locations, as well as to third parties. Cost of sales includes the direct labor, materials and supplies required to provide the services and indirect costs, such as supervision.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Operating expenses. Our operating expenses consist primarily of the following:



| |  |  | Selling, general and administrative expenses consist primarily of store personnel costs, benefits, utilities, property maintenance, credit card fees, advertising,
environmental compliance and remediation, rent, insurance, property taxes, administrative costs and non-cash stock based compensation charges.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Other operating expenses include depreciation, amortization, loss (gain) on disposal of assets and impairment charges.
| | - |  | ----------------------------------------------------------------------------------------------------------------------

Key Measures Used to Evaluate and Assess Business

Key measures we use to evaluate and assess our business include the following:



| |  |  | Merchandise same store sales. This reflects the change in year-over-year merchandise sales for comparable stores. This measure includes food service sales,
but does not include motor fuel sales due to the volatility in the retail price of motor fuels. We include a store in the same store sales base in its thirteenth full month of operation. A store that is closed is removed from the same store
calculation base, including its historical sales. A store that is razed and rebuilt is treated as a closed store when it is razed, and then as a new store when it is rebuilt. Remodeled stores are included in our same store sales base. Although we
believe this calculation is generally comparable to that used by others in our industry, this calculation may differ from that used by other companies.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Merchandise gross profit and margin.Merchandise gross profit represents gross sales price of merchandise sold less the direct cost of goods and shortages.
Included in shortages are bad merchandise and theft. Merchandise margin represents merchandise gross profit as a percentage of merchandise sales.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Average gallons per store. This reflects the average motor fuel gallons sold per location for a specific period, and includes all stores in operation during
the period that sell fuel.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Gross profit cents per gallon.Our retail gross profit cents per gallon reflects the gross profit on motor fuel before credit card expenses divided by the
number of retail gallons sold. Our wholesale gross profit cents per gallon reflects the gross profit on motor fuel after credit card expenses divided by the number of wholesale gallons sold.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | EBITDA and Adjusted EBITDA. We monitor EBITDA and Adjusted EBITDA on a site, segment and consolidated basis as a key performance measure.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------

We define EBITDA as net income before net interest expense, income taxes and depreciation, amortization and accretion.
Adjusted EBITDA further adjusts EBITDA by excluding cumulative effect of changes in accounting principles, discontinued operations, non-cash stock based compensation expense, and certain other operating expenses that are reflected in our net income
that we do not believe are indicative of our ongoing core operations, such as the gain or loss on disposal of assets and impairment charges. In addition, those expenses that we have excluded from our presentation of Adjusted EBITDA (along with our
royalty expenses and other items) are also excluded in measuring our covenants under our existing revolving credit facility and the indenture governing the existing notes.



33



---

##### Table of Contents

EBITDA and Adjusted EBITDA are important measures used by management in evaluating our business because:



| |  |  | Adjusted EBITDA is used as a performance and liquidity measure under our existing revolving credit facility and the indenture governing our existing notes,
including for purposes of determining whether we have satisfied certain financial performance maintenance covenants and our ability to borrow additional indebtedness and pay dividends;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Adjusted EBITDA facilitates managements ability to measure the operating performance of our business on a consistent basis by excluding the impact of items
not directly resulting from our retail convenience stores and wholesale motor fuel distribution operations;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Adjusted EBITDA is used by our management for internal planning purposes, including aspects of our consolidated operating budget, capital expenditures as well as
for segment and individual site operating targets; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Adjusted EBITDA is used by our Board and management for determining certain management compensation targets and thresholds.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------

EBITDA and Adjusted EBITDA are not recognized terms under GAAP and do not purport to be alternatives to net income as measures of operating performance
or to cash flows from operating activities as a measure of liquidity. EBITDA and Adjusted EBITDA have limitations as analytical tools, and you 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 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 significant interest expense, or the cash requirements necessary to service interest or principal payments on our existing revolving credit
facility or existing notes;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | they do not reflect payments made or future requirements for income taxes;
| | - |  | --------------------------------------------------------------------------



| |  |  | 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 and Adjusted EBITDA may not be comparable to similarly titled measures of other
companies.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------



34



---

##### Table of Contents

Key Operating Metrics

The following table sets forth, for the periods indicated, information concerning key measures we rely on to gauge our operating performance:



|                                                |  |                                                            |           |   |                     |   |           |                                  |  |   |                  |   |  |   |           |  
|----------------------------------------------- |  | ---------------------------------------------------------- | --------- | - | ------------------- | - | --------- | -------------------------------- |  | - | ---------------- | - |  | - | --------- | -
|                                                |  | Year Ended                                                 |          
|                                                |  | December 31,2006                                           |           |   | December 30,2007(1) |   |           | December 30,2007IncludingTCFS(2) |  |   | December 28,2008 |  
|                                                |  | (dollars and gallons in thousands, except per gallon data) |          
|Revenue:                                        |  |                                                            |           |   |                     |   |           |                                  |  |   |                  |   |  |   |           |  
|Merchandise sales                               |  | $                                                          | 365,343   |   |                     | $ | 444,218   |                                  |  | $ | 653,032          |   |  | $ | 729,857   |  
|Motor fuelretail                               |  |                                                            | 953,004   |   |                     |   | 1,211,751 |                                  |  |   | 1,768,635        |   |  |   | 2,150,727 |  
|Motor fuelwholesale                            |  |                                                            | 923,637   |   |                     |   | 1,035,469 |                                  |  |   | 1,047,605        |   |  |   | 1,323,495 |  
|Other income                                    |  |                                                            | 23,175    |   |                     |   | 25,924    |                                  |  |   | 35,186           |   |  |   | 35,804    |  
|                                                |  |                                                            |           |   |                     |   |           |                                  |  |   |                  |   |  |   |           |  
|Total revenue                                   |  | $                                                          | 2,265,159 |   |                     | $ | 2,717,362 |                                  |  | $ | 3,504,458        |   |  | $ | 4,239,883 |  
|Gross profit:                                   |  |                                                            |           |   |                     |   |           |                                  |  |   |                  |   |  |   |           |  
|Merchandise                                     |  | $                                                          | 119,092   |   |                     | $ | 144,566   |                                  |  | $ | 211,740          |   |  | $ | 250,642   |  
|Motor fuelretail(3)                            |  |                                                            | 54,203    |   |                     |   | 67,588    |                                  |  |   | 111,770          |   |  |   | 120,556   |  
|Motor fuelwholesale(3)                         |  |                                                            | 25,367    |   |                     |   | 25,653    |                                  |  |   | 26,633           |   |  |   | 30,934    |  
|Other                                           |  |                                                            | 22,754    |   |                     |   | 24,792    |                                  |  |   | 32,726           |   |  |   | 34,516    |  
|                                                |  |                                                            |           |   |                     |   |           |                                  |  |   |                  |   |  |   |           |  
|Total gross profit                              |  | $                                                          | 221,416   |   |                     | $ | 262,599   |                                  |  | $ | 382,869          |   |  | $ | 436,648   |  
|Adjusted EBITDA(4):                             |  |                                                            |           |   |                     |   |           |                                  |  |   |                  |   |  |   |           |  
|Retail                                          |  | $                                                          | 25,770    |   |                     | $ | 44,306    |                                  |  | $ |                 |   |  | $ | 91,734    |  
|Wholesale                                       |  |                                                            | 19,587    |   |                     |   | 20,342    |                                  |  |   |                 |   |  |   | 24,849    |  
|Other                                           |  |                                                            | (132      | ) |                     |   | (6,344    | )                                |  |   |                 |   |  |   | (5,935    | )
|                                                |  |                                                            |           |   |                     |   |           |                                  |  |   |                  |   |  |   |           |  
|Total Adjusted EBITDA                           |  | $                                                          | 45,225    |   |                     | $ | 58,304    |                                  |  | $ | 99,769           |   |  | $ | 110,648   |  
|Retail merchandise margin                       |  |                                                            | 32.6      | % |                     |   | 32.5      | %                                |  |   | 32.4             | % |  |   | 34.3      | %
|Merchandise same store sales growth             |  |                                                            | 6.1       | % |                     |   | 7.7       | %                                |  |   |                 |   |  |   | 6.6       | %
|Merchandise same store sales growth with T&C(2) |  |                                                            |          |   |                     |   |          |                                  |  |   |                 |   |  |   | 7.8       | %
|Average per retail store:                       |  |                                                            |           |   |                     |   |           |                                  |  |   |                  |   |  |   |           |  
|Merchandise sales                               |  | $                                                          | 1,142     |   |                     | $ | 1,271     |                                  |  | $ | 1,321            |   |  | $ | 1,437     |  
|Motor fuel gallons                              |  |                                                            | 1,243     |   |                     |   | 1,321     |                                  |  |   | 1,353            |   |  |   | 1,355     |  
|Motor fuel gallons sold:                        |  |                                                            |           |   |                     |   |           |                                  |  |   |                  |   |  |   |           |  
|Retail                                          |  |                                                            | 395,338   |   |                     |   | 456,527   |                                  |  |   | 657,215          |   |  |   | 677,308   |  
|Wholesale                                       |  |                                                            | 450,972   |   |                     |   | 465,186   |                                  |  |   | 470,278          |   |  |   | 486,516   |  
|Average retail price of motor fuel              |  | $                                                          | 2.41      |   |                     | $ | 2.65      |                                  |  | $ | 2.69             |   |  | $ | 3.18      |  
|Motor fuel gross profit cents per gallon(3):    |  |                                                            |           |   |                     |   |           |                                  |  |   |                  |   |  |   |           |  
|Retail                                          |  |                                                            | 13.7      | ¢ |                     |   | 14.8      | ¢                                |  |   | 17.0             | ¢ |  |   | 17.8      | ¢
|Wholesale                                       |  |                                                            | 5.6       | ¢ |                     |   | 5.5       | ¢                                |  |   | 5.7              | ¢ |  |   | 6.4       | ¢



|(1) | Actual results include 48 days of Town & Country operations except for merchandise same store sales.
|--- | ----------------------------------------------------------------------------------------------------

|(2) | Comparative results as if the TCFS Acquisition had occurred at the beginning of Fiscal 2007.
|--- | --------------------------------------------------------------------------------------------

|(3) | Prior periods reflect reclassification of fuel vendor incentives from operating expense to fuel cost of sales. See Note 2 of the accompanying Notes to Consolidated Financial
Statements.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | We define EBITDA as net income before net interest expense, income taxes and depreciation, amortization and accretion. Adjusted EBITDA further adjusts EBITDA by excluding cumulative
effect of changes in accounting principles, discontinued operations, non-cash stock based compensation expense and certain other operating expenses that are reflected in our net income that we do not believe are indicative of our ongoing core
operations, such as the gain or loss on disposal of assets and impairment charges. EBITDA and Adjusted EBITDA are not presented in accordance with GAAP. Please refer to the discussion above in the subsection entitled Key Measures Used to
Evaluate and Assess Business.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



35



---

##### Table of Contents

The following tables present a reconciliation of our segment operating income (loss) to EBITDA and
Adjusted EBITDA:



|                                                        |  |                              |        |   |                  |   |        |             |  |   |          |   |  |   |         |  
|------------------------------------------------------- |  | ---------------------------- | ------ | - | ---------------- | - | ------ | ----------- |  | - | -------- | - |  | - | ------- | -
|                                                        |  | Year Ended December 31, 2006 |       
|                                                        |  | RetailSegment                |        |   | WholesaleSegment |   |        | AllOther(a) |  |   | Total(b) |  
|                                                        |  | (dollars in thousands)       |       
|Operating income (loss)                                 |  | $                            | 8,486  |   |                  | $ | 14,747 |             |  | $ | (2,121   | ) |  | $ | 21,112  |  
|Depreciation, amortization and accretion                |  |                              | 17,284 |   |                  |   | 4,840  |             |  |   | 656      |   |  |   | 22,780  |  
|Other miscellaneous                                     |  |                              |       |   |                  |   |       |             |  |   | 452      |   |  |   | 452     |  
|Minority interest                                       |  |                              |       |   |                  |   |       |             |  |   | (61      | ) |  |   | (61     | )
|                                                        |  |                              |        |   |                  |   |        |             |  |   |          |   |  |   |         |  
|EBITDA                                                  |  |                              | 25,770 |   |                  |   | 19,587 |             |  |   | (1,074   | ) |  |   | 44,283  |  
|Non-cash stock based compensation expense               |  |                              |       |   |                  |   |       |             |  |   | 803      |   |  |   | 803     |  
|Management fee                                          |  |                              |       |   |                  |   |       |             |  |   | 591      |   |  |   | 591     |  
|Operating expenses                                      |  |                              |       |   |                  |   |       |             |  |   | (452     | ) |  |   | (452    | )
|                                                        |  |                              |        |   |                  |   |        |             |  |   |          |   |  |   |         |  
|Adjusted EBITDA                                         |  | $                            | 25,770 |   |                  | $ | 19,587 |             |  | $ | (132     | ) |  | $ | 45,225  |  
|                                                        |  |                              |        |   |                  |   |        |             |  |   |          |   |  |   |         |  
|                                                        | 
|                                                        |  | Year Ended December 30, 2007 |       
|                                                        |  | RetailSegment                |        |   | WholesaleSegment |   |        | AllOther(a) |  |   | Total(b) |  
|                                                        |  | (dollars in thousands)       |       
|Operating income (loss)                                 |  | $                            | 19,069 |   |                  | $ | 16,324 |             |  | $ | (9,135   | ) |  | $ | 26,258  |  
|Depreciation, amortization and accretion                |  |                              | 24,964 |   |                  |   | 4,104  |             |  |   | 401      |   |  |   | 29,469  |  
|Other miscellaneous                                     |  |                              |       |   |                  |   |       |             |  |   | 435      |   |  |   | 435     |  
|Minority interest                                       |  |                              |       |   |                  |   |       |             |  |   | (42      | ) |  |   | (42     | )
|                                                        |  |                              |        |   |                  |   |        |             |  |   |          |   |  |   |         |  
|EBITDA                                                  |  |                              | 44,033 |   |                  |   | 20,428 |             |  |   | (8,341   | ) |  |   | 56,120  |  
|Non-cash stock based compensation expense               |  |                              |       |   |                  |   |       |             |  |   | 2,429    |   |  |   | 2,429   |  
|Loss (gain) on disposal of assets and impairment change |  |                              | 273    |   |                  |   | (86    | )           |  |   | 3        |   |  |   | 190     |  
|Operating expenses                                      |  |                              |       |   |                  |   |       |             |  |   | (435     | ) |  |   | (435    | )
|                                                        |  |                              |        |   |                  |   |        |             |  |   |          |   |  |   |         |  
|Adjusted EBITDA                                         |  | $                            | 44,306 |   |                  | $ | 20,342 |             |  | $ | (6,344   | ) |  | $ | 58,304  |  
|                                                        |  |                              |        |   |                  |   |        |             |  |   |          |   |  |   |         |  
|                                                        | 
|                                                        |  | Year Ended December 28, 2008 |       
|                                                        |  | RetailSegment                |        |   | WholesaleSegment |   |        | AllOther(a) |  |   | Total(b) |  
|                                                        |  | (dollars in thousands)       |       
|Operating income (loss)                                 |  | $                            | 55,616 |   |                  | $ | 20,549 |             |  | $ | (10,266  | ) |  | $ | 65,899  |  
|Depreciation, amortization and accretion                |  |                              | 36,173 |   |                  |   | 4,237  |             |  |   | 432      |   |  |   | 40,842  |  
|Other miscellaneous                                     |  |                              |       |   |                  |   |       |             |  |   | 278      |   |  |   | 278     |  
|Minority interest                                       |  |                              |       |   |                  |   |       |             |  |   | (48      | ) |  |   | (48     | )
|                                                        |  |                              |        |   |                  |   |        |             |  |   |          |   |  |   |         |  
|EBITDA                                                  |  |                              | 91,789 |   |                  |   | 24,786 |             |  |   | (9,604   | ) |  |   | 106,971 |  
|Non-cash stock based compensation expense               |  |                              |       |   |                  |   |       |             |  |   | 3,946    |   |  |   | 3,946   |  
|Loss (gain) on disposal of assets and impairment charge |  |                              | (55    | ) |                  |   | 63     |             |  |   | 1        |   |  |   | 9       |  
|Operating expenses                                      |  |                              |       |   |                  |   |       |             |  |   | (278     | ) |  |   | (278    | )
|                                                        |  |                              |        |   |                  |   |        |             |  |   |          |   |  |   |         |  
|Adjusted EBITDA                                         |  | $                            | 91,734 |   |                  | $ | 24,849 |             |  | $ | (5,935   | ) |  | $ | 110,648 |  
|                                                        |  |                              |        |   |                  |   |        |             |  |   |          |   |  |   |         |  



|(a) | Other includes APT, corporate overhead and other costs not allocated to the two primary segments.
|--- | -------------------------------------------------------------------------------------------------

|(b) | Reference is made to footnote 8 in Item 6. Selected Financial Data for a reconciliation of total EBITDA and Adjusted EBITDA to net income and cash flow from operating
activities.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



36



---

##### Table of Contents

Fiscal 2008 Compared to Fiscal 2007

The following comparative discussion of results for fiscal year 2008 compared to fiscal year 2007 compares the 52-week periods of operations ended December 28, 2008 and December 30, 2007 of Susser Holdings
Corporation. We acquired 168 retail Town & Country stores as part of the TCFS Acquisition on November 13, 2007, which increased our retail store count by approximately 50%. Our 2008 results include a full year of Town &
Country compared to 48 days in 2007. We also constructed or acquired another 18 stores during fiscal 2007 and 12 stores during fiscal 2008 that contributed to the increases over the prior period.

Total Revenue. Total revenue for fiscal 2008 was $4,239.9 million, an increase of $1,522.5 million, or 56.0%, over 2007. The increase in
total revenue was driven by a 64.3% increase in merchandise sales, a 77.5% increase in retail fuel revenue and a 27.8% increase in wholesale fuel revenue, as further discussed below. $971.2 million of the total increase is attributed to a full year
of results of Town & Country, and $128.0 million is attributed to the 30 other new stores added during 2007 and 2008.

Total
Gross Profit. Total gross profit for fiscal 2008 was $436.6 million, an increase of $174.0 million, or 66.3%, over 2007. The primary components of the increase are merchandise gross profit of $106.1 million and fuel gross profit of $58.2
million, as further discussed below. $128.7 million of the total increase is attributed to a full year of results of Town & Country, and $16.8 million is attributed to the 30 other new stores added during 2007 and 2008.

Merchandise Sales and Gross Profit. Merchandise sales were $729.9 million for fiscal 2008, a
$285.6 million, or 64.3% increase over 2007. Our performance was due to a 6.6% merchandise same store sales increase, accounting for $28.3 million of the increase, with the balance primarily due to a full year of Town & Country results
($234.4 million) and the 30 other new stores added during 2007 and 2008 ($32.2 million). Merchandise same-store sales include food service sales, but do not include motor fuel sales due to the volatility in the retail price of motor fuel. Key
categories primarily responsible for the merchandise same store sales increase were cigarettes, packaged drinks, beer, and food service. Food service includes sales from restaurant operations, hot dogs, fountain beverages, coffee and other prepared
foods. As we do not include a store in our same store sales base until its thirteenth month of operations, the Town & Country stores were not a part of our same store sales base until December 2008. However, had Town & Country been
part of our operations for all of 2007, we would have reported a 2008 same store sales increase of 7.8%.

Merchandise gross profit was
$250.6 million for fiscal 2008, a $106.1 million, or 73.4%, increase over 2007, which was driven by the increase in merchandise sales discussed above and an increase in gross profit margin from 32.5% to 34.3%. The improvement in margin is partly
attributed to a full year of Town & Country results, which historically have achieved slightly higher margins than we have due to the relatively higher penetration of food service in their stores and less competitive pressures in their
rural markets. Also contributing to the margin improvement are the procurement synergies we were able to achieve following the TCFS acquisition, increased food service sales, changes in merchandise mix and other changes in merchandise cost of sales
and pricing. Our reported merchandise margins do not include other income from services such as ATMs, lottery, prepaid phone cards and car washes that are reported as other revenue and gross profit.

Retail Motor Fuel Sales, Gallons, and Gross Profit. Retail sales of motor fuel for 2008 were $2,150.7 million, an increase of 77.5% from
2007, driven by a 48.4% increase in retail gallons sold and a 19.6% increase in the average retail price of motor fuel. $709.3 million of the retail fuel revenue increase is attributed to a full year of results of Town & Country, and $95.9
million is attributed to the 30 other new stores added during 2007 and 2008.

Retail gallons sold in 2008 were 677.3 million compared
to 456.5 million in 2007. Approximately 95% of the increase was attributed to a full year results of Town & Country. This is an average of 1.4 million gallons per retail store, which is a 2.6% increase over 2007. Most of this
increase in per-store volume reflects the inclusion of the higher average volumes at the Town & Country stores for all of 2008, compared to their inclusion for only



37



---

##### Table of Contents

48 days in 2007. Had Town & Country been part of our operations for all of 2007, we would have reported a 0.1% increase in average gallons per store
for 2008 compared to 2007.

Retail motor fuel gross profit increased by $53.0 million, or 78.4%, over 2007 due to the additional gallons
sold and a 3.0 cent per gallon, or 20.2%, increase in retail fuel margin to 17.8 cents per gallon.

Wholesale Motor Fuel Sales,
Gallons, and Gross Profit. Wholesale motor fuel revenues to third parties for 2008 were $1,323.5 million, a 27.8% increase over 2007. The increase was driven by a 4.6% increase in gallons sold and a 22.2% increase in the wholesale selling
price per gallon. Wholesale motor fuel gross profit of $30.9 million increased 20.6% from 2007 due to the increase in gallons and a 15.3% increase in the gross profit per gallon to 6.4 cents per gallon.

Other Revenue and Gross Profit. Other revenue of $35.8 million for fiscal 2008 increased by 38.1% over 2007. Gross profit associated with
other revenue was $34.5 million, an increase of 39.2% over 2007. The increase was primarily due to the addition of the Town & Country stores. The retail segment had other revenue of $28.4 million in 2008 compared to $20.8 million in 2007.
Retail segment other gross profit was also $28.4 million and $20.8 million in 2008 and 2007, respectively, as we record these service revenues on a net basis. The increase over last year was primarily due to the acquisition of Town &
Country, and was partially driven by an increase in income from ATM, lottery and car wash income, but offset by declines in prepaid phone cards, pay phone and money order income. Other revenues and related gross profit for the wholesale segment in
2008 was $6.7 million and $6.0 million, respectively, compared to $4.2 million revenue and $4.0 million gross profit for the prior period.

Personnel Expense. The largest component of our operating expense is store personnel expense. For 2008, personnel expense was $133.1 million, an increase of $50.6 million, or 61.4%, over 2007. The increase in personnel expense
was primarily attributable to the new stores acquired and constructed during 2007 and 2008, including the Town & Country stores. Our newly constructed stores and 110 of the 168 Town & Country stores include restaurants, which
require proportionately more labor. Our personnel expense as a ratio of merchandise sales was 18.2% for 2008, reflecting an improvement from 18.6% in 2007.

General and Administrative Expenses. General and administrative expenses increased by $9.0 million, or 32.2%, from 2007. This increase primarily reflects the Town & Country acquisition, as the
increase over 2007, had we included Town & Country for all of 2007, would have been $0.5 million. Included in G&A is $3.9 million of non-cash stock based compensation expense, an increase of $1.5 million compared to 2007. We began to
realize the full synergies in G&A costs from the Town & Country integration in the second half of 2008, with an estimated annual savings of approximately $2 million fully implemented beginning in 2009.

Other Operating Expenses. Other operating expenses increased by $54.9 million or 78.0% over 2007. The increase was primarily attributable
to the new stores acquired and constructed during 2007 and 2008, including the Town & Country stores. The increased energy costs also resulted in higher credit card and utility costs on a comparable store basis. Credit card costs of $28.3
million, or 4.2 cents per gallon for 2008, represent an increase of $7.5 million, or 1.0 cents per gallon, over 2007 (as if Town & Country were included for all of 2007). Utility costs increased $8.1 million compared to 2007 (as if
Town & Country were included for all of 2007), and $5.3 million or 34.4% on a same store basis.

Rent Expense. Rent
expense for fiscal 2008 of $34.6 million was $8.8 million, or 34.1%, higher than 2007 due primarily to rent expense on additional leased stores, including the 13 Town & Country stores sold and leased back concurrent with the TCFS
Acquisition. An additional 15 sale/leaseback transactions were completed during 2008.

Depreciation, Amortization and
Accretion. Depreciation, amortization and accretion expense for fiscal 2008 of $40.8 million was up $11.4 million, or 38.6%, from 2007 primarily due to the addition of the Town & Country assets, which have been recorded at estimated
fair value.



38



---

##### Table of Contents

Income from Operations. Income from operations for 2008 was $65.9 million,
compared to $26.3 million for 2007. The increase is attributed to the TCFS Acquisition and increases in gross profit, partially offset by the increases in operating expenses, as described above.

Interest Expense, Net. Net interest expense for 2008 was $39.3 million, an increase of $23.1 million from 2007 primarily due to the
issuance of $150 million senior notes and $105 million term loan in November 2007 related to the TCFS Acquisition. Additionally, we issued $30 million in senior notes in June 2008, the net proceeds of which were used to pay down outstanding
borrowings on our revolving line of credit.

Income Taxes.The income tax expense accrued for 2008 was $10.4 million, which
consisted of $1.7 million of expense attributable to the Texas margin tax and $8.7 million of income tax expense related to federal and state income tax. The 2007 income tax benefit of $5.8 million consisted of $0.7 million of Texas margin tax, $3.2
million of federal and state income tax expense and a $9.7 million benefit related to the release of an income tax valuation allowance. See Note 16 of the accompanying Notes to Consolidated Financial Statements for further discussion of our income
tax provision.

Net Income. We recorded net income for 2008 of $16.5 million, compared to net income of $16.3 million for
2007. Excluding the benefit of the tax valuation allowance release, 2007 net income would have been reported at $6.4 million. The change in net income is due to the same factors impacting income from operations, interest expense and income tax, as
described above.

Adjusted EBITDA.Adjusted EBITDA for fiscal 2008 was $110.6 million, an increase of $52.3 million,
or 89.8%, compared to 2007. The increase is primarily due to the full year impact of the Town and Country acquisition, as well as other increases in gross profit. Had Town & Country been included in our results for all of 2007, our Adjusted
EBITDA for 2007 would have been reported at $99.8 million, thus reflecting a $10.8 million increase in 2008 on a comparable basis. Retail segment Adjusted EBITDA of $91.7 million increased by $47.4 million, or 107.0% compared to 2007, primarily due
the Town & Country acquisition and higher fuel and merchandise gross profits. Wholesale segment Adjusted EBITDA of $24.8 million increased by $4.5 million, or 22.2%, from 2007. Other segment Adjusted EBITDA reflects net expenses of $5.9 million
for 2008, compared to $6.3 million for the same period in 2007.

Fiscal 2007 Compared to Fiscal 2006

The following comparative discussion of results for fiscal year 2007 compared to fiscal year 2006 compares the 52-week periods of operations ended
December 30, 2007 and December 31, 2006 of Susser Holdings Corporation. Included in our 2007 results are 48 days of operations of Town & Country, subsequent to their acquisition on November 13, 2007. The addition of
Town & Countrys convenience stores increased our retail store count by approximately 50%. We also constructed or acquired 16 new stores during 2006 which contributed a full year of results for 2007, and 18 new stores during 2007 which
contributed a partial years results.

Total Revenue.Total revenue for 2007 was $2,717.4 million, an increase of $452.2
million, or 20.0%, over 2006. The increase in total revenue was driven by a 21.6% increase in merchandise sales, a 27.2% increase in retail motor fuel sales and a 12.1% increase in wholesale motor fuel sales, as further discussed below. Included in
these increases are 48 days of Town & Country revenue of approximately $131.6 million.

Total Gross Profit.Total
gross profit for 2007 was $262.6 million, an increase of $41.2 million, or 18.6%, over 2006. Contributing to the increase were the impact of Town & Country $17.0 million, the other new stores constructed or acquired during 2006 and 2007
$14.7 million and other reasons as further described below.

Merchandise Sales and Gross Profit.Merchandise sales were
$444.2 million for 2007, an increase of $78.9 million, or 21.6%, over 2006. Our performance was due to a 7.7% merchandise same store sales increase, accounting for $27.5 million of the increase, with the balance due to new stores built or
acquired in 2006 and



39



---

##### Table of Contents

2007. Key categories contributing to the same store sales increase were cigarettes ($ 12.1 million), food service ($6.3 million), packaged drinks ($3.5
million), beer ($2.8 million) and snacks ($2.0 million). Food service includes sales from proprietary restaurant operations, hot dogs, fountain beverages, coffee and other prepared foods. The increase in cigarettes was primarily due to a $1 per pack
excise tax increase in Texas effective January 2007. Merchandise gross profit was $144.6 million for 2007, a $25.5 million, or 21.4%, increase over 2006, which was driven by the increase in merchandise sales. Merchandise margins after shrink
were 32.5%, down slightly from 32.6% in 2006. Cigarette margins declined by 320 basis points from 2006, resulting from the excise tax increase. However, this margin decrease was largely offset by the continued expansion of Laredo Taco Company and
other high-margin categories. Our reported merchandise margins do not include other income from services such as ATMs, lottery, prepaid phone cards and car washes.

Retail Motor Fuel Sales, Gallons and Gross Profit.Retail sales of motor fuel for 2007 were $1,211.8 million, an increase of $258.8 million, or 27.2%, over 2006, driven by a 10.1% increase in the average
retail price of motor fuel and a 15.5% increase in retail gallons sold. Town & Country contributed 8.4% of this gallon increase. Excluding Town & Country, we sold an average of 1.3 million gallons per retail store, a 5.0%
increase over 2006. Retail motor fuel gross profit increased by 24.7% over 2006 due to the additional gallons sold and a 1.1 cent, or 8.0%, increase in the gross profit per gallon to 14.8 cents per gallon.

Wholesale Motor Fuel Sales, Gallons and Gross Profit.Wholesale motor fuel revenues to third parties for 2007 were $1,035.5 million, a
12.1% increase over 2006. The increase was driven by a 3.2% increase in gallons sold and an 8.7% increase in the wholesale selling price per gallon. Wholesale motor fuel gross profit of $25.7 million decreased 1.1% from 2006, largely related to
the sale of 25 unattended fueling sites in second quarter 2006. Gross profit cents per gallon decreased to 5.5 cents for 2007 compared to 5.6 cents for 2006, partly reflecting a change in mix from the sale of the unattended fueling sites.

Other Revenue and Other Gross Profit.Other revenue of $25.9 million for 2007 increased by $2.7 million, or 11.9%, over
2006. Gross profit associated with other revenue was $24.8 million, an increase of 9.0% over 2006. The retail segment reported other revenue of $20.8 million in 2007 compared to $18.9 million in 2006. Retail segment other gross profit was also $20.8
million and $18.9 million, respectively, as we record these service revenues on a net basis. The increase over last year was primarily driven by an increase in ATM income due to a new program that began in late 2006. Other revenues and related gross
profit for the wholesale segment were approximately $3.9 million and $3.9 million in 2006, respectively. Other revenues and related gross profit for the wholesale segment in 2007 was $4.2 million and $4.1 million, respectively.

Personnel Expense. The largest component of our operating expenses is retail store personnel expense. For 2007, personnel expense
was $82.5 million, an increase of $13.2 million, or 19.0%, over 2006. The increase in personnel expense was primarily attributable to the Town & Country acquisition and our new store openings, which have restaurants requiring incremental
labor. Additionally, our restaurant sales, which require proportionately more labor, are growing at a much higher rate than our other merchandise sales and therefore are contributing to the increase in personnel expense.

General and Administrative Expense.For 2007, general and administrative expenses increased by $8.6 million, or 44.2%, over 2006.
The increase was primarily due to additional public company expenses of $2.7 million, which included consulting costs for Sarbanes-Oxley compliance of $1.3 million, increased legal and accounting fees and increased directors and officers
liability insurance premiums. Other increases consisted of incremental bonus expense of $1.4 million, increased personnel costs of $1.8 million, and a $1.6 million increase in non-cash stock based compensation expense over 2006, primarily related to
options granted in October 2006 and fiscal 2007. Town & Country also contributed approximately $1.1 million to the increase in G&A.

Operating Expenses. Operating expenses increased by $7.8 million, or 12.5% over 2006. The increase was primarily due to the additional retail stores constructed and acquired during 2006 and 2007.
Decreases in credit card fees of $1.1 million offset the increased operating costs.



40



---

##### Table of Contents

Rent Expense. Rent expense for 2007 of $25.8 million was $3.1 million, or 13.8%,
higher than 2006, due primarily to rent expense on additional leased stores.

Royalty Expense. Royalty expense for
2007 was less than $0.1 million as the conversion from the Circle K brand to our proprietary Stripes brand was completed during the first quarter of 2007. Royalty expense for 2006 was $3.6 million.

Loss on Disposal of Assets and Impairment Charges.During 2007, excluding sale/leaseback transactions, we sold assets with a net book value
of $0.4 and recognized a loss on disposal of assets of $0.2 million.

Depreciation, Amortization and Accretion.
Depreciation, amortization and accretion expense for 2007 of $29.5 million was up $6.7 million, or 29.4%, from 2006 due to $1.7 million for new stores constructed or acquired in 2006 and 2007, $1.8 million for Town & Country stores and
additional depreciation due to finalization of purchase accounting for the 2005 recapitalization which required a partial step up of assets.

Income from Operations.Income from operations for 2007 was $26.3 million, compared to $21.1 million for 2006. The increase is attributed to the increases in gross profit, partially offset by the increases in
operating expenses, as described above.

Interest Expense, Net.Net interest expense for 2007 was $16.2 million, a decrease
of $9.0 million from 2006, primarily due to the redemption of $50 million of senior notes in November 2006. This redemption resulted in the elimination of $5.3 million of annual interest expense for 2007 and resulted in a charge to interest
expense in 2006 of $5.3 million in prepayment penalties, and $1.8 million write off of unamortized loan costs. Partly offsetting this decrease was additional interest expense, including the amortization of loan fees, related to the additional debt
issued in November 2007 in conjunction with the TCFS Acquisition as follows:



|                                         |  |                |      
|---------------------------------------- |  | -------------- | -----
|Incremental Interest Due To:             |  | (in thousands)
|$150 million senior notes                |  | $              | 2,066
|$105 million term loan facility          |  |                | 1,068
|Write off loan fees on existing revolver |  |                | 395  
|                                         |  |                |      
|Total                                    |  | $              | 3,529
|                                         |  |                |      

Other Miscellaneous Income and Expense. Other miscellaneous includes income from a
non-consolidated joint venture and other non-operating income.

Income Taxes. We became a taxable entity on
October 24, 2006. Additionally, effective January 1, 2007, the state of Texas implemented a tax based on gross margin to replace the previous franchise tax system, and this tax has been determined to be an income tax for financial
statement presentation. Income tax benefit for 2007was $5.7 million. There was minimal tax expense in 2006. The 2007 income tax benefit consisted of $3.2 million of federal and state income tax expense, $0.7 million attributable to Texas state
margin tax, and a $9.7 million benefit related to the release of income tax valuation allowance. During the year ended December 30, 2007, the Company generated pre-tax book income as well as taxable income which resulted in the utilization of
all net operating loss carryforwards. In addition, as a result of the acquisition of TCFS, the Company recorded an additional $39.4 million of deferred tax liability. Therefore, in evaluating the need for valuation allowance at December 30,
2007, the Company determined that it was more likely than not that the full deferred tax assets will be realized and released the entire previously established valuation allowance. See Note 16 of the accompanying Notes to Consolidated Financial
Statements in our audited consolidated financial statements for further discussion of our income tax provision.

Adjusted
EBITDA.Adjusted EBITDA for 2007 was $58.3 million, an increase of $13.1 million, or 28.9%, compared to 2006. The increase is primarily due to the increase in gross profit offset by the additional general and administrative expenses
and increased personnel expenses, as discussed above. Retail segment Adjusted



41



---

##### Table of Contents

EBITDA of $44.3 million increased by $18.5 million, or 71.9% compared to 2006, primarily due to the TCFS Acquisition and the 34 other new stores constructed
or acquired during 2006 and 2007, and an increase in same store profitability. Wholesale segment Adjusted EBITDA of $20.3 million increased by $0.8 million, or 3.9%, from 2006 primarily due to the reduction in gross profit described above being
offset by a reduction in selling, general and administrative expenses. All other Adjusted EBITDA decreased by $6.2 million, primarily due to increased corporate general and administrative expense.

Liquidity and Capital Resources

Cash Flows
from Operations. Cash flows from operations are our main source of liquidity. We rely primarily on cash provided by operating activities, supplemented as necessary from time to time by borrowings under our revolving credit facility
and other financing transactions, to finance our operations, to service our debt obligations, and to fund our capital expenditures. Due to the seasonal nature of our business, our operating cash flow is typically the lowest during the first quarter
of the year since (i) sales tend to be lower during the winter months; (ii) we are building inventory in preparation for spring break; and (iii) we pay certain annual operating expenses during the first quarter. The summer months are
our peak sales months, and therefore our operating cash flow tends to be the highest during the third quarter.

Cash flows from operations
were $25.6 million, $27.7 million and $51.1 million for 2006, 2007 and 2008, respectively. The change in our cash provided from operating activities for the respective periods was primarily attributable to changes in earnings and working capital.
Our daily working capital requirements fluctuate within each month, primarily related to the timing of motor fuel, sales tax, and rent payments. During 2008, our maximum borrowed under our revolving credit facility was $56.6 million, with our
average daily net cash position of $11.1 million borrowed. As of December 28, 2008, we had $3.6 million outstanding on the revolver.

Capital Expenditures. Capital expenditures, before sale/leasebacks and asset dispositions, were approximately $70.2 million, $89.8 million, and $69.4 million in 2006, 2007 and 2008, respectively. The majority of these
expenditures related to increasing the number of our retail stores by 16, 18 and 12 in 2006, 2007 and 2008, respectively. Additionally, we acquired TCFS in November 2007 for a total purchase price of $366.5 million, including transaction fees and a
$6.2 million tax benefit. $20 million of the purchase price was deferred, to be paid to the TCFS shareholders half each on the first and second anniversary of the transaction, less any indemnified claims. We posted two $10 million letters of credit
as security for the deferred purchase price. In November 2008, the first $10 million letter of credit was drawn by the escrow agent.

We
opened twelve new retail stores and closed four retail stores during fiscal 2008. Our total retail store count as of December 28, 2008 is 512 stores. We typically spend approximately $30,000 to $40,000 per store per year in maintenance,
technology and discretionary revenue enhancing capital expenditures. We estimate that we need to spend approximately half of this amount to maintain our existing stores. In fiscal 2009, we plan to invest approximately $50 to $90 million in 8 to
16 new retail stores, new dealer projects, maintenance and upgrades of our existing facilities and a portion of the rebranding of the Town & Country/Country Cookin to our Stripes/Laredo Taco Company brands.

We completed sale/leaseback transactions totaling $14.2 million, $97.3 million and $34.9 million for 2006, 2007 and 2008, respectively, including $51.2
million of Town & Country properties concurrent with the acquisition in 2007. We plan to finance most of our new store spending plan with lease financing, and expect net capital spending of approximately $40 to $60 million in 2009 to be
financed with cash flow from operations, cash balances, and borrowings under our revolving credit facility. We currently expect we will be able to access financing for our new store program. However, if we are not able to obtain sale/leaseback or
other financing during 2009, or if our actual cash flows from operations are lower than expected, we may defer a portion of our new store expansion program, our planned rebranding of the Town & Country stores, or other discretionary capital
spending.



42



---

##### Table of Contents

Cash Flows from Financing
Activities. At December 28, 2008, our outstanding long-term debt was $404.8 million, excluding unamortized issuance premiums of $3.8 million. On November 13, 2007, we financed the acquisition of TCFS with the issuance
of $150 million 105/8% senior unsecured notes, a $105 million term loan facility, an $11.3 million draw on our revolving credit
facility, a $51.2 million sale/leaseback transaction, and cash on the balance sheet. The notes, term loan and revolving credit facility are further discussed in Credit Facilities and Senior Notes below. During 2008 we
expanded our revolving credit facility from $90 million to $120 million, and issued $30 million 105/8% senior unsecured notes,
as further discussed below. We used the net proceeds of the $30 million senior notes issued to pay down outstanding borrowings on the revolver.

Credit Facilities.On November 13, 2007, as part of the TCFS Acquisition, we, as parent guarantor, and our indirect wholly-owned subsidiary Susser Holdings, L.L.C., as borrower (the
Borrower), entered into a new credit agreement with a syndicate of financial institutions providing for a five year revolving credit facility in an aggregate principal amount of up to $90 million, referred to as the revolving
credit facility, and a five year term loan facility in the aggregate principal amount of $105 million, referred to as the term loan facility. We and each of our existing and future direct and indirect subsidiaries (other than
(i) any subsidiary that is a controlled foreign corporation under the Internal Revenue Code or a subsidiary that is held directly or indirectly by a controlled foreign corporation and (ii) Susser Company, Ltd.) are,
and will be, guarantors under each of the facilities. In May 2008 we increased the aggregate commitments under the revolving credit facility to $120 million, which expires November 2012, to provide additional capacity on the working capital line in
the face of rapidly rising fuel costs. When the cost of fuel increases, our working capital requirements tend to increase, but we also have related increases in trade receivables and fuel inventory balances which provide additional borrowing base to
support a higher revolving credit facility.

Availability under the revolving credit facility is subject to a borrowing base equal to the
lesser of (x) (a) 85% of eligible accounts receivable plus (b) 55% of eligible inventory plus (c) 60% of the fair market value of certain designated eligible real property which shall not exceed 35% of the aggregate borrowing
base amount, minus (d) such reserves as the administrative agent of the revolving credit facility may establish in its reasonable credit judgment acting in good faith (including, without limitation, reserves for exposure under swap contracts
and obligations relating to treasury management products)) and (y) 85% of gross accounts receivable plus 60% of gross inventory.

As
of December 28, 2008, we had $3.6 million outstanding under the revolving credit facility and $32.3 million in standby letters of credit, which include a $10.0 million letter of credit held in escrow related to the TCFS Acquisition that will be
eligible to be drawn in November 2009, net of any settled or pending indemnity claims. The first $10.0 million letter of credit was drawn in November 2008, the first anniversary of closing. Our borrowing base in effect at December 28, 2008
allowed a maximum borrowing, including outstanding letters of credit, of $103.4 million. This reduction in our borrowing base from the full $120 million commitment reflects the lower fuel prices at year-end, which reduce our trade receivable and
fuel inventory balances The reduction in fuel prices also tends to reduce our working capital requirements, and therefore our need to borrow against the revolver. Our unused availability on the revolver at December 28, 2008 was $67.5 million.

Senior Notes.On December 21, 2005, Susser Holdings, L.L.C. and
a subsidiary, Susser Finance Corporation (which we refer to, collectively, as the issuers), sold $170 million of 105/8% senior unsecured notes, due 2013 (referred to as the original notes). Proceeds from the sale of the original notes were used to fund the 2005 recapitalization, repay existing indebtedness and pay related fees and expenses. A
portion of the proceeds from the IPO were used to redeem $50 million of the original notes, plus accrued interest and premium thereon on November 24, 2006.

The issuers issued and sold, on November 13, 2007, as part of the TCFS Acquisition, an
additional $150 million in aggregate principal amount, and on June 23, 2008, an additional $30 million in aggregate principal amount, of 105/8% senior notes, due 2013 (which we refer to, alone, as the additional notes and together with the original notes, as the senior notes). The additional notes were issued under, and are governed
by the terms



43



---

##### Table of Contents

of the indenture, dated as of December 21, 2005, governing the original notes (referred to as the indenture). Under the indenture, the
original notes and the additional notes are subject to the same interest payment, ranking, redemption and change of control provisions, covenants and transfer restrictions and pay interest semiannually in arrears on June 15 and December 15
of each year. The senior notes mature on December 15, 2013 and are guaranteed by us and each existing and future domestic subsidiary of the issuers with the exception of one non-wholly-owned subsidiary.

We incurred approximately $7.7 million in total costs associated with the issuance of the additional senior notes, which were deferred and are being
amortized to interest expense over the remaining life of the senior notes. We are also amortizing $4.4 million of issuance premiums as a credit to interest expense over the remaining life of the senior notes.

For more information regarding the terms of the revolving credit facility, the term loan facility and the senior notes, please see Note 10 in the
accompanying Notes to Consolidated Financial Statements.

Long Term Liquidity.We expect that our cash flows from
operations, cash on hand, lease financing and our revolving credit facility will be adequate to provide for our short-term and long-term liquidity needs. Our ability to meet our debt service obligations and other capital requirements, including
capital expenditures, as well as the cost of potential acquisitions and new store openings, will depend on our future performance which, in turn, will be subject to general economic, financial, business, competitive, legislative, regulatory and
other conditions, many of which are beyond our control. As a normal part of our business, depending on market conditions, we from time to time consider opportunities to refinance our existing indebtedness, and although we may refinance all or part
of our indebtedness in the future, including our existing notes, revolving credit and term loan facilities, there can be no assurances that we will do so. Changes in our operating plans, lower than anticipated sales, increased expenses, acquisitions
or other events may cause us to need to seek additional debt or equity financing in future periods. There can be no guarantee that financing will be available on acceptable terms or at all. Debt financing, if available, could impose additional cash
payment obligations and additional covenants and operating restrictions. In addition, any of the items discussed in detail under Risk Factors may also significantly impact our liquidity.

Contractual Obligations and Commitments

Contractual Obligations. The following table summarizes by fiscal year our expected payments on our long-term debt and future operating lease commitments as of December 28, 2008:



|                               |  |                        |        |      |   |        |  |      |        |      |   |            |  |       |         |  |   |         |  |   |          
|------------------------------ |  | ---------------------- | ------ | ---- | - | ------ |  | ---- | ------ | ---- | - | ---------- |  | ----- | ------- |  | - | ------- |  | - | ---------
|                               |  | Payments Due by Period
|                               |  | 2009                   |        | 2010 |   | 2011   |  | 2012 |        | 2013 |   | Thereafter |  | Total
|                               |  | (dollars in thousands)
|Long-term debt obligations(1)  |  | $                      | 9,233  |      | $ | 10,545 |  | $    | 10,545 |      | $ | 70,875     |  | $     | 300,000 |  | $ |        |  | $ | 401,198  
|Interest(2)                    |  |                        | 36,436 |      |   | 35,975 |  |      | 35,584 |      |   | 34,814     |  |       | 31,424  |  |   |        |  |   | 174,233  
|Operating lease obligations(3) |  |                        | 35,838 |      |   | 35,488 |  |      | 35,140 |      |   | 33,712     |  |       | 34,095  |  |   | 420,002 |  |   | 594,275  
|                               |  |                        |        |      |   |        |  |      |        |      |   |            |  |       |         |  |   |         |  |   |          
|Total                          |  | $                      | 81,507 |      | $ | 82,008 |  | $    | 81,269 |      | $ | 139,401    |  | $     | 365,519 |  | $ | 420,002 |  | $ | 1,169,706
|                               |  |                        |        |      |   |        |  |      |        |      |   |            |  |       |         |  |   |         |  |   |          



|(1) | Payments for 2009 through 2012 reflect required principal payments on our term loan and promissory note. No principal amounts are due on our senior notes until December 2013.
Assumes current balance of senior notes remain outstanding until maturity. Excludes activity on our revolving credit facility.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Includes interest on term debt (at assumed interest rate of 3.70%, based on LIBOR rate and our applicable margin as of December 28, 2008), senior notes and
promissory note. Excludes interest on revolving credit facility, but includes letter of credit fees and a commitment fee on the full $120 million facility less the outstanding letters of credit, using the fee rate in effect at December 28,
2008.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



44



---

##### Table of Contents

|(3) | Some of our retail store leases require percentage rentals on sales and contain escalation clauses. The minimum future operating lease payments shown above do not include contingent
rental expense, which historically have been insignificant. Some lease agreements provide us with an option to renew. We have not included renewal options in our future minimum lease amounts as the renewals are not reasonably assured. Our future
operating lease obligations will change if we exercise these renewal options and if we enter into additional operating lease agreements.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Letter of Credit Commitments.The following table summarizes by fiscal year the expiration dates of our standby letters of credit issued under our revolving credit facility as of December 28, 2008:



|                          |  |                        |  |      |  |      |  |      |  |      |  |            |  |        
|------------------------- |  | ---------------------- |  | ---- |  | ---- |  | ---- |  | ---- |  | ---------- |  | -------
|                          |  | 2009                   |  | 2010 |  | 2011 |  | 2012 |  | 2013 |  | Thereafter |  | Total  
|                          |  | (dollars in thousands)
|Standby letters of credit |  | $32,285                |  | $   |  | $   |  | $   |  | $   |  | $         |  | $32,285

At maturity, we expect to renew a significant number of our standby letters of credit, with the
exception of the $10 million letter of credit related to TCFS Acquisition.

Other Commitments. From time to time, we enter
into forward purchase contracts for our energy consumption needs at our operating and office locations. In these transactions, we enter into agreements for certain amounts of our electricity requirements through a future date at a fixed price. As of
December 28, 2008, we had outstanding commitments of approximately $0.6 million for a portion of our estimated electricity requirements through the first half of 2009. We also make various other commitments and become subject to various other
contractual obligations that we believe to be routine in nature and incidental to the operation of our business. We believe that such routine commitments and contractual obligations do not have a material impact on our business, financial condition
or results of operations.

We also periodically enter into derivatives, such as futures and options, to manage our fuel price risk on
inventory in the distribution system. Fuel hedging positions have not been material to our operations and 73 positions were outstanding at December 28, 2008 with a fair value of $140,000 liability.

Quarterly Results of Operations and Seasonality

Our
business exhibits substantial seasonality due to the geographic area our stores are concentrated in, as well as customer activity behaviors during different seasons. In general, sales and operating income are highest in the second and third quarters
during the summer activity months, and lowest during the winter months.

See Item 8. Consolidated Financial Statements and
Supplementary Data Notes to Financial Statements Note 22. Quarterly Results of Operations for financial and operating quarterly data for each quarter of 2006, 2007 and 2008.

Impact of Inflation

The impact of inflation on our
costs, and the ability to pass cost increases in the form of increased sale prices, is dependent upon market conditions. During 2006, 2007 and 2008, motor fuel prices remained volatile. Although we believe we have historically been able to pass on
increased costs through price increases, there can be no assurance that we will be able to do so in the future.

Off-Balance Sheet Arrangements

We periodically enter into derivatives, such as futures and options, to manage our fuel price risk. Fuel hedging positions have not been
material to our operations. We had 33 positions with a fair value of ($72,000) outstanding at December 30, 2007, and 73 positions with a fair value of ($140,000) outstanding at December 28, 2008. These fuel hedging positions are being held
primarily to hedge fuel in the pipeline which we have purchased but not taken delivery.



45



---

##### Table of Contents

We periodically enter into financial instruments to hedge or partially hedge interest rate exposure. We
had no outstanding interest swaps during 2007 or 2008. During the first quarter of 2009, we entered into an interest rate swap on $70 million notional principal for a three-year term. The swap exchanges a floating to fixed rate against our
variable-rate term loan. We do not maintain any other off-balance sheet arrangements for the purpose of credit enhancement, hedging transactions or other financial or investment purposes.

Application of Critical Accounting Policies

We
prepare our consolidated financial statements in conformity with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires us to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements, and the reported amount of revenues and expenses during the reporting period. Actual results could differ from
those estimates.

Critical accounting policies are those we believe are both most important to the portrayal of our financial condition and
results, and require our most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain. Judgments and uncertainties affecting the application of those
policies may result in materially different amounts being reported under different conditions or using different assumption. Our significant accounting policies are described in Note 2 to our Audited Consolidated Financial Statements. We
believe the following policies to be the most critical in understanding the judgments that are involved in preparing our consolidated financial statements.

Business Combinations and Intangible Assets Including Goodwill.We account for acquisitions using the purchase method of accounting and accordingly, assets acquired and liabilities assumed are
recorded at their estimated fair values at the acquisition date. The excess of purchase price over fair value of net assets acquired, including the amount assigned to identifiable intangible assets, is recorded as goodwill. Given the time it takes
to obtain pertinent information to finalize the acquired companys balance sheet, it may be several quarters before we are able to finalize those initial fair value estimates. Accordingly, it is not uncommon for the initial estimates to be
subsequently revised. The results of operations of acquired businesses are included in the Consolidated Financial Statements from the acquisition date.

Our recorded identifiable intangible assets primarily include the estimated value assigned to certain customer related and contract-based assets. Identifiable intangible assets with finite lives are amortized over
their estimated useful lives, which is the period over which the asset is expected to contribute directly or indirectly to the future cash flows of the Company. Debt issuance costs are amortized using the effective interest method over the term of
the debt. Supply agreements are amortized on a straight-line basis over the remaining terms of the agreements, which generally range from five to fifteen years. Favorable/unfavorable lease arrangements are amortized on a straight-line basis over the
remaining lease terms. The fair value of the Laredo Taco Company and Town & Country Food Stores trade names are being amortized on a straight-line basis over fifteen and five years, respectively. Several intangible assets have been
identified with infinite-lives including New Mexico liquor licenses, the Village Market trade name and certain franchise rights. The determination of the fair market value of the intangible asset and the estimated useful life are based on an
analysis of all pertinent factors including (1) the use of widely-accepted valuation approaches, the income approach or the cost approach, (2) the expected use of the asset by the Company, (3) the expected useful life of related
assets, (4) any legal, regulatory or contractual provisions, including renewal or extension period that would cause substantial costs or modifications to existing agreements, and (5) the effects of obsolescence, demand, competition, and
other economic factors. Should any of the underlying assumptions indicate that the value of the intangible assets might be impaired, we may be required to reduce the carrying value and subsequent useful life of the asset. If the underlying
assumptions governing the amortization of an intangible asset were later determined to have significantly changed, we may be required to adjust the amortization period of such asset to reflect any new estimate of its useful life. Any write-down of
the value or unfavorable change in the useful life of an intangible asset would increase operating costs and expense at that time.



46



---

##### Table of Contents

At December 28, 2008, we had $238.0 million of goodwill recorded in conjunction with past business
combinations. Under the accounting rules for goodwill, this intangible asset is not amortized. Instead, goodwill is subject to annual reviews on the first day of the fourth fiscal quarter for impairment at a reporting unit level. The reporting unit
or units used to evaluate and measure goodwill for impairment are determined primarily from the manner in which the business is managed or operated. A reporting unit is an operating segment or a component that is one level below an operating
segment. In accordance with SFAS No. 142 Goodwill and Other Intangible Assets (SFAS No. 142), we have assessed the reporting unit definitions and determined that our Retail and Wholesale operating segments are the appropriate
reporting units for testing goodwill impairment.

Because quoted market prices for our reporting units are not available, management must
apply judgment in determining the estimated fair value of these reporting units for purposes of performing the periodic goodwill impairment test. Management uses all available information to make these fair value determinations, including current
market capitalization and the estimated cash flows associated with each reporting unit. In addition, if the estimated fair value of a reporting unit is less than the book value (including the goodwill), further judgment must be applied in
determining the fair values of individual assets and liabilities for purposes of the hypothetical purchase price allocations. At our annual measurement date, the estimated fair values for our Retail and Wholesale reporting units exceeded the
recorded net book values (including goodwill) of the reporting units. However, a lower fair value estimate in the future for any of these reporting units could result in an impairment.

Property and Equipment.We calculate depreciation on property, plant and equipment using the straight-line method based on the estimated
useful lives of the assets ranging from three to forty years. Changes in the estimated useful lives of our property, plant and equipment could have a material effect on our results of operations. The estimates of the assets useful lives
require our judgment regarding assumptions about the useful life of the assets being depreciated. When necessary, the depreciable lives are revised and the impact on deprecation is treated on a prospective basis. Changes in the estimated life of
assets could have a material effect on our results of operations. Effective December 31, 2007, our estimate of depreciable lives for buildings and underground storage tanks was modified to more closely reflect our actual experience. We now
depreciate buildings over forty years instead of twenty years, and underground storage tanks over thirty years instead of fifteen years. This change was estimated to have an annual impact of approximately $0.9 million reduction in depreciation
expense beginning in fiscal 2008.

Long-Lived Assets and Assets Held for Sale.Long-lived assets at the individual
store level are reviewed for impairment whenever events or changes in circumstances indicate the carrying amount of the asset may not be recoverable. If indicators exist, we compare the estimated discounted future cash flows related to the asset to
the carrying value of the asset. If impairment is indicated, we then would write down the asset to its net realizable value (fair value less cost to sell). Assumptions are made with respect to cash flows expected to be generated by the related
assets based upon management projections. Any changes in key assumptions used to compile these projections, particularly store performance or market conditions, could result in an unanticipated impairment charge. For instance, changes in market
demographics, traffic patterns, competition and other factors may impact the overall operations of certain individual store locations and may require us to record impairment charges in the future.

Store properties that have been closed and other excess real property are recorded as assets held for sale, and are written down to the lower of cost or
estimated net realizable value at the time we close such stores or determine that these properties are in excess and intend to offer them for sale. We estimate the net realizable value based on our experience in utilizing or disposing of similar
assets and on estimates provided by our own and third-party real estate experts. Although we have not experienced significant changes in our estimate of net realizable value, changes in real estate markets could significantly impact the net values
realized from the sale of assets.

Insurance Liabilities.We use a combination of self-insurance and third-party
insurance with predetermined deductibles that cover certain insurable risks. Our liability represents an estimate of the ultimate cost of claims incurred as of the balance sheet dates. The estimated undiscounted liability is established based upon
analysis of



47



---

##### Table of Contents

historical data and include judgments and actuarial assumptions regarding economic conditions, the frequency and severity of claims, claim development
patterns and claim management and settlement practices. Although we have not experienced significant changes in actual expenditures compared to actuarial assumptions as a result of increased costs or incidence rates, such changes could occur in the
future and could significantly impact our results of operations and financial position.

Asset Retirement Obligations.
We recognize the estimated future cost to remove an underground storage tank over the estimated useful life of the storage tank in accordance with the provisions of SFAS No. 143, Accounting for Asset Retirement Obligations. We record a
discounted liability for the fair value of an asset retirement obligation with a corresponding increase to the carrying value of the related long-lived asset at the time an underground storage tank is installed. We amortize the amount added to
property and equipment and recognize accretion expense in connection with the discounted liability over the remaining life of the tank. We base our estimates of the anticipated future costs for removal of an underground storage tank on our prior
experience with removal. We periodically compare our cost estimates with actual removal experience, and when the actual costs we experience differ from our original estimates, we will adjust the liability for estimated future costs to remove the
underground storage tanks.

Environmental Liabilities and Related Receivables. Environmental reserves reflected in the
financial statements are based on internal and external estimates of costs to remediate sites related to the operation of underground storage tanks. We determine our liability on a site-by-site basis and record a liability when it is probable and
can be reasonably estimated. Factors considered in the estimates of reserves are the expected cost and the estimated length of time to remediate each contaminated site. The estimated liability is not discounted. Certain environmental expenditures
incurred for investigation and remediation of motor fuel sites are eligible for refund under the reimbursement programs administered by TCEQ. A related receivable is recorded for estimated probable reimbursements. Environmental expenditures not
eligible for refund from the TCEQ may be recoverable in whole or part from a third party or from our insurance, in which case we have recorded a liability for our net estimated exposure. The adequacy of the liability is evaluated quarterly and
adjustments are made based on updated experience at existing rates, newly identified sites and changes in governmental policy. Changes in laws and regulations, the financial condition of the state trust funds and third-party insurers and actual
remediation expenses compared to historical experience could significantly impact our results of operations and financial position.

Vendor Allowances and Rebates. We receive payments for vendor allowances, volume rebates, and other supply arrangements in connection with various programs used by vendors to promote their products. We often receive
such allowances and rebates on the basis of quantitative contract terms that vary by product and vendor or directly on the basis of purchases made. As a result, we are required to make assumptions and judgments regarding, for example, the likelihood
of attaining specified levels of purchases or selling specified volumes of products, and the duration of carrying a specified product. Earned payments are recorded as a reduction to cost of sales or expenses to which the particular payment relates.
Unearned payments are deferred and amortized as earned over the term of the respective agreement.

Stock-Based
Compensation.The Company has granted incentive options for a fixed number of units to certain employees. Prior to January 2, 2006, we accounted for options in accordance with Financial Accounting Standards Board
(FASB) Interpretation No. 44, Accounting for Certain Transactions Involving Stock Compensation, an Interpretation of APB Opinion No. 25. We adopted SFAS 123(R), Share-Based Payment, at the beginning of fiscal 2006 as a
private company, and as such are applying SFAS 123(R) prospectively to newly issued stock options. Stock-based compensation expense for all awards granted after January 2, 2006 is based on the grant-date fair value estimated in accordance with
the provisions of SFAS 123(R). We recognize this compensation expense net of an estimated forfeiture rate over the requisite service period of the award, which is generally the vesting term of five years. We utilize historical forfeiture rates to
estimate the expected forfeiture rates on our incentive options. If actual forfeiture rates were to differ significantly from our estimates, it could result in significant differences between actual and reported compensation expense for our
incentive options.



48



---

##### Table of Contents

SFAS 123(R) requires the use of a valuation model to calculate the fair value of stock option awards. We
have elected to use the Black-Scholes option pricing model, which incorporates various assumptions, including volatility, expected term, and risk-free interest rates. The volatility is based on a blend of historical volatility of our common stock
and the common stock of one of our peers over the most recent period commensurate with the estimated expected term of our stock options. We incorporate the volatility rates of one of our peers in our calculation due to the short period of time our
stock has been publicly traded. As the trading history of our stock lengthens, we will incorporate more of our history and less of our peers history. The expected term of an award is based on the terms and conditions of the stock awards
granted to employees. The dividend yield of zero is based on the fact that we have never paid cash dividends and have no present intention to pay cash dividends. If different factors for volatility, expected term or dividend yield were utilized, it
could significantly change the fair value assigned to stock-based award at their grant date.

Income Taxes.Prior to
October 24, 2006, the Company and its predecessors were organized as a partnership, and therefore income or loss was reported in the tax returns of its members, and no recognition was given to income taxes in the consolidated financial
statements of the Company. Beginning October 24, 2006, all of our operations, including subsidiaries, are included in a consolidated Federal income tax return. Pursuant to SFAS No. 109, we recognize deferred income tax liabilities and
assets for the expected future income tax consequences of temporary differences between financial statement carrying amounts and the related income tax basis. These balances, as well as income tax expense, are determined through managements
estimations, interpretation of tax law for multiple jurisdictions and tax planning. If the Companys actual results differ from estimated results due to changes in tax laws, the Companys effective tax rate and tax balances could be
affected. As such these estimates may require adjustment in the future as additional facts become known or as circumstances change.

The
Financial Accounting Standards Board issued Interpretation No. 48, Accounting for Uncertainty in Income Taxesan Interpretation of FASB Statement No. 109(FIN 48) effective for fiscal years beginning after
December 15, 2006. FIN 48, which the Company adopted as of January 1, 2007, requires recognition and measurement of uncertain tax positions that the Company has taken or expects to take in its income tax returns. The benefit of an
uncertain tax position can only be recognized in the financial statements if management concludes that it is more likely than not that the position will be sustained with the tax authorities. For a position that is likely to be sustained, the
benefit recognized in the financial statements is measured at the largest amount that is greater than 50 percent likely of being realized. In determining the future tax consequences of events that have been recognized in our financial statements or
tax returns, judgment is required. Differences between the anticipated and actual outcomes of these future tax consequences could have a material impact on our consolidated results of operations or financial position.

New Accounting Pronouncements

SFAS
No. 157.In September 2006, the FASB issued Statement of Financial Accounting Standards (SFAS) No. 157, Fair Value Measurement.This statement defines fair value, establishes a framework for its measurement and
expands disclosures about fair value measurements. In February 2008, FASB issued FASB Staff Position (FSP) FAS 157-2, Effective Date of FASB Statement No. 157,which delays the effective date of SFAS 157 for nonfinancial
assets and nonfinancial liabilities that are recognized or disclosed in the financial statements on a nonrecurring basis to fiscal years beginning after November 15, 2008. The adoption of SFAS 157 and FSP FAS 157-2 did not have a material
effect on our financial position or results of operations. (See further discussion in Note 10.)

SFAS No. 159.In
February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities. This Statement allows entities to voluntarily choose, at specified election dates, to measure many financial assets and
liabilities at fair value. The adoption of this Statement as of the beginning of our 2008 fiscal year did not have a material impact on our financial statements.



49



---

##### Table of Contents

SFAS 141R.In December 2007, the FASB issued SFAS No. 141R, Business
Combinations. SFAS No. 141R establishes principles and requirements for how the acquirer of a business recognizes and measures in its financial statements the identifiable assets acquired, the liabilities assumed, and any
non-controlling interest in the acquiree. The statement also provides guidance for recognizing and measuring the goodwill acquired in the business combination and determines what information to disclose to enable users of the financial statement to
evaluate the nature and financial effects of the business combination. SFAS No. 141R is effective for financial statements issued for fiscal years beginning after December 15, 2008. Accordingly, any business combinations we engage in
will be recorded and disclosed following existing GAAP until December 28, 2008. The Company expects SFAS No. 141R will have an impact on its consolidated financial statements when effective, but the nature and magnitude of the
specific effects will depend upon the nature, terms and size of the acquisitions it consummates after the effective date.

SFAS 160.In December 2007 the FASB issued SFAS No. 160, Non-controlling Interests in Consolidated Financial Statements, an Amendment of ARB 51. SFAS No. 160 changes the accounting and reporting for minority interests. Minority
interests will be re-characterized as non-controlling interests and will be reported as a component of equity separate from the parents equity, and purchases or sales of equity interests that do not result in a change in control will be
accounted for as equity transactions. In addition, net income attributable to the non-controlling interest will be included in consolidated net income on the face of the income statement and upon a loss of control, the interest sold, as well as any
interest retained, will be recorded at fair value with any gain or loss recognized in earnings. SFAS No. 160 is effective for financial statements issued for fiscal years beginning after December 15, 2008, and interim periods within those
fiscal years, except for the presentation and disclosure requirements, which will apply retrospectively. We are currently evaluating the potential impact that the adoption of this statement will have on our future consolidated financial statements.

SFAS 161.In March 2008, FASB issued SFAS No. 161, Disclosures about Derivative
Instruments and Hedging Activitiesan amendment of FASB Statement No. 133.SFAS No. 161 requires enhanced disclosures concerning (1) the manner in which an entity uses derivatives (and the reasons it uses them),
(2) the manner in which derivatives and related hedged items are accounted for under SFAS No. 133 and interpretations thereof, and (3) the effects that derivatives and related hedged items have on an entitys financial position,
financial performance, and cash flows. The standard is effective for financial statements issued for fiscal years and interim periods beginning after November 15, 2008. We are currently evaluating the potential impact that the adoption of this
statement will have on our future consolidated financial statements.



|Item 7A. | Quantitative and Qualitative Disclosures About Market Risk
|-------- | ----------------------------------------------------------

We are subject to market risk from exposure to changes in interest rates based on our financing, investing, and cash management activities. We currently have a $120.0 million revolving credit facility which bears interest at variable
rates. At December 28, 2008, we had $3.6 million outstanding on the credit facility. Our term loan facility, of which $101.1 million was outstanding at year end, also bears interest at variable rates. The annualized effect of a one percentage
point change in floating interest rates on our variable rate debt obligations at December 28, 2008 would be to change interest expense by approximately $1.0 million.

Our primary exposure relates to:



| |  |  | Interest rate risk on short-term borrowings;
| | - |  | --------------------------------------------



| |  |  | Our ability to pay or refinance long-term borrowings at maturity at market rates; and
| | - |  | -------------------------------------------------------------------------------------



| |  |  | The impact of interest rate movements on our ability to obtain adequate financing to fund future acquisitions.
| | - |  | --------------------------------------------------------------------------------------------------------------

We manage interest rate risk on our outstanding long-term and short-term debt through the use of fixed and variable rate debt. While we cannot predict or
manage our ability to refinance existing debt or the impact interest rate movements will have on our existing debt, management evaluates our financial position on an ongoing basis.



50



---

##### Table of Contents

From time to time, we enter into interest rate swaps to either reduce the impact of changes in interest
rates on our floating rate long-term debt or to take advantage of favorable variable interest rates compared to our fixed rate long-term debt. In November 2003, we entered into an interest rate swap, which exchanged a 3.48% fixed rate for a
variable LIBOR rate on a notional principal amount of $25.0 million, with a maturity date of December 29, 2006. During the first quarter of 2009, we entered into an interest rate swap on $70 million notional principal for a three-year term. The
swap exchanges a floating to fixed rate against our variable-rate term loan.

We also purchase motor fuel on the Gulf Coast and transport
it to West Texas via pipeline. We hedge this inventory risk through the use of fuel futures contracts which are matched in quantity and timing to the anticipated usage of the pipeline inventory.



|Item 8. | Consolidated Financial Statements and Supplementary Data
|------- | --------------------------------------------------------

See Index to Consolidated Financial Statements at Item 15.



|Item 9. | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|------- | ------------------------------------------------------------------------------------

None.



|Item 9A. | Controls and Procedures
|-------- | -----------------------

Disclosure Controls and Procedures

We maintain disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the
Exchange Act)), that are designed to provide reasonable assurance that the information that we are required to disclose in the reports we file or submit under the Exchange Act is recorded, processed, summarized and reported within the
time periods specified in the SECs rules and forms, and such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding
required disclosure. It should be noted that, because of inherent limitations, our disclosure controls and procedures, however well designed and operated, can provide only reasonable, and not absolute, assurance that the objectives of the disclosure
controls and procedures are met.

As required by paragraph (b) of Rule 13a-15 under the Exchange Act, our Chief Executive Officer and
our Chief Financial Officer have evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this report. Based on
such evaluation, our Chief Executive Officer and our Chief Financial Officer have concluded, as of the end of the period covered by this report, that our disclosure controls and procedures were effective to ensure that the information required to be
disclosed by the Company in the reports we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms and such information is accumulated and
communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.

Managements Report on Internal Controls over Financial Reporting

Our management is responsible
for establishing and maintaining adequate internal control over financial reporting as defined in Rule 13a-15(f) and 15d-15(f) under the Securities Exchange Act. Our internal control over financial reporting is a process that is designed under the
supervision of our Chief Executive Officer and Chief Financial Officer, and effected by our Board of Directors, management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of
financial statements



51



---

##### Table of Contents

for external purposes in accordance with accounting principles generally accepted in the United States of America. Our internal control over financial
reporting includes those policies and procedures that:



| |  |  | Pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of our assets;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with accounting principles
generally accepted in the United States of America, and that receipts and expenditures recorded by us are being made only in accordance with authorizations of our management and Board of Directors; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material
effect on our financial statements.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Because of its inherent limitations, internal control over financial reporting may
not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the
policies and procedures may deteriorate.

Management has conducted its evaluation of the effectiveness of internal control over financial
reporting as of December 28, 2008, based on the framework in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. Managements assessment included an evaluation of the design
of our internal control over financial reporting and testing the operational effectiveness of our internal control over financial reporting. Management reviewed the results of the assessment with the Audit Committee of the Board of Directors. Based
on its assessment, management determined that, as of December 28, 2008, we maintained effective internal control over financial reporting.

Ernst & Young LLP, the independent registered public accounting firm that audited the consolidated financial statements of the Company included in this Annual Report on Form 10-K, has issued an attestation report on the
effectiveness of the Companys internal control over financial reporting as of December 28, 2008. The report, which expresses an unqualified opinion on the effectiveness of the Companys internal control over financial reporting as of
December 28, 2008, is included in this Item under the heading Report of Independent Registered Public Accounting Firm.

Changes in Internal Control
over Financial Reporting

There have been no changes in our internal control over
financial reporting during the fourth quarter of fiscal 2008 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

From time to time, we make changes to our internal control over financial reporting that are intended to enhance its effectiveness and which do not have
a material effect on our overall internal control over financial reporting. We will continue to evaluate the effectiveness of our disclosure controls and procedures and internal control over financial reporting on an ongoing basis and will take
action as appropriate.



52



---

##### Table of Contents

Report of Independent Registered Public Accounting Firm

The Board of Directors and Shareholders of Susser Holdings Corporation

We have audited Susser Holdings Corporations internal control over financial reporting as of December 28, 2008, based on criteria established in Internal ControlIntegrated Framework issued by the
Committee of Sponsoring Organizations of the Treadway Commission (the COSO criteria). Susser Holdings Corporations management is responsible for maintaining effective internal control over financial reporting, and for its assessment of the
effectiveness of internal control over financial reporting included in the accompanying Managements Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the companys internal control over
financial reporting based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight
Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining
an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such
other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

A
companys internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with
generally accepted accounting principles. A companys internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect
the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting
principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of
unauthorized acquisition, use or disposition of the companys assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become
inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

In our
opinion, Susser Holdings Corporation maintained, in all material respects, effective internal control over financial reporting as of December 28, 2008, based on the COSO criteria.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheets
of Susser Holdings Corporation as of December 28, 2008, December 30, 2007, and the related consolidated statements of operations, shareholders equity, and cash flows for the years ended December 28,
2008, December 30, 2007 and December 31, 2006 of Susser Holdings Corporation and our report dated March 13, 2009 expressed an unqualified opinion thereon.

/s/ ERNST & YOUNG LLP

San
Antonio, Texas

March 13, 2009



|Item 9B. | Other Information.
|-------- | ------------------

None.



53



---

##### Table of Contents

PART III



|Item 10. | Directors, Executive Officers and Corporate Governance
|-------- | ------------------------------------------------------

In addition to the information set forth under the caption Executive Officers, in Part I of this report, the information called for by this item is incorporated by reference to our proxy statement to be filed pursuant to
Regulation 14A with respect to our 2009 annual meeting of stockholders.



|Item 11. | Executive Compensation
|-------- | ----------------------

The information called for
by this item is incorporated by reference to our proxy statement to be filed pursuant to Regulation 14A with respect to our 2009 annual meeting of stockholders.



|Item 12. | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|-------- | ----------------------------------------------------------------------------------------------

The information called for by this item is incorporated by reference to our proxy statement to be filed pursuant to Regulation 14A with respect to our
2009 annual meeting of stockholders.



|Item 13. | Certain Relationships, Related Transactions and Director Independence
|-------- | ---------------------------------------------------------------------

The information called for by this item is incorporated by reference to our proxy statement to be filed pursuant to Regulation 14A with respect to our 2009 annual meeting of stockholders.



|Item 14. | Principal Accounting Fees and Services
|-------- | --------------------------------------

The
information called for by this item is incorporated by reference to our proxy statement to be filed pursuant to Regulation 14A with respect to our 2009 annual meeting of stockholders.



54



---

##### Table of Contents

PART IV



|Item 15: | Exhibits and Financial Statement Schedules.
|-------- | -------------------------------------------



|(a) | Financial Statements, Financial Statement Schedules and ExhibitsThe following documents are filed as part of this Annual Report on Form 10-K for the year ended
December 28, 2008.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 1. | Susser Holdings Corporation Audited Consolidated Financial Statements:
| | -- | ----------------------------------------------------------------------



|                                                                                                                                |  |     
|------------------------------------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                                                |  | Page
|Report of Independent Registered Public Accounting Firm                                                                         |  | F-2 
|                                                                                                                                | 
|Consolidated Balance Sheets as of December 30, 2007 and December 28, 2008                                                       |  | F-3 
|                                                                                                                                | 
|Consolidated Statements of Operations for the Years Ended December 31, 2006, December 
30, 2007 and December 28, 2008           |  | F-4 
|                                                                                                                                | 
|Consolidated Statements of Shareholders Equity for the Years Ended December 31, 2006, December 
30, 2007 and December 28, 2008 |  | F-5 
|                                                                                                                                | 
|Consolidated Statements of Cash Flows for the Years Ended December 31, 2006 December 
30, 2007 and December 28, 2008            |  | F-6 
|                                                                                                                                | 
|Notes to the Consolidated Financial Statements                                                                                  |  | F-7 



| | 2. | Financial Statement SchedulesNo schedules are included because the required information is inapplicable or is presented in the consolidated financial statements or related
notes thereto.
| | -- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 3. | Exhibits:
| | -- | ---------



|            |  |                                                                                                                                                                                                                                                                                                      
|----------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                          
|2.1         |  | Agreement and Plan of Merger dated October 24, 2006, by and among Susser Holdings Corporation, Susser Holdings Merger LLC and Stripes Holdings LLC(7)                                                                                                                                                
|            | 
|2.2         |  | Agreement and Plan of Merger dated October 24, 2006, among Susser Holdings Corporation and Stripes Investment Corp.(7)                                                                                                                                                                               
|            | 
|2.3         |  | Agreement and Plan of Merger, dated as of September 20, 2007, among Susser Holdings Corporation, TCFS Acquisition Corporation, TCFS Holdings, Inc., David Lloyd Norris (individually and in his
capacity as Shareholder Representative), Devin Lee Bates, James Randal Brooks and Wylie Alvin New(10)
|            | 
|3.1         |  | Amended and Restated Certificate of Incorporation of Susser Holdings Corporation(2)                                                                                                                                                                                                                  
|            | 
|3.2         |  | Amended and Restated Bylaws of Susser Holdings Corporation(2)                                                                                                                                                                                                                                        
|            | 
|3.3         |  | First Amendment to the Amended and Restated By-Laws of Susser Holdings Corporation(9)                                                                                                                                                                                                                
|            | 
|4.1         |  | Indenture, dated December 21, 2005, by and among Susser Holdings, L.L.C., Susser Finance Corporation, the guarantors named therein and the Bank of New York, as Trustee, relating to the issuance
of the 105/8% Senior Notes due 2013(1)                                                             
|            | 
|4.2         |  | Form of Senior Notes (included as Exhibit A to the Indenture filed as Exhibit 4.1)(1)                                                                                                                                                                                                                
|            | 
|4.4         |  | Form of Guarantee (included in Exhibit 4.1)(1)                                                                                                                                                                                                                                                       
|            | 
|4.5         |  | First Supplemental Indenture, dated as of October 23, 2006, by and among Susser Holdings, L.L.C., Susser Finance Corporation, each of the Guarantors party thereto, and the Bank of New York(1)                                                                                                      
|            | 
|4.6         |  | Second Supplemental Indenture, dated as of November 8, 2006, by and among Susser Holdings Corporation, Susser Holdings, L.L.C., Susser Finance Corporation, each of the Guarantors party
thereto, and the Bank of New York(5)                                                                        



55



---

##### Table of Contents

|            |  |                                                                                                                                                                                                                                                                                                                                          
|----------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                                                              
|4.7         |  | Third Supplemental Indenture, dated as of November 13, 2007, by and among Susser Holdings Corporation, Susser Holdings, L.L.C., Susser Finance Corporation, each of the Guarantors party thereto,
and the Bank of New York(11)                                                                                                           
|            | 
|4.8         |  | Fourth Supplemental Indenture, dated as of December 20, 2007, by and among Susser Holdings Corporation, Susser Holdings, L.L.C., Susser Finance Corporation, each of the Guarantors party thereto,
and the Bank of New York(18)                                                                                                          
|            | 
|4.9         |  | Form of 144A Note(11)                                                                                                                                                                                                                                                                                                                    
|            | 
|4.10        |  | Form of Regulation S Note(11)                                                                                                                                                                                                                                                                                                            
|            | 
|4.3         |  | Registration Rights Agreement dated October 24, 2006, by and among Susser Holdings Corporation and the parties named therein(7)                                                                                                                                                                                                          
|            | 
|4.13        |  | Registration Rights Agreement, dated as of November 13, 2007, among Susser Holdings Corporation, Susser Holdings, L.L.C., Susser Finance Corporation, the Guarantors party thereto and Banc of
America Securities LLC, Merrill Lynch, Pierce, Fenner & Smith Incorporated, Wachovia Capital Markets LLC and BMO Capital Markets Corp.(11)
|            | 
|4.14        |  | Registration Rights Agreement, dated as of June 23, 2008, among Susser Holdings Corporation, Susser Holdings, L.L.C., Susser Finance Corporation, the Guarantors party thereto and Banc of America
Securities LLC, Merrill Lynch, Pierce, Fenner & Smith Incorporated, Wachovia Capital Markets LLC and BMO Capital Markets Corp.(16)    
|            | 
|4.15        |  | Form of Stock Certificate(1)                                                                                                                                                                                                                                                                                                             
|            | 
|10.1        |  | Susser Holdings Corporation 2006 Equity Incentive Plan(1)                                                                                                                                                                                                                                                                                
|            | 
|10.2        |  | Susser Holdings Corporation 2006 Equity Incentive Plan Form of Converted Restricted Stock Agreement(1)                                                                                                                                                                                                                                   
|            | 
|10.3        |  | Susser Holdings Corporation 2006 Equity Incentive Plan Form of Restricted Stock Agreement*                                                                                                                                                                                                                                               
|            | 
|10.4        |  | Susser Holdings Corporation 2006 Equity Incentive Plan Form of Converted Stock Option Agreement(1)                                                                                                                                                                                                                                       
|            | 
|10.5        |  | Susser Holdings Corporation 2006 Equity Incentive Plan Form of Stock Option Agreement(1)                                                                                                                                                                                                                                                 
|            | 
|10.6        |  | Amended & Restated Employment Agreement, dated October 24, 2006, by and between Susser Holdings Corporation and Sam L. Susser(7)                                                                                                                                                                                                         
|            | 
|10.7        |  | Amendment Number 1 to Amended and Restated Employment Agreement, dated December 22, 2008 by and between Susser Holdings Corporation and Sam L. Susser*                                                                                                                                                                                   
|            | 
|10.8        |  | Amended & Restated Employment Agreement, dated October 24, 2006, by and between Susser Holdings Corporation and E. V. Bonner, Jr.(7)                                                                                                                                                                                                     
|            | 
|10.9        |  | Amendment Number 1 to Amended and Restated Employment Agreement, dated December 22, 2008 by and between Susser Holdings Corporation and E. V. Bonner, Jr.*                                                                                                                                                                               
|            | 
|10.10       |  | Amended & Restated Employment Agreement, dated October 24, 2006, by and between Susser Holdings Corporation and Mary E. Sullivan(7)                                                                                                                                                                                                      
|            | 
|10.11       |  | Amendment Number 1 to Amended and Restated Employment Agreement, dated December 22, 2008 by and between Susser Holdings Corporation and Mary E. Sullivan*                                                                                                                                                                                
|            | 
|10.12       |  | Amended & Restated Employment Agreement, dated October 24, 2006, by and between Susser Holdings Corporation and Rocky B. Dewbre(7)                                                                                                                                                                                                       
|            | 
|10.13       |  | Amendment Number 1 to Amended and Restated Employment Agreement, dated December 22, 2008 by and between Susser Holdings Corporation and Rocky B. Dewbre*                                                                                                                                                                                 



56



---

##### Table of Contents

|            |  |                                                                                                                                                                                                                                                                                                                                                 
|----------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                                                                     
|10.14       |  | Employment Agreement, dated June 16, 2008, by and between Susser Holdings Corporation and Steven C. DeSutter(7)                                                                                                                                                                                                                                 
|            | 
|10.15       |  | Amendment Number 1 to Employment Agreement, dated December 22, 2008 by and between Susser Holdings Corporation and Steven C. DeSutter*                                                                                                                                                                                                          
|            | 
|10.16       |  | Amended & Restated Employment Agreement, dated October 24, 2006, by and between Susser Holdings Corporation and Roger D. Smith(7)                                                                                                                                                                                                               
|            | 
|10.17       |  | Employment Agreement, dated as of November 28, 2006, by and between Susser Holdings Corporation and Ronald D. Coben(6)                                                                                                                                                                                                                          
|            | 
|10.18       |  | Waiver and Release Agreement, dated as of February 6, 2008, between Ronald D. Coben and Susser Holdings Corporation(12)                                                                                                                                                                                                                         
|            | 
|10.19       |  | Employment Letter by and between W. Alvin New and Susser Holdings Corporation, dated as of November 13, 2007(12)                                                                                                                                                                                                                                
|            | 
|10.20       |  | Branded Marketer Agreement between Susser Petroleum Company LLC and Chevron Products Company dated September 1, 2008(17)                                                                                                                                                                                                                        
|            | 
|10.21       |  | Chevron Branded Jobber Petroleum Products Agreement dated March 15, 2005 between ChevronTexaco Products Company, a division of Chevron U.S.A., Inc. and Susser Petroleum Company,
LP(1)                                                                                                                                                         
|            | 
|10.22       |  | Distribution Service Agreement, effective as of January 1, 2008, by and between Stripes and McLane Company, Inc. (Asterisks located within the exhibit denote information which has been deleted
pursuant to a confidential treatment filing with the Securities and Exchange Commission)(12)                                                   
|            | 
|10.23       |  | Real Estate Purchase and Sale Contract, effective October 26, 2007, by and among Stripes, LLC, Susser Petroleum Company, LLC and National Retail Properties, L.P.(12)                                                                                                                                                                           
|            | 
|10.24       |  | Contract Carrier Transportation Agreement, dated September 12, 2005, by and between Coastal Transport Co., Inc. and Susser Petroleum Company, L.P. (Asterisks located within the exhibit denote
information which has been deleted pursuant to a confidential treatment filing with the Securities and Exchange Commission)(1)                  
|            | 
|10.25       |  | Letter Agreement, dated September 12, 2005, by and between Coastal Transport Company, Inc. and Susser Petroleum Company, L.P.(1)                                                                                                                                                                                                                
|            | 
|10.26       |  | Form of Master Sale/Leaseback Agreement(1)                                                                                                                                                                                                                                                                                                      
|            | 
|10.27       |  | Unbranded Supply Agreement, dated July 28, 2006, by and between Susser Petroleum Company, LP and Valero Marketing and Supply Company (Asterisks located within the exhibit denote information
which has been deleted pursuant to a confidential treatment filing with the Securities and Exchange Commission)(1)                                
|            | 
|10.28       |  | Branded Distributor Marketing Agreement (Valero Brand), dated July 28, 2006, by and between Valero Marketing and Supply Company and Susser Petroleum Company, LP (Asterisks located within
the exhibit denote information which has been deleted pursuant to a confidential treatment filing with the Securities and Exchange Commission)(1)    
|            | 
|10.29       |  | Branded Distributor Marketing Agreement (Shamrock Brand), dated July 28, 2006, by and between Valero Marketing and Supply Company and Susser Petroleum Company, L.P. (Asterisks located within the
exhibit denote information which has been deleted pursuant to a confidential treatment filing with the Securities and Exchange Commission)(1)



57



---

##### Table of Contents

|            |  |                                                                                                                                                                                                                                                                                                                                                                                                                                
|----------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                    
|10.30       |  | Master Agreement, dated July 28, 2006, by and between Valero Marketing and Supply Company and Susser Petroleum Company, LP (Asterisks located within the exhibit denote information which has been
deleted pursuant to a confidential treatment filing with the Securities and Exchange Commission)(1)                                                                                                                         
|            | 
|10.31       |  | Letter Agreement, dated July 28, 2006, by and between CITGO Petroleum Corporation and Susser Petroleum Company, L.P.(1)                                                                                                                                                                                                                                                                                                        
|            | 
|10.32       |  | Credit Agreement, dated as of November 13, 2008, among Susser Holdings Corporation, Susser Holdings, L.L.C., Bank of America, N.A., Merrill Lynch Capital, a Division of Merrill Lynch Business
Financial Services Inc., Wachovia Bank, National Association, BMO Capital Markets, Banc of America Securities LLC, Wachovia Capital Markets, LLC, and the other lenders party thereto(11)                                      
|            | 
|10.33       |  | Amendment No. 1, dated May 6, 2008 to Credit Agreement dated November 13, 2008, by and among Susser Holdings Corporation, Susser Holdings, L.L.C., Bank of America, N.A., Merrill Lynch Capital, a
Division of Merrill Lynch Business Financial Services Inc., Wachovia Bank, National Association, BMO Capital Markets, Banc of America Securities LLC, Wachovia Capital Markets, LLC, and the other lenders party thereto(14)
|            | 
|10.34       |  | Non-Qualified Deferred Compensation Plan of SSP Partners (predecessor to Stripes LLC) Effective October 1, 2003(12)                                                                                                                                                                                                                                                                                                            
|            | 
|10.35       |  | Susser Holdings Corporation 2008 Employee Stock Purchase Plan, effective May 13, 2008(15)                                                                                                                                                                                                                                                                                                                                      
|            | 
|21.1        |  | List of Subsidiaries of the Registrant*                                                                                                                                                                                                                                                                                                                                                                                        
|            | 
|23.1        |  | Consent of Ernst & Young LLP, independent registered public accounting firm*                                                                                                                                                                                                                                                                                                                                                   
|            | 
|31.1        |  | Certification of the Chief Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act, as amended*                                                                                                                                                                                                                                                                                                            
|            | 
|31.2        |  | Certification of the Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act, as amended*                                                                                                                                                                                                                                                                                                            
|            | 
|32.1        |  | Certification of the Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002**                                                                                                                                                                                                                                                                        
|            | 
|32.2        |  | Certification of the Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002**                                                                                                                                                                                                                                                                        



|* | Filed herewith.
|- | ---------------

|** | Filed herewith pursuant to SEC Release No. 33-8212, this certification will be treated as accompanying this Annual Report on Form 10-K and not filed as
part of such report for purposes of Section 18 of the Securities Exchange Act, as amended, or otherwise subject to the liability of Section 18 of the Securities Exchange Act, as amended, and this certification will not be deemed to be
incorporated by reference into any filing under the Securities Act of 1933, as amended, except to the extent that the registrant specifically incorporates it by reference.
|-- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(1) | Incorporated by reference to the Registration Statement on Form S-1 of Susser Holdings Corporation initially filed May 12, 2006, as amended.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Incorporated by reference to the Quarterly Report on Form 10-Q of Susser Holdings Corporation filed November 15, 2006.
|--- | ----------------------------------------------------------------------------------------------------------------------

|(3) | Incorporated by reference to Amendment No. 1 to the Registration Statement on Form S-4/A of Susser Holdings, L.L.C. and Susser Finance Corporation (File No. 333-137406)
filed December 5, 2006.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Incorporated by reference to the Current Report on Form 8-K of Susser Holdings Corporation filed October 27, 2006.
|--- | ------------------------------------------------------------------------------------------------------------------



58



---

##### Table of Contents

|(5) | Incorporated by reference to the Current Report on Form 8-K of Susser Holdings Corporation filed November 13, 2006.
|--- | -------------------------------------------------------------------------------------------------------------------

|(6) | Incorporated by reference to the Current Report on Form 8-K of Susser Holdings Corporation filed November 28, 2006.
|--- | -------------------------------------------------------------------------------------------------------------------

|(7) | Incorporated by reference to the Annual Report on Form 10-K of Susser Holdings Corporation filed April 2, 2007.
|--- | ---------------------------------------------------------------------------------------------------------------

|(8) | Incorporated by reference to the Quarterly Report on Form 10-Q of Susser Holdings Corporation filed August 15, 2007.
|--- | --------------------------------------------------------------------------------------------------------------------

|(9) | Incorporated by reference to the Current Report on Form 8-K/A of Susser Holdings Corporation filed September 21, 2007.
|--- | ----------------------------------------------------------------------------------------------------------------------

|(10) | Incorporated by reference to the Quarterly Report on Form 10-Q of Susser Holdings Corporation filed November 14, 2007.
|---- | ----------------------------------------------------------------------------------------------------------------------

|(11) | Incorporated by reference to the Current Report on Form 8-K of Susser Holdings Corporation filed November 19, 2007.
|---- | -------------------------------------------------------------------------------------------------------------------

|(12) | Incorporated by reference to the Annual Report on Form 10-K of Susser Holdings Corporation filed March 14, 2008.
|---- | ----------------------------------------------------------------------------------------------------------------

|(13) | Incorporated by reference to the Current Report on Form 8-K of Susser Holdings Corporation filed June 16, 2008.
|---- | ---------------------------------------------------------------------------------------------------------------

|(14) | Incorporated by reference to the Quarterly Report on Form 10-Q of Susser Holdings Corporation filed May 9, 2008.
|---- | ----------------------------------------------------------------------------------------------------------------

|(15) | Incorporated by reference to Annex A to the Registrants definitive proxy statement on Form DEF 14A filed April 15, 2008.
|---- | -------------------------------------------------------------------------------------------------------------------------

|(16) | Incorporated by reference to the Current Report on Form 8-K of Susser Holdings Corporation filed June 26, 2008.
|---- | ---------------------------------------------------------------------------------------------------------------

|(17) | Incorporated by reference to the Current Report on Form 8-K of Susser Holdings Corporation filed August 28, 2008.
|---- | -----------------------------------------------------------------------------------------------------------------

|(18) | Incorporated by reference to the Registration Statement on Form S-4 of Susser Holdings Corporation filed April 29, 2008.
|---- | ------------------------------------------------------------------------------------------------------------------------



59



---

##### Table of Contents

SIGNATURE

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this Annual Report on
Form 10-K to be signed on its behalf by the undersigned, thereunto duly authorized.



Susser Holdings CorporationBy:

/s/    SAM L. SUSSERSam L. SusserPresident and Chief Executive OfficerDate: March 13, 2009


Pursuant to the requirements of the Securities Exchange Act of 1934, this Annual Report on
Form 10-K has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.



|                                                     |  |                                                                                    |  |               
|---------------------------------------------------- |  | ---------------------------------------------------------------------------------- |  | --------------
|Signature                                            |  | Title                                                                              |  | Date          
|                                                     |  |                                                                                   
|/s/    SAM L.
SUSSER Sam L. Susser                   |  | President, Chief Executive Officer and Director (Principal Executive Officer)      |  | March 13, 2009
|                                                     |  |                                                                                   
|/s/    MARY E.
SULLIVAN Mary E. Sullivan             |  | Executive Vice President and Chief Financial Officer (Principal Financial Officer) |  | March 13, 2009
|                                                     |  |                                                                                   
|/s/    WILLIAM F. DAWSON,
JR. William F. Dawson, Jr. |  | Director                                                                           |  | March 13, 2009
|                                                     |  |                                                                                   
|/s/    DAVID P.
ENGEL David P. Engel                 |  | Director                                                                           |  | March 13, 2009
|                                                     |  |                                                                                   
|/s/    BRUCE W.
KRYSIAK Bruce W. Krysiak             |  | Director                                                                           |  | March 13, 2009
|                                                     |  |                                                                                   
|/s/    ARMAND S.
SHAPIRO Armand S. Shapiro           |  | Director                                                                           |  | March 13, 2009
|                                                     |  |                                                                                   
|/s/    SAM J.
SUSSER Sam J. Susser                   |  | Director                                                                           |  | March 13, 2009



60



---

##### Table of Contents

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



|                                                                                                                                |  |     
|------------------------------------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                                                |  | Page
|Report of Independent Registered Public Accounting Firm                                                                         |  | F-2 
|                                                                                                                                | 
|Consolidated Balance Sheets as of December 30, 2007 and December 28, 2008                                                       |  | F-3 
|                                                                                                                                | 
|Consolidated Statements of Operations for the Years Ended December 31, 2006, December 
30, 2007 and December 28, 2008           |  | F-4 
|                                                                                                                                | 
|Consolidated Statements of Shareholders Equity for the Years Ended December 31, 2006, 
December 30, 2007 and December 28, 2008 |  | F-5 
|                                                                                                                                | 
|Consolidated Statements of Cash Flows for the Years Ended December 31, 2006, December 
30, 2007 and December 28, 2008           |  | F-6 
|                                                                                                                                | 
|Notes to the Consolidated Financial Statements                                                                                  |  | F-7 



F-1



---

##### Table of Contents

Report of Independent Registered Public Accounting Firm

The Board of Directors and Shareholders of Susser Holdings Corporation

We have audited the accompanying consolidated balance sheets of Susser Holdings Corporation as of December 28, 2008 and December 30, 2007, and the related consolidated statements of operations,
shareholders equity, and cash flows for the years ended December 28, 2008, December 30, 2007 and December 31, 2006. These financial statements are the responsibility of the Companys management. Our responsibility is
to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial
statements referred to above present fairly, in all material respects, the consolidated financial position of Susser Holdings Corporation at December 28, 2008 and December 30, 2007, and the consolidated results of its operations and its
cash flows for the years ended December 28, 2008, December 30, 2007 and December 31, 2006, in conformity with U.S. generally accepted accounting principles.

As discussed in Note 2 to the consolidated financial statements, in 2007 Susser Holdings Corporation changed its method of accounting for income taxes
and in 2006 Susser Holdings Corporation changed its method of accounting for share-based compensation.

We also have audited, in accordance
with the standards of the Public Company Accounting Oversight Board (United States), Susser Holdings Corporations internal control over financial reporting as of December 28, 2008, based on criteria established in Internal
Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated March 13, 2009 expressed an unqualified opinion thereon.

/s/ ERNST & YOUNG LLP

San
Antonio, Texas

March 13, 2009



F-2



---

##### Table of Contents

SUSSER HOLDINGS CORPORATION

CONSOLIDATED BALANCE SHEETS



|                                                                                                                                                                                                        |  |                        |         |                  |   |        
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------- | ------- | ---------------- | - | -------
|                                                                                                                                                                                                        |  | December 30,2007       |         | December 28,2008
|                                                                                                                                                                                                        |  | (dollars in thousands)
|Assets                                                                                                                                                                                                  |  |                        |         |                  |   |        
|Current assets:                                                                                                                                                                                         |  |                        |         |                  |   |        
|Cash and cash equivalents                                                                                                                                                                               |  | $                      | 7,831   |                  | $ | 8,284  
|Accounts receivable, net of allowance for doubtful accounts $1,360 at December 30, 2007 and $1,070 at December 28,
2008                                                                                 |  |                        | 69,368  |                  |   | 51,549 
|Inventories, net                                                                                                                                                                                        |  |                        | 69,577  |                  |   | 62,878 
|Assets held for sale                                                                                                                                                                                    |  |                        | 903     |                  |   |       
|Other current assets                                                                                                                                                                                    |  |                        | 8,209   |                  |   | 4,703  
|                                                                                                                                                                                                        |  |                        |         |                  |   |        
|Total current assets                                                                                                                                                                                    |  |                        | 155,888 |                  |   | 127,414
|Property and equipment, net                                                                                                                                                                             |  |                        | 410,745 |                  |   | 408,733
|Other assets:                                                                                                                                                                                           |  |                        |         |                  |   |        
|Goodwill                                                                                                                                                                                                |  |                        | 248,809 |                  |   | 237,953
|Intangible assets, net                                                                                                                                                                                  |  |                        | 25,497  |                  |   | 34,609 
|Other noncurrent assets                                                                                                                                                                                 |  |                        | 12,753  |                  |   | 15,647 
|                                                                                                                                                                                                        |  |                        |         |                  |   |        
|Total other assets                                                                                                                                                                                      |  |                        | 287,059 |                  |   | 288,209
|                                                                                                                                                                                                        |  |                        |         |                  |   |        
|Total assets                                                                                                                                                                                            |  | $                      | 853,692 |                  | $ | 824,356
|                                                                                                                                                                                                        |  |                        |         |                  |   |        
|Liabilities and shareholders equity                                                                                                                                                                    |  |                        |         |                  |   |        
|Current liabilities:                                                                                                                                                                                    |  |                        |         |                  |   |        
|Accounts payable                                                                                                                                                                                        |  | $                      | 127,756 |                  | $ | 90,911 
|Accrued expenses and other current liabilities                                                                                                                                                          |  |                        | 39,406  |                  |   | 34,738 
|Current maturities of long-term debt                                                                                                                                                                    |  |                        | 3,937   |                  |   | 9,233  
|Deferred purchase priceTCFS acquisition                                                                                                                                                                |  |                        | 10,000  |                  |   | 10,000 
|                                                                                                                                                                                                        |  |                        |         |                  |   |        
|Total current liabilities                                                                                                                                                                               |  |                        | 181,099 |                  |   | 144,882
|Long-term debt                                                                                                                                                                                          |  |                        | 374,754 |                  |   | 395,736
|Revolving line of credit                                                                                                                                                                                |  |                        | 34,640  |                  |   | 3,630  
|Deferred gain, long-term portion                                                                                                                                                                        |  |                        | 31,511  |                  |   | 33,720 
|Deferred tax liability, long-term portion                                                                                                                                                               |  |                        | 27,145  |                  |   | 28,323 
|Other noncurrent liabilities                                                                                                                                                                            |  |                        | 20,068  |                  |   | 13,087 
|                                                                                                                                                                                                        |  |                        |         |                  |   |        
|Total long term liabilities                                                                                                                                                                             |  |                        | 488,118 |                  |   | 474,496
|Minority interests in consolidated subsidiaries                                                                                                                                                         |  |                        | 684     |                  |   | 731    
|Commitments and contingencies                                                                                                                                                                           |  |                        |         |                  |   |        
|Common stock, $.01 par value; 125,000,000 shares authorized; 17,006,662 issued and 16,995,338 outstanding as of December 30, 2007;
17,048,972 issued and 17,037,648 outstanding as of December 28, 2008 |  |                        | 170     |                  |   | 170    
|Additional paid-in capital                                                                                                                                                                              |  |                        | 172,765 |                  |   | 180,189
|Retained earnings                                                                                                                                                                                       |  |                        | 10,856  |                  |   | 23,888 
|                                                                                                                                                                                                        |  |                        |         |                  |   |        
|Total shareholders equity                                                                                                                                                                              |  |                        | 183,791 |                  |   | 204,247
|                                                                                                                                                                                                        |  |                        |         |                  |   |        
|Total liabilities and shareholders equity                                                                                                                                                              |  | $                      | 853,692 |                  | $ | 824,356
|                                                                                                                                                                                                        |  |                        |         |                  |   |        

See accompanying notes.



F-3



---

##### Table of Contents

SUSSER HOLDINGS CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS



|                                                         |  |                        |            |   |                  |   |            |                  |  |   |            |  
|-------------------------------------------------------- |  | ---------------------- | ---------- | - | ---------------- | - | ---------- | ---------------- |  | - | ---------- | -
|                                                         |  | Year Ended             |           
|                                                         |  | December 31,2006       |            |   | December 30,2007 |   |            | December 28,2008 | 
|                                                         |  | (dollars in thousands) |           
|Revenues:                                                |  |                        |            |   |                  |   |            |                  |  |   |            |  
|Merchandise sales                                        |  | $                      | 365,343    |   |                  | $ | 444,218    |                  |  | $ | 729,857    |  
|Motor fuel sales                                         |  |                        | 1,876,641  |   |                  |   | 2,247,220  |                  |  |   | 3,474,222  |  
|Other income                                             |  |                        | 23,175     |   |                  |   | 25,924     |                  |  |   | 35,804     |  
|                                                         |  |                        |            |   |                  |   |            |                  |  |   |            |  
|Total revenues                                           |  |                        | 2,265,159  |   |                  |   | 2,717,362  |                  |  |   | 4,239,883  |  
|Cost of sales:                                           |  |                        |            |   |                  |   |            |                  |  |   |            |  
|Merchandise                                              |  |                        | 246,251    |   |                  |   | 299,652    |                  |  |   | 479,215    |  
|Motor fuel                                               |  |                        | 1,797,071  |   |                  |   | 2,153,979  |                  |  |   | 3,322,732  |  
|Other                                                    |  |                        | 421        |   |                  |   | 1,132      |                  |  |   | 1,288      |  
|                                                         |  |                        |            |   |                  |   |            |                  |  |   |            |  
|Total cost of sales                                      |  |                        | 2,043,743  |   |                  |   | 2,454,763  |                  |  |   | 3,803,235  |  
|                                                         |  |                        |            |   |                  |   |            |                  |  |   |            |  
|Gross profit                                             |  |                        | 221,416    |   |                  |   | 262,599    |                  |  |   | 436,648    |  
|Operating expenses:                                      |  |                        |            |   |                  |   |            |                  |  |   |            |  
|Personnel                                                |  |                        | 69,288     |   |                  |   | 82,459     |                  |  |   | 133,080    |  
|General and administrative                               |  |                        | 19,377     |   |                  |   | 27,944     |                  |  |   | 36,932     |  
|Operating                                                |  |                        | 62,591     |   |                  |   | 70,391     |                  |  |   | 125,266    |  
|Rent                                                     |  |                        | 22,694     |   |                  |   | 25,822     |                  |  |   | 34,620     |  
|Royalties                                                |  |                        | 3,574      |   |                  |   | 66         |                  |  |   |           |  
|Loss on disposal of assets and impairment charge         |  |                        |           |   |                  |   | 190        |                  |  |   | 9          |  
|Depreciation, amortization, and accretion                |  |                        | 22,780     |   |                  |   | 29,469     |                  |  |   | 40,842     |  
|                                                         |  |                        |            |   |                  |   |            |                  |  |   |            |  
|Total operating expenses                                 |  |                        | 200,304    |   |                  |   | 236,341    |                  |  |   | 370,749    |  
|                                                         |  |                        |            |   |                  |   |            |                  |  |   |            |  
|Income from operations                                   |  |                        | 21,112     |   |                  |   | 26,258     |                  |  |   | 65,899     |  
|Other income (expense):                                  |  |                        |            |   |                  |   |            |                  |  |   |            |  
|Interest expense, net                                    |  |                        | (25,201    | ) |                  |   | (16,152    | )                |  |   | (39,256    | )
|Other miscellaneous                                      |  |                        | 452        |   |                  |   | 435        |                  |  |   | 278        |  
|                                                         |  |                        |            |   |                  |   |            |                  |  |   |            |  
|Total other expense, net                                 |  |                        | (24,749    | ) |                  |   | (15,717    | )                |  |   | (38,978    | )
|Minority interest in income of consolidated subsidiaries |  |                        | (61        | ) |                  |   | (42        | )                |  |   | (48        | )
|                                                         |  |                        |            |   |                  |   |            |                  |  |   |            |  
|Income (loss) before income taxes                        |  |                        | (3,698     | ) |                  |   | 10,499     |                  |  |   | 26,873     |  
|Income tax (expense) benefit                             |  |                        | (48        | ) |                  |   | 5,753      |                  |  |   | (10,396    | )
|                                                         |  |                        |            |   |                  |   |            |                  |  |   |            |  
|Net income (loss)                                        |  | $                      | (3,746     | ) |                  | $ | 16,252     |                  |  | $ | 16,477     |  
|                                                         |  |                        |            |   |                  |   |            |                  |  |   |            |  
|Earnings per common unit/share:                          |  |                        |            |   |                  |   |            |                  |  |   |            |  
|Basic                                                    |  | $                      | (0.35      | ) |                  | $ | 0.97       |                  |  | $ | 0.98       |  
|Diluted                                                  |  | $                      | (0.35      | ) |                  | $ | 0.97       |                  |  | $ | 0.97       |  
|Weighted average shares outstanding:                     |  |                        |            |   |                  |   |            |                  |  |   |            |  
|Basic                                                    |  |                        | 10,729,511 |   |                  |   | 16,734,571 |                  |  |   | 16,883,965 |  
|Diluted                                                  |  |                        | 10,729,511 |   |                  |   | 16,817,417 |                  |  |   | 16,976,320 |  
|Pro Forma Data (unaudited):                              |  |                        |            |   |                  |   |            |                  |  |   |            |  
|Historical net income (loss) before taxes                |  | $                      | (3,698     | ) |                  | $ | 10,499     |                  |  |   |            |  
|Pro forma income tax benefit (expense)                   |  |                        | 1,311      |   |                  |   | (3,909     | )                |  |   |            |  
|                                                         |  |                        |            |   |                  |   |            |                  |  |   |            |  
|Pro forma net income (loss)                              |  | $                      | (2,387     | ) |                  | $ | 6,590      |                  |  |   |            |  
|                                                         |  |                        |            |   |                  |   |            |                  |  |   |            |  
|Pro forma earnings per common unit/share:                |  |                        |            |   |                  |   |            |                  |  |   |            |  
|Basic                                                    |  | $                      | (0.22      | ) |                  | $ | 0.39       |                  |  |   |            |  
|Diluted                                                  |  | $                      | (0.22      | ) |                  | $ | 0.39       |                  |  |   |            |  

See accompanying notes.



F-4



---

##### Table of Contents

SUSSER HOLDINGS CORPORATION

CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY



|                                                                                                                                               |  |                  |   |  |              |  |                          |     |  |                           |         |   |       |   |        |   |  |   |         |  
|---------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------- | - |  | ------------ |  | ------------------------ | --- |  | ------------------------- | ------- | - | ----- | - | ------ | - |  | - | ------- | -
|                                                                                                                                               |  | Common Interests |   |  | Common Stock |  | AdditionalPaid-InCapital |     |  | RetainedEarnings(Deficit) |         |   | Total |  
|                                                                                                                                               |  | Units            |   |  | Shares       |  | Par value                |     |  |                          
|                                                                                                                                               |  | (in thousands)   |  
|Balance at January 1, 2006                                                                                                                     |  | 12,850           |   |  |             |  | $                        |    |  | $                         | 59,231  |   |       | $ | (1,650 | ) |  | $ | 57,581  |  
|Net loss                                                                                                                                       |  |                 |   |  |             |  |                          |    |  |                           |        |   |       |   | (3,746 | ) |  |   | (3,746  | )
|Non-cash stock compensation                                                                                                                    |  |                 |   |  |             |  |                          |    |  |                           | 803     |   |       |   |       |   |  |   | 803     |  
|Finalization of purchase price allocation (deemed dividend to previous owners in excess of predecessor basis) related to 2005 recapitalization |  |                 |   |  |             |  |                          |    |  |                           | (2,168  | ) |       |   |       |   |  |   | (2,168  | )
|Tax distribution declared to members                                                                                                           |  |                 |   |  |             |  |                          |    |  |                           | (4,110  | ) |       |   |       |   |  |   | (4,110  | )
|Exchange of common interests in Stripes Holdings LLC for common shares                                                                         |  | (12,850          | ) |  | 9,349        |  |                          | 93  |  |                           | (93     | ) |       |   |       |   |  |   |        |  
|Issuance of common stock in initial public offering                                                                                            |  |                 |   |  | 7,475        |  |                          | 75  |  |                           | 112,735 |   |       |   |       |   |  |   | 112,810 |  
|                                                                                                                                               |  |                  |   |  |              |  |                          |     |  |                           |         |   |       |   |        |   |  |   |         |  
|Balance at December 31, 2006                                                                                                                   |  |                 |   |  | 16,824       |  |                          | 168 |  |                           | 166,398 |   |       |   | (5,396 | ) |  |   | 161,170 |  
|Net Income                                                                                                                                     |  |                 |   |  |             |  |                          |    |  |                           |         |   |       |   | 16,252 |   |  |   | 16,252  |  
|Non-cash stock compensation                                                                                                                    |  |                 |   |  |             |  |                          |    |  |                           | 2,429   |   |       |   |       |   |  |   | 2,429   |  
|Issuance of common stock                                                                                                                       |  |                 |   |  | 171          |  |                          | 2   |  |                           | 3,938   |   |       |   |       |   |  |   | 3,940   |  
|                                                                                                                                               |  |                  |   |  |              |  |                          |     |  |                           |         |   |       |   |        |   |  |   |         |  
|Balance at December 30, 2007                                                                                                                   |  |                 |   |  | 16,995       |  |                          | 170 |  |                           | 172,765 |   |       |   | 10,856 |   |  |   | 183,791 |  
|Net Income                                                                                                                                     |  |                 |   |  |             |  |                          |    |  |                           |        |   |       |   | 16,477 |   |  |   | 16,477  |  
|Reclassification of accumulated earnings at time of initial public offering                                                                    |  |                 |   |  |             |  |                          |    |  |                           | 3,445   |   |       |   | (3,445 | ) |  |   |        |  
|Non-cash stock compensation                                                                                                                    |  |                 |   |  |             |  |                          |    |  |                           | 3,946   |   |       |   |       |   |  |   | 3,946   |  
|Issuance of common stock                                                                                                                       |  |                 |   |  | 43           |  |                          |    |  |                           | 33      |   |       |   |       |   |  |   | 33      |  
|                                                                                                                                               |  |                  |   |  |              |  |                          |     |  |                           |         |   |       |   |        |   |  |   |         |  
|Balance at December 28, 2008                                                                                                                   |  |                 |   |  | 17,038       |  | $                        | 170 |  | $                         | 180,189 |   |       | $ | 23,888 |   |  | $ | 204,247 |  
|                                                                                                                                               |  |                  |   |  |              |  |                          |     |  |                           |         |   |       |   |        |   |  |   |         |  

See accompanying notes.



F-5



---

##### Table of Contents

SUSSER HOLDINGS CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS



|                                                                                         |  |                  |         |   |                  |   |          |                  |  |   |         |  
|---------------------------------------------------------------------------------------- |  | ---------------- | ------- | - | ---------------- | - | -------- | ---------------- |  | - | ------- | -
|                                                                                         |  | Year Ended       |        
|                                                                                         |  | December 31,2006 |         |   | December 30,2007 |   |          | December 28,2008 | 
|                                                                                         |  | (in thousands)   |        
|Cash flows from operating activities                                                     |  |                  |         |   |                  |   |          |                  |  |   |         |  
|Net income (loss)                                                                        |  | $                | (3,746  | ) |                  | $ | 16,252   |                  |  | $ | 16,477  |  
|Adjustments to reconcile net income (loss) to net cash provided by operating activities: |  |                  |         |   |                  |   |          |                  |  |   |         |  
|Depreciation, amortization, and accretion                                                |  |                  | 22,780  |   |                  |   | 29,469   |                  |  |   | 40,842  |  
|Loss on disposal of property and impairment charge                                       |  |                  |        |   |                  |   | 190      |                  |  |   | 9       |  
|Non-cash stock based compensation                                                        |  |                  | 803     |   |                  |   | 2,429    |                  |  |   | 3,946   |  
|Minority interest                                                                        |  |                  | 52      |   |                  |   | 54       |                  |  |   | 48      |  
|Deferred income tax                                                                      |  |                  |        |   |                  |   | (14,270  | )                |  |   | 106     |  
|Change in fair market value in non-qualifying derivatives                                |  |                  | (330    | ) |                  |   |         |                  |  |   |        |  
|Amortization of debt premium                                                             |  |                  |        |   |                  |   |         |                  |  |   | (520    | )
|Changes in operating assets and liabilities:                                             |  |                  |         |   |                  |   |          |                  |  |   |         |  
|Receivables                                                                              |  |                  | 89      |   |                  |   | 2,444    |                  |  |   | 17,819  |  
|Inventories                                                                              |  |                  | (18     | ) |                  |   | (12,087  | )                |  |   | 6,699   |  
|Assets held for sale and other current assets                                            |  |                  | 5,540   |   |                  |   | 2,869    |                  |  |   | 6,083   |  
|Intangible assets, net                                                                   |  |                  | 2,577   |   |                  |   | 1,361    |                  |  |   | 1,915   |  
|Other noncurrent assets                                                                  |  |                  | (6,831  | ) |                  |   | 4,227    |                  |  |   | (980    | )
|Accounts payable                                                                         |  |                  | 7,611   |   |                  |   | (4,744   | )                |  |   | (36,849 | )
|Accrued liabilities                                                                      |  |                  | (735    | ) |                  |   | 3,325    |                  |  |   | 5,332   |  
|Other noncurrent liabilities                                                             |  |                  | (2,179  | ) |                  |   | (3,819   | )                |  |   | (9,798  | )
|                                                                                         |  |                  |         |   |                  |   |          |                  |  |   |         |  
|Net cash provided by operating activities                                                |  |                  | 25,613  |   |                  |   | 27,700   |                  |  |   | 51,129  |  
|                                                                                         |  |                  |        
|Cash flows from investing activities                                                     |  |                  |         |   |                  |   |          |                  |  |   |         |  
|Purchases of property and equipment                                                      |  |                  | (70,187 | ) |                  |   | (89,848  | )                |  |   | (69,363 | )
|Proceeds from disposal of property and equipment                                         |  |                  | 5,747   |   |                  |   | 1,086    |                  |  |   | 1,496   |  
|Proceeds from sale/leaseback transactions                                                |  |                  | 14,249  |   |                  |   | 97,318   |                  |  |   | 34,864  |  
|Acquisition of TCFS Holdings, Inc                                                        |  |                  |        |   |                  |   | (346,515 | )                |  |   | (10,000 | )
|                                                                                         |  |                  |         |   |                  |   |          |                  |  |   |         |  
|Net cash used in investing activities                                                    |  |                  | (50,191 | ) |                  |   | (337,959 | )                |  |   | (43,003 | )
|                                                                                         |  |                  |        
|Cash flows from financing activities                                                     |  |                  |         |   |                  |   |          |                  |  |   |         |  
|Proceeds from issuance of long-term debt                                                 |  |                  |        |   |                  |   | 258,690  |                  |  |   | 30,736  |  
|Change in notes receivable                                                               |  |                  | (190    | ) |                  |   | 984      |                  |  |   | (379    | )
|Payments on long-term debt                                                               |  |                  | (50,000 | ) |                  |   |         |                  |  |   | (3,938  | )
|Revolving line of credit, net                                                            |  |                  | (6,220  | ) |                  |   | 34,640   |                  |  |   | (31,010 | )
|Loan origination costs                                                                   |  |                  |        |   |                  |   | (11,992  | )                |  |   | (3,115  | )
|Proceeds from issuance of equity                                                         |  |                  |        |   |                  |   | 3,940    |                  |  |   | 33      |  
|Proceeds from initial public offering, net of offering costs                             |  |                  | 112,810 |   |                  |   |         |                  |  |   |        |  
|Distributions to members                                                                 |  |                  | (3,000  | ) |                  |   | (1,110   | )                |  |   |        |  
|                                                                                         |  |                  |         |   |                  |   |          |                  |  |   |         |  
|Net cash provided by (used in) financing activities                                      |  |                  | 53,400  |   |                  |   | 285,152  |                  |  |   | (7,673  | )
|                                                                                         |  |                  |         |   |                  |   |          |                  |  |   |         |  
|Net (decrease) increase in cash                                                          |  |                  | 28,822  |   |                  |   | (25,107  | )                |  |   | 453     |  
|Cash and cash equivalents at beginning of year                                           |  |                  | 4,116   |   |                  |   | 32,938   |                  |  |   | 7,831   |  
|                                                                                         |  |                  |         |   |                  |   |          |                  |  |   |         |  
|Cash and cash equivalents at end of year                                                 |  | $                | 32,938  |   |                  | $ | 7,831    |                  |  | $ | 8,284   |  
|                                                                                         |  |                  |         |   |                  |   |          |                  |  |   |         |  
|                                                                                         |  |                  |        
|Supplemental disclosure of cash flow information:                                        |  |                  |         |   |                  |   |          |                  |  |   |         |  
|Interest paid (net of amounts capitalized)                                               |  | $                | 23,757  |   |                  | $ | 14,990   |                  |  | $ | 37,080  |  
|Income taxes paid                                                                        |  |                  | 51      |   |                  |   | 1,450    |                  |  |   | 16,493  |  
|                                                                                         |  |                  |        
|Supplemental non-cash investing activities:                                              |  |                  |         |   |                  |   |          |                  |  |   |         |  
|Accrual of deferred purchase price                                                       |  | $                |        |   |                  | $ | 20,000   |                  |  | $ |        |  
|                                                                                         |  |                  |        
|Supplemental non-cash financing activities:                                              |  |                  |         |   |                  |   |          |                  |  |   |         |  
|Accrual of distribution to members                                                       |  | $                | 1,110   |   |                  | $ |         |                  |  | $ |        |  

See accompanying notes



F-6



---

##### Table of Contents

SUSSER HOLDINGS CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.
Organization and Principles of Consolidation

The consolidated financial statements are composed of Susser Holdings Corporation
(Susser or Company), a Delaware corporation, and its consolidated subsidiaries, which operate convenience stores and distribute motor fuels in Texas, New Mexico and Oklahoma. The Company was formed in May 2006, and in
October 2006 completed an initial public offering (IPO). Susser became, immediately prior to the IPO, the holding company of Stripes Holdings LLC, which together with each of its direct and indirect subsidiaries, comprise all of the
Companys operations. Susser, through its subsidiaries and predecessors, has been acquiring, operating, and supplying motor fuel to convenience stores since 1988.

The consolidated financial statements include the accounts of the Company and all of its subsidiaries. The Companys primary operations are conducted by the following consolidated subsidiaries:



| |  |  | Stripes LLC (Stripes), a Texas Limited Liability Company and successor to SSP Partners, operates convenience stores located primarily in Texas, eastern
New Mexico and southern Oklahoma. On November 13, 2007, Stripes completed the acquisition of TCFS Holdings, Inc. (TCFS), the parent company of the Town & Country Food Stores (Town & Country) chain of
convenience stores.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Susser Petroleum Company LLC (SPC), a Texas Limited Liability Company and successor to Susser Petroleum Company, LP, distributes motor fuels in Texas,
eastern New Mexico and Oklahoma. SPC is a wholly owned subsidiary of Stripes.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The Company also offers environmental,
maintenance, and construction management services to the petroleum industry (including its own sites) through its subsidiary, Applied Petroleum Technologies, Ltd. (APT), a Texas limited partnership. Two wholly owned subsidiaries, Susser
Holdings, L.L.C. and Susser Finance Corporation, are the issuers of the $300 million senior notes outstanding at December 28, 2008, but do not conduct any operations (see Note 10). A subsidiary, C&G Investments, LLC, owns a 50% interest in
Cash & Go, Ltd. and Cash & Go Management, LLC. Cash & Go, Ltd. currently operates 39 units, located primarily inside Stripes retail stores, which provide short-term loans and check cashing services. The Company
accounts for this investment under the equity method, and reflects its share of net earnings in other miscellaneous income and its investment in other noncurrent assets.

All significant intercompany accounts and transactions have been eliminated in consolidation. Transactions and balances of other subsidiaries are not material to the consolidated financial statements.

2. Summary of Significant Accounting Policies

Fiscal Year

The Companys fiscal year is 52 or 53 weeks and ends on the Sunday closest to December 31. All references to 2008 refer to the
52-week period ended December 28, 2008. All references to 2007 refer to the 52-week period ended December 30, 2007. All references to 2006 refer to the 52-week period ended December 31, 2006. Stripes follows the same accounting
calendar as the Company. SPC and APT use calendar month accounting periods, and end their fiscal year on December 31.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires
management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.



F-7



---

##### Table of Contents

Acquisition Accounting

Acquisitions are accounted for under the purchase method of accounting whereby purchase price is allocated to assets acquired and liabilities assumed based on fair value. Excess of purchase price over fair value of
net assets acquired is recorded as goodwill. The Consolidated Statements of Operations for the fiscal years presented include the results of operations for each of the acquisitions from the date of acquisition.

Segment Reporting

We provide segment reporting in
accordance with Statement of Financial Accounting Standards (SFAS) No. 131, Disclosures about Segments of an Enterprise and Related Information, (SFAS No. 131) which establishes annual and interim reporting
standards for an enterprises business segments and related disclosures about its products, services, geographic areas and major customers. We operate our business in two primary segments, both of which are included as reportable segments: our
retail segment, which operates convenience stores selling a variety of merchandise, food items, services and motor fuel; and our wholesale segment, which sells motor fuel to our retail segment and to external customers. These are the two segments
reviewed on a regular basis by our chief operating decision maker. Other operations within our consolidated entity are not material, and are aggregated as other in our segment reporting information (see Note 19). All of our operations
are in the U.S. and no customers are individually material to our operations.

Cash and Cash Equivalents

Cash and cash equivalents include cash on hand, demand deposits, and short-term investments with original maturities of three months or less.

Accounts Receivable

The majority of the trade
receivables are from credit cards and wholesale fuel customers. Credit is extended based on evaluation of the customers financial condition. Receivables are recorded at face value, without interest or discount. The company provides an
allowance for doubtful accounts based on historical experience and on a specific identification basis. Credit losses are recorded when accounts are deemed uncollectible. Non-trade receivables consist mainly of vendor rebates and environmental
receivables.

Inventories

Merchandise
inventories are stated at the lower of average cost, as determined by the retail inventory method, or market. Fuel inventories are stated at the lower of average cost or market. Maintenance spare parts inventories are valued using the standard cost
method. Standard costs are adjusted periodically to reflect the approximate cost under the first-in, first-out method. Shipping and handling costs are included in the cost of inventories. The Company records an allowance for shortage and
obsolescence relating to merchandise and maintenance spare parts inventory based on historical trends and any known changes in merchandise mix or parts requirements.

Property and Equipment

Property and equipment are recorded at cost. Depreciation is computed on a
straight-line basis over the useful lives of the assets, estimated to be forty years for buildings and three to fifteen years for equipment and thirty years for underground storage tanks.

The company capitalizes interest expense as part of the cost of construction of facilities and equipment and amortizes this amount over the life of the
underlying asset (see Note 15).



F-8



---

##### Table of Contents

Amortization of leasehold improvements is based upon the shorter of the remaining terms of the leases
including renewal periods that are reasonably assured, or the estimated useful lives, which approximate twenty years. Expenditures for major renewals and betterments that extend the useful lives of property and equipment are capitalized. Maintenance
and repairs are charged to operations as incurred. Gains or losses on the disposition of property and equipment are recorded in the period incurred.

Assets Held for Sale

Properties are classified as other noncurrent assets when management determines that they are in
excess and intends to offer them for sale, and are recorded at the lower of cost or fair value less cost to sell. Excess properties are classified as assets held for sale in current assets when they are under contract for sale, or otherwise probable
that they will be sold within the ensuing fiscal year. These assets primarily consist of land and some buildings.

Long-Lived Assets

Long-lived assets (including intangible assets) are tested for possible impairment whenever events or changes in circumstances indicate the carrying
amount of the asset may not be recoverable. If indicators exist, the estimated undiscounted future cash flows related to the asset are compared to the carrying value of the asset. If the carrying value is greater than the estimated undiscounted
future cash flow amount, an impairment charge is recorded within depreciation and amortization expense in the statement of operations for amounts necessary to reduce the corresponding carrying value of the asset to fair value. The impairment loss
calculations require management to apply judgment in estimating future cash flows and the discount rates that reflect the risk inherent in future cash flows.

Goodwill

Goodwill represents the excess of cost over fair value of assets of businesses acquired. Goodwill and intangible
assets acquired in a purchase business combination and determined to have an indefinite useful life are not amortized, but instead tested for impairment at least annually in accordance with the provisions of SFAS No. 142, Goodwill and
Other Intangible Assets (SFAS No. 142). Indefinite-lived intangibles are tested annually for impairment, and are tested for impairment more frequently if events and circumstances indicate that the asset might be impaired. The
annual impairment test of goodwill is performed as of the first day of the fourth quarter of the fiscal year. An impairment loss is recognized to the extent that the carrying amount exceeds the assets fair value. This determination is made at
the reporting unit level and consists of two steps. First, the Company determines the fair value of a reporting unit, based on an allocation of current market capitalization,and compares it to its carrying amount. Second, if the carrying
amount of a reporting unit exceeds its fair value, additional valuations would be performed to determine if any goodwill impairment exists.

Other
Intangible Assets

Other intangible assets consist of debt issuance costs, supply agreements with customers, favorable and unfavorable
lease arrangements, New Mexico liquor licenses, and the fair value attributable to trade names and franchise rights. We account for other intangible assets acquired through business combinations in accordance with SFAS No. 141, Business
Combinations(SFAS No. 141), and SFAS No. 142. SFAS No. 141 clarifies the criteria in recognizing other intangible assets separately from goodwill in a business combination. Separable intangible assets that are not
determined to have an indefinite life will continue to be amortized over their useful lives and assessed for impairment under the provisions of SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets.
Indefinite-lived intangibles are tested annually for impairment, and are tested for impairment more frequently if events and circumstances indicate that the asset might be impaired.

Debt issuance costs are being amortized using the effective interest method, over the term of the debt. Supply agreements are being amortized on a
straight-line basis over the remaining terms of the agreements,



F-9



---

##### Table of Contents

which generally range from five to fifteen years. Favorable and unfavorable lease arrangements are amortized on a straight-line basis over the remaining
lease terms. The fair value of the Laredo Taco Company trade name is being amortized on a straight-line basis over fifteen years. The fair value of the Town & Country Food Stores trade name is being amortized on a straight line basis over
five years. The liquor licenses, franchise rights, and Village Market trade names have been determined to be indefinite-lived assets and are not amortized.

Store Closings and Asset Impairment

The Company periodically closes under-performing retail stores and either converts them
to dealer operations or sells or leases the property for alternate use. The Company closed ten, seven and four retail stores during 2006, 2007 and 2008, respectively. The operations of these stores did not have a material impact on the
Companys net earnings. It is the Companys policy to make available for sale property considered by management to be unnecessary for the operations of the Company. The aggregate carrying values of such owned property are periodically
reviewed and adjusted downward to fair value when appropriate.

Advertising Costs

Advertising costs are expensed when incurred and were approximately $2.5 million, $3.2 million and $4.2 million for 2006, 2007 and 2008,
respectively.

Insurance Liabilities

The Company uses a combination of self-insurance and third-party insurance with predetermined deductibles that cover certain insurable risks. The Companys share of its employee injury plan and general liability losses are recorded for
the aggregate liabilities for claims reported, and an estimate of the cost of claims incurred but not reported, based on independent actuarial estimates and historical experience. The Company also estimates the cost of health care claims that have
been incurred but not reported, based on historical experience.

Environmental Liabilities

Environmental expenditures related to existing conditions, resulting from past or current operations and from which no current or future benefit is
discernible, are expensed by the Company. Expenditures that extend the life of the related property or prevent future environmental contamination are capitalized. The Company determines its liability on a site-by-site basis and records a liability
when it is probable and can be reasonably estimated. The estimated liability is not discounted. Certain environmental expenditures incurred for gasoline sites are eligible for refund under the reimbursement programs administered by the Texas
Commission on Environmental Quality (TCEQ). A related receivable is recorded for estimated probable reimbursements. Environmental expenditures not eligible for refund from the TCEQ may be recoverable in whole or part from a third party
or from the Companys tank owners insurance coverage, in which case the Company has recorded a liability for its estimated net exposure.

Asset
Retirement Obligations

The estimated future cost to remove an underground storage tank is recognized over the estimated useful life of
the storage tank in accordance with the provisions of SFAS No. 143, Accounting for Asset Retirement Obligations. We record a discounted liability for the fair value of an asset retirement obligation with a corresponding increase to the
carrying value of the related long-lived asset at the time an underground storage tank is installed. We amortize the amount added to property and equipment and recognize accretion expense in connection with the discounted liability over the
remaining life of the tank. We base our estimates of the anticipated future costs for removal of an underground storage tank on our prior experience with removal. Effective December 30, 2007, we updated our estimates in computing the estimated
liability for the removal of underground storage tanks, based on a change in the estimated timing of cash flows. This change in estimate is reflected as a decrease in the liability and a decrease in the associated asset. (See Note 11).



F-10



---

##### Table of Contents

Revenue Recognition

Revenues from our two primary product categories, merchandise and motor fuel, are recognized at the time of sale or when fuel is delivered to the customer. The Company charges its dealers for third-party
transportation costs, which are included in revenues and cost of sales. A portion of our motor fuel sales to wholesale customers are on a consignment basis, in which we retain title to inventory, control access to and sale of fuel inventory, and
recognize revenue at the time the fuel is sold to the ultimate customer. We typically own the fuel dispensing equipment and underground storage tanks at consignment sites, and in some cases we own the entire site and have entered into an operating
lease with the wholesale customer operating the site. The amount of fuel inventory held on consignment is provided in Note 5. We derive service revenue from lottery ticket sales, money orders, prepaid phone cards and wireless services, ATM
transactions, car washes, payphones and other ancillary product and service offerings. We record service revenue on a net commission basis at the time the services are rendered.

Vendor Allowances, Rebate and Deferred Branding Incentives

We receive payments for vendor
allowances, volume rebates, deferred branding incentives related to our fuel supply contracts and other supply arrangements in connection with various programs. Earned payments are recorded as a reduction to cost of sales or expenses to which the
particular payment relates. For the years ended 2006, 2007 and 2008 we recognized earned rebates of $17.6 million, $20.5 million and $29.6 million, respectively. Unearned payments are deferred and amortized as earned over the term of the respective
agreement. During 2007 we revised our amortization method on deferred branding incentives to straight line over the term of the agreement based on the historical experience of rarely de-branding a site before the expiration of the contract. This
change in policy was accounted for as a change in estimate and resulted in an additional $1.0 million of rebate amortization being recognized in 2007.

Prior to 2008, we reflected the amortization of deferred branding incentives as a reduction to other operating expenses. Beginning in 2008, we are reducing fuel cost of sales by the amount considered earned, or
amortized. We have reclassified prior periods presented for consistency.

Lease Accounting

The Company leases a portion of its convenience store properties under non-cancelable operating leases, whose initial terms are typically 10 to 20 years,
along with options that permit renewals for additional periods. Minimum rent is expensed on a straight-line basis over the term of the lease including renewal periods that are reasonably assured at the inception of the lease. In addition to minimum
rental payments, certain leases require additional payments based on sales volume. The Company is typically responsible for payment of real estate taxes, maintenance expenses and insurance.

Income Taxes

Prior to October 24, 2006, the
Company and its predecessors were organized as a partnership, and therefore income or loss was reported in the tax returns of its members, and no recognition was given to income taxes in the consolidated financial statements of the Company.
Beginning October 24, 2006, all of our operations, including subsidiaries, are included in a consolidated Federal income tax return. Pursuant to SFAS No. 109, Accounting for Income Taxes, we recognize deferred income tax liabilities
and assets for the expected future income tax consequences of temporary differences between financial statement carrying amounts and the related income tax basis.

In July 2006, the Financial Accounting Standards Board (FASB) issued Interpretation No. 48, Accounting for Uncertainty in Income Taxesan Interpretation of FASB Statement No. 109(FIN 48), which prescribes a recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. The Interpretation requires
that the Company recognize in the financial statements, the impact of a tax position, if that position is not more likely than not of being sustained, based on the technical merits of the position. FIN 48 also provides guidance on
de-recognition, classification, interest and penalties, accounting in interim periods and disclosure. (See further discussion in Note 16).



F-11



---

##### Table of Contents

Motor Fuel and Sales Taxes

Certain motor fuel and sales taxes are collected from customers and remitted to governmental agencies either directly or through suppliers by the Company. Taxes on other retail fuel sales were approximately
$153.8 million, $178.2 million and $273.5 million for 2006, 2007 and 2008, respectively, and are included in gross fuel sales and cost of fuel sold in the accompanying consolidated statements of operations. Sales taxes on other retail sales
were approximately $25.6 million, $31.5 million and $39.5 million for 2006, 2007 and 2008, respectively, and are reported net in merchandise sales and cost of merchandise sales in the accompanying consolidated statements of operations.

Derivative Instruments and Hedging Activities

The
Company accounts for derivative instruments and hedging activities under SFAS No. 133, Accounting for Derivative Instruments and Hedging Activity and SFAS No. 149, Amendment of Statement 133 on Derivative Instruments and Hedging
Activities. SFAS No. 133 and SFAS No. 149 require all derivative financial instruments to be reported on the balance sheet at fair value. Changes in the fair value are recognized either in earnings or as other comprehensive income in
equity, depending on whether the derivative has been designated as a fair value or cash flow hedge and qualifies as part of a hedging relationship, the nature of the exposure being hedged, and how effective the derivative is at offsetting movements
in underlying exposure. The Company does not engage in the trading of derivatives. All such financial instruments are used to manage risk.

The Company periodically enters into interest rate swaps to manage its interest rate risk. Historically, such positions have been designated as fair value hedges, and as such, the fair value is recorded on the balance sheet as either an
other asset or accrued expense, depending on the value being positive or negative. Net proceeds received and the change in value of the swap are recorded as reductions to or increases in interest expense (see Note 15). There were no positions open
at December 30, 2007 or December 28, 2008.

The Company also periodically enters into derivatives, such as futures and options,
to manage its fuel price risk. These positions have also been designated as fair value hedges. Net proceeds received and the change in value of the derivatives are recorded as increases or decreases to fuel cost of sales. At December 28, 2008,
the Company held 73 fuel futures contracts with a fair value of ($140,000).

The Company had firm purchase commitments of approximately
$0.6 million as of December 28, 2008, for electricity which will be consumed in the Companys facilities in the ordinary course of business during the first half of 2009. The Company does not trade in electricity derivatives.

Fair Value of Financial Instruments

Cash,
accounts receivable, certain other current assets, accounts payable, and accrued expenses and other current liabilities are reflected in the consolidated financial statements at fair value because of the short-term maturity of the instruments.

Stock-Based Compensation

The Company
has granted incentive options for a fixed number of units to certain employees. Prior to January 2, 2006, the Company accounted for options in accordance with FASB Interpretation No. 44, Accounting for Certain Transactions Involving
Stock Compensation, an Interpretation of APB Opinion No. 25 (see Note 18). The Company adopted SFAS No. 123(R), Share-Based Payment, at the beginning of fiscal 2006, when the Company was private, and is applying SFAS
No. 123(R) prospectively to newly issued stock options.

Reclassification

Certain prior year balances have been reclassified for comparative purposes. Deferred rebranding incentives have been reclassified from a reduction of
operating expenses to fuel cost of sales for all years presented. The



F-12



---

##### Table of Contents

amounts for fuel vendor incentives were $0.6 million, $1.5 million and $0.8 million for 2006, 2007 and 2008, respectively. We became a taxable corporation
concurrent with our IPO at which time we had accumulated earnings of $3.4 million. We have reclassified this amount from retained earnings to additional paid-in capital within shareholders equity in the current year.

Concentration Risk

The Company purchases
approximately 40% of its general merchandise, including most cigarettes and grocery items, from a single wholesale grocer, McLane Company, Inc. (McLane). The Company has been using McLane since 1992. The current three year contract
expires December 2010.

Valero and Chevron supplied approximately 48% and 24%, respectively, of the Companys motor fuel
purchases in fiscal 2008. The Company has contracts with Valero and Chevron that expire in July 2018 and August 2011, respectively.

New Accounting
Pronouncements

SFAS No. 157

In September 2006, the FASB issued Statement of Financial Accounting Standards (SFAS) No. 157, Fair Value Measurements.This statement defines fair value, establishes a framework for its measurement and expands
disclosures about fair value measurements. In February 2008, FASB issued FASB Staff Position (FSP) FAS 157-2, Effective Date of FASB Statement No. 157,which delays the effective date of SFAS 157 for nonfinancial assets
and nonfinancial liabilities that are recognized or disclosed in the financial statements on a nonrecurring basis to fiscal years beginning after November 15, 2008. The adoption of SFAS 157 and FSP FAS 157-2 did not have a material effect on
our financial position or results of operations. (See further discussion in Note 10.)

SFAS No. 159

In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Financial Liabilities.This Statement allows
entities to voluntarily choose, at specified election dates, to measure many financial assets and liabilities at fair value. The adoption of this Statement as of the beginning of our 2008 fiscal year did not have a material impact on our financial
statements.

SFAS 141R

In
December 2007, the FASB issued SFAS No. 141R, Business Combinations. SFAS No. 141R establishes principles and requirements for how the acquirer of a business recognizes and measures in its financial statements the
identifiable assets acquired, the liabilities assumed, and any non-controlling interest in the acquiree. The statement also provides guidance for recognizing and measuring the goodwill acquired in the business combination and determines what
information to disclose to enable users of the financial statement to evaluate the nature and financial effects of the business combination. SFAS No. 141R is effective for financial statements issued for fiscal years beginning after
December 15, 2008. Accordingly, any business combinations we engaged in have been recorded and disclosed following existing GAAP through December 28, 2008. The Company expects SFAS No. 141R will have an impact on its consolidated
financial statements in future periods, but the nature and magnitude of the specific effects will depend upon the nature, terms and size of the acquisitions it consummates after the effective date.

SFAS 160

In December 2007 the FASB issued SFAS
No. 160, Non-controlling Interests in Consolidated Financial Statements, an Amendment of ARB 51. SFAS No. 160 changes the accounting and reporting for minority interests. Minority interests will be re-characterized as
non-controlling interests and will be reported as a



F-13



---

##### Table of Contents

component of equity separate from the parents equity, and purchases or sales of equity interests that do not result in a change in control will be
accounted for as equity transactions. In addition, net income attributable to the non-controlling interest will be included in consolidated net income on the face of the income statement and upon a loss of control, the interest sold, as well as any
interest retained, will be recorded at fair value with any gain or loss recognized in earnings. SFAS No. 160 is effective for financial statements issued for fiscal years beginning after December 15, 2008, and interim periods within those
fiscal years, except for the presentation and disclosure requirements, which will apply retrospectively. We are currently evaluating the potential impact that the adoption of this statement will have on our future consolidated financial statements.

SFAS 161

In March 2008, the FASB
issued SFAS No. 161, Disclosures about Derivative Instruments and Hedging Activitiesan amendment of FASB Statement No. 133.SFAS No. 161 requires enhanced disclosures concerning (1) the manner in which an entity uses
derivatives (and the reasons it uses them), (2) the manner in which derivatives and related hedged items are accounted for under SFAS No. 133 and interpretations thereof, and (3) the effects that derivatives and related hedged items
have on an entitys financial position, financial performance, and cash flows. The standard is effective for financial statements issued for fiscal years and interim periods beginning after November 15, 2008. We are currently evaluating
the potential impact that the adoption of this statement will have on our future consolidated financial statements.

3. Acquisition of TCFS Holdings,
Inc.

On November 13, 2007, the Company acquired 100% of the issued and outstanding capital stock of TCFS Holdings, Inc., a Texas
corporation and the parent of the Town & Country Food Stores chain of convenience stores (TCFS or Town & Country). Total merger consideration (after adjustments) was approximately $355.6 million, which
included the repayment or defeasance of approximately $114.9 million of net debt of TCFS and its subsidiaries and the posting of two $10 million letters of credit held in escrow eligible to be drawn upon on each of the first and second anniversaries
of closing, respectively, in either case, net of any settled or pending indemnity claims, but excluded a tax benefit payment of approximately $6.2 million made at closing, which the Company will realize through future tax savings of a greater
amount. The Company accounted for the acquisition of TCFS Holdings, Inc. (TCFS Acquisition) as a business combination.

Financing for the TCFS Acquisition, including related fees and expenses of approximately $16.7 million, was provided for by (1) $153.8 million in proceeds, including a premium of $3.8 million, from a $150 million aggregate principal
amount of 10-5/8% Senior Notes due 2013 issued by Susser Holdings, L.L.C., (2) a $105 million senior secured term loan facility of Susser Holdings, L.L.C., (3) $51.2 million net proceeds from a concurrent sale/leaseback transaction,
(4) $11.3 million from the senior secured revolving credit facility of Susser Holdings, L.L.C. and (5) $42.2 million of cash on hand.



F-14



---

##### Table of Contents

The preliminary and final allocations of purchase price included in the balance sheets presented as of
December 30, 2007, and December 28, 2008, respectively, are as follows:



|                                                                                   |  |                  |         |   |                  |   |         |  
|---------------------------------------------------------------------------------- |  | ---------------- | ------- | - | ---------------- | - | ------- | -
|                                                                                   |  | December 30,2007 |         |   | December 28,2008 |  
|                                                                                   |  | (in thousands)   |        
|Assets Acquired:                                                                   |  |                  |         |   |                  |   |         |  
|Receivables                                                                        |  | $                | 27,748  |   |                  | $ | 27,748  |  
|Inventories                                                                        |  |                  | 20,194  |   |                  |   | 19,987  |  
|Other current assets                                                               |  |                  | 3,356   |   |                  |   | 3,356   |  
|Property and equipment, net                                                        |  |                  | 213,221 |   |                  |   | 212,918 |  
|Other assets                                                                       |  |                  | 239     |   |                  |   | 226     |  
|                                                                                   |  |                  |         |   |                  |   |         |  
|Total assets                                                                       |  |                  | 264,758 |   |                  |   | 264,235 |  
|                                                                                   |  |                  |         |   |                  |   |         |  
|Liabilities Assumed:                                                               |  |                  |         |   |                  |   |         |  
|Accounts payable                                                                   |  |                  | 47,663  |   |                  |   | 47,663  |  
|Accrued expenses and other current liabilities                                     |  |                  | 16,383  |   |                  |   | 17,025  |  
|Deferred tax liabilities                                                           |  |                  | 37,399  |   |                  |   | 36,897  |  
|Noncurrent liabilities                                                             |  |                  | 845     |   |                  |   | 915     |  
|                                                                                   |  |                  |         |   |                  |   |         |  
|Total liabilities                                                                  |  |                  | 102,290 |   |                  |   | 102,500 |  
|                                                                                   |  |                  |         |   |                  |   |         |  
|Net tangible assets acquired, net of cash                                          |  |                  | 162,468 |   |                  |   | 161,735 |  
|Intangible assets                                                                  |  |                  |        |   |                  |   | 11,588  |  
|Goodwill                                                                           |  |                  | 204,047 |   |                  |   | 193,192 |  
|                                                                                   |  |                  |         |   |                  |   |         |  
|Total consideration paid, including direct acquisition costs, net of cash acquired |  |                  | 366,515 |   |                  |   | 366,515 |  
|Deferred consideration                                                             |  |                  | (20,000 | ) |                  |   | (20,000 | )
|                                                                                   |  |                  |         |   |                  |   |         |  
|Total cash consideration paid                                                      |  | $                | 346,515 |   |                  | $ | 346,515 |  
|                                                                                   |  |                  |         |   |                  |   |         |  

Goodwill recognized for this transaction was $193.2 million, of which $23.1 million is deductible
for tax purposes. Approximately $3.1 million of goodwill was allocated to the wholesale operating segment, with the balance allocated to the retail segment. In addition, $0.8 million of restructuring charges were accrued in 2007 and have been fully
utilized in 2008. All acquired goodwill has an indefinite life. Other identified intangible assets include trade names, New Mexico liquor licenses, non-compete agreements, franchise rights and unfavorable leaseholds.



F-15



---

##### Table of Contents

The following unaudited pro forma information presents a summary of our consolidated results of
operations for 2007 as if the TCFS Acquisition had occurred at the beginning of fiscal 2007.



|                                                 |  |                                              |           |  
|------------------------------------------------ |  | -------------------------------------------- | --------- | -
|                                                 |  | UnauditedTwelve Months EndedDecember 30,2007 |          
|                                                 |  | (in thousands, except pershare amounts)      |          
|Revenues                                         |  | $                                            | 3,506,180 |  
|Cost of sales(a)                                 |  |                                              | 3,124,387 |  
|                                                 |  |                                              |           |  
|Gross profit                                     |  |                                              | 381,793   |  
|Operating expenses:                              |  |                                              |           |  
|Personnel                                        |  |                                              | 115,038   |  
|General and administrative                       |  |                                              | 36,564    |  
|Other operating                                  |  |                                              | 101,797   |  
|Rent(b)                                          |  |                                              | 30,872    |  
|Loss on disposal of assets and impairment charge |  |                                              | 150       |  
|Depreciation, amortization and accretion(c)      |  |                                              | 41,211    |  
|                                                 |  |                                              |           |  
|Total operating expenses                         |  |                                              | 325,632   |  
|Income from operations                           |  |                                              | 56,161    |  
|Interest and other miscellaneous expense, net(d) |  |                                              | (41,006   | )
|                                                 |  |                                              |           |  
|Income before income taxes                       |  |                                              | 15,155    |  
|Income taxes(e)                                  |  |                                              | (6,691    | )
|                                                 |  |                                              |           |  
|Net income                                       |  | $                                            | 8,464     |  
|                                                 |  |                                              |           |  
|Pro forma EPS:                                   |  |                                              |           |  
|Basic                                            |  | $                                            | 0.51      |  
|Diluted                                          |  | $                                            | 0.50      |  

The pro forma adjustments reflected above related to the acquisition of Town & Country are as
follows:



| | (a) | Elimination of the impact of the write down of inventory to the LIFO basis of $2.6 million in 2007.
| | --- | ---------------------------------------------------------------------------------------------------



| | (b) | Reflecting the additional rent expense of $3.7 million related to the sale leaseback transaction closed as part of the acquisition.
| | --- | -----------------------------------------------------------------------------------------------------------------------------------



| | (c) | Reflecting the increase in depreciation expense from the valuation of fixed assets to fair market value and the elimination of depreciation expense for assets sold in the sale
leaseback, for a net increase of $0.7 million.
| | --- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (d) | Reflecting the increase in interest expense related to the issuance of $105.0 million in bank debt and $150.0 million of senior notes and the amortization of the related prepaid
loan costs. Also eliminates the interest expense related to the payoff of the existing Town & Country debt of $134.1 million.
| | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (e) | Recording of an income tax provision at an effective rate of 36% plus margin tax of 0.5% of gross profit.
| | --- | ---------------------------------------------------------------------------------------------------------



F-16



---

##### Table of Contents

4. Accounts Receivable

Accounts receivable consisted of the following:



|                                                    |  |                  |        |   |                  |   |        |  
|--------------------------------------------------- |  | ---------------- | ------ | - | ---------------- | - | ------ | -
|                                                    |  | December 30,2007 |        |   | December 28,2008 |  
|                                                    |  | (in thousands)   |       
|Accounts receivable, trade                          |  | $                | 52,383 |   |                  | $ | 35,829 |  
|Receivable from state reimbursement funds           |  |                  | 2,505  |   |                  |   | 1,529  |  
|Vendor receivables for rebates, branding and others |  |                  | 6,438  |   |                  |   | 7,739  |  
|ATM fund receivables                                |  |                  | 3,138  |   |                  |   | 4,216  |  
|Notes receivable, short term                        |  |                  | 475    |   |                  |   | 641    |  
|Other receivables                                   |  |                  | 5,789  |   |                  |   | 2,665  |  
|Allowance for uncollectible accounts, trade         |  |                  | (1,024 | ) |                  |   | (729   | )
|Allowance for uncollectible accounts, environmental |  |                  | (336   | ) |                  |   | (341   | )
|                                                    |  |                  |        |   |                  |   |        |  
|Accounts receivables, net                           |  | $                | 69,368 |   |                  | $ | 51,549 |  
|                                                    |  |                  |        |   |                  |   |        |  

An allowance for uncollectible accounts is provided based on managements evaluation of
outstanding accounts receivable. Following is a summary of the valuation accounts related to accounts and notes receivable:



|                                                 |  |                              |       |                                      |   |                                     |  |                         |     |  |   |      
|------------------------------------------------ |  | ---------------------------- | ----- | ------------------------------------ | - | ----------------------------------- |  | ----------------------- | --- |  | - | -----
|                                                 |  | Balance atBeginningof Period |       | AdditionsCharged toCosts andExpenses |   | AmountsWritten Off,Net ofRecoveries |  | Balance atEnd of Period
|                                                 |  | (in thousands)              
|Allowance for doubtful accounts:                 |  |                              |       |                                      |   |                                     |  |                         |     |  |   |      
|December 31, 2006                                |  | $                            |      |                                      | $ | 906                                 |  | $                       |    |  | $ | 906  
|December 30, 2007                                |  |                              | 906   |                                      |   | 455                                 |  |                         | 337 |  |   | 1,024
|December 28, 2008                                |  |                              | 1,024 |                                      |   | 230                                 |  |                         | 525 |  |   | 729  
|                                                 |  |                              |       |                                     
|Allowance for environmental cost reimbursements: |  |                              |       |                                      |   |                                     |  |                         |     |  |   |      
|December 31, 2006                                |  | $                            |      |                                      | $ | 273                                 |  | $                       |    |  | $ | 273  
|December 30, 2007                                |  |                              | 273   |                                      |   | 96                                  |  |                         | 33  |  |   | 336  
|December 28, 2008                                |  |                              | 336   |                                      |   | 64                                  |  |                         | 59  |  |   | 341  

5. Inventories

Inventories consisted of the following:



|                                                       |  |                  |        |   |                  |   |        |  
|------------------------------------------------------ |  | ---------------- | ------ | - | ---------------- | - | ------ | -
|                                                       |  | December 30,2007 |        |   | December 28,2008 |  
|                                                       |  | (in thousands)   |       
|Merchandise                                            |  | $                | 37,961 |   |                  | $ | 41,425 |  
|Fuelretail                                            |  |                  | 25,391 |   |                  |   | 15,740 |  
|Fuelwholesale consignment                             |  |                  | 3,382  |   |                  |   | 1,639  |  
|Lottery                                                |  |                  | 1,257  |   |                  |   | 1,657  |  
|Maintenance spare parts                                |  |                  | 2,113  |   |                  |   | 3,232  |  
|Less allowance for inventory shortage and obsolescence |  |                  | (527   | ) |                  |   | (815   | )
|                                                       |  |                  |        |   |                  |   |        |  
|Total                                                  |  | $                | 69,577 |   |                  | $ | 62,878 |  
|                                                       |  |                  |        |   |                  |   |        |  



F-17



---

##### Table of Contents

An allowance for inventory shortage and obsolescence is provided based on historical shortage trends and
managements assessment of any inventory obsolescence. Following is a summary of the valuation account related to inventory:



|                                                   |  |                              |     |                                      |   |                                     |  |                         |     |  |   |    
|-------------------------------------------------- |  | ---------------------------- | --- | ------------------------------------ | - | ----------------------------------- |  | ----------------------- | --- |  | - | ---
|                                                   |  | Balance atBeginning ofPeriod |     | AdditionsCharged asCosts andExpenses |   | AmountsWrittenOff, Net ofRecoveries |  | Balance atEnd of Period
|                                                   |  | (in thousands)              
|Allowance for inventory shortage and obsolescence: |  |                              |     |                                      |   |                                     |  |                         |     |  |   |    
|December 31, 2006                                  |  | $                            |    |                                      | $ | 1,123                               |  | $                       | 562 |  | $ | 561
|December 30, 2007                                  |  |                              | 561 |                                      |   | 570                                 |  |                         | 604 |  |   | 527
|December 28, 2008                                  |  |                              | 527 |                                      |   | 314                                 |  |                         | 26  |  |   | 815

6. Assets Held for Sale

Assets held for sale at December 30, 2007, and classified as short term were $0.9 million. No assets held for sale at December 28, 2008, were classified as short term. Assets held for sale at
December 30, 2007 and December 28, 2008 and classified as other noncurrent assets were $7.7 million and $10.2 million, respectively. Assets held for sale consist largely of under-performing retail stores that have been closed and excess
land. Impairment charges recorded in 2007 and 2008 were immaterial. Fair value is determined based on prices of similar assets.

7. Property, Plant, and
Equipment

Property, plant, and equipment consisted of the following:



|                                    |  |                  |         |                  |   |        
|----------------------------------- |  | ---------------- | ------- | ---------------- | - | -------
|                                    |  | December 30,2007 |         | December 28,2008
|                                    |  | (in thousands)  
|Land                                |  | $                | 127,532 |                  | $ | 122,883
|Building and leasehold improvements |  |                  | 182,494 |                  |   | 197,069
|Equipment                           |  |                  | 130,476 |                  |   | 155,002
|Construction in progress            |  |                  | 14,260  |                  |   | 15,326 
|                                    |  |                  |         |                  |   |        
|                                    |  |                  | 454,762 |                  |   | 490,280
|Less accumulated depreciation       |  |                  | 44,017  |                  |   | 81,547 
|                                    |  |                  |         |                  |   |        
|Total                               |  | $                | 410,745 |                  | $ | 408,733
|                                    |  |                  |         |                  |   |        

Depreciation expense on property and equipment was approximately $19.8 million, $26.5 million and
$38.2 million for 2006, 2007 and 2008, respectively.

The Company periodically closes under-performing retail stores and either
converts them to dealer operations or sells or leases the property for alternate use. The Company records closed stores or any other excess properties for sale as assets held for sale in current assets at the lower of its carrying cost or fair
value, less cost to sell.

During 2006, the Company recorded no gain or loss on disposal of assets. During 2007, the Company recorded a net
loss of $0.2 million on disposal of assets. During 2008, the Company recorded a net loss of less than $0.1 million on disposal of assets. Gains and losses are recorded in gain/loss on disposal of assets and impairment charge in the statements of
operations.



F-18



---

##### Table of Contents

8. Intangible Assets

Goodwill

The following table reflects goodwill balances and activity for the years ended December 30, 2007 and
December 28, 2008:



|                                |  |                  |         |                  |   |         |  
|------------------------------- |  | ---------------- | ------- | ---------------- | - | ------- | -
|                                |  | Year Ended       |        
|                                |  | December 30,2007 |         | December 28,2008 |  
|                                |  | (in thousands)   |        
|Balance of beginning of period  |  | $                | 44,762  |                  | $ | 248,809 |  
|Purchase accounting adjustments |  |                  |        |                  |   | (10,856 | )
|Acquisitions                    |  |                  | 204,047 |                  |   |        |  
|                                |  |                  |         |                  |   |         |  
|Balance at end of period        |  | $                | 248,809 |                  | $ | 237,953 |  
|                                |  |                  |         |                  |   |         |  

Purchase accounting adjustments relate to the finalization of valuations for the TCFS Acquisition.
Goodwill is not being amortized, but is tested annually for impairment, and is tested for impairment more frequently if events and circumstances indicate that the asset might be impaired. No impairment charges related to goodwill were recognized in
2006, 2007 or 2008. Certain items included in goodwill are deductible for income tax purposes, primarily costs incurred to defease the debt of TCFS.

Other Intangibles

In accordance with SFAS No. 142, the Company has finitelived intangible assets recorded that
are amortized and indefinite-lived assets that do not amortize. The finitelived assets consist of supply agreements, favorable/unfavorable leasehold arrangements, loan origination costs and trade names, all of which are amortized over the
respective lives of the agreements or over the period of time the assets are expected to contribute directly or indirectly to the Companys future cash flows. Supply agreements are being amortized over a weighted average period of approximately
nine years. Favorable/unfavorable leasehold arrangements are being amortized over a weighted average period of approximately eight years. The Laredo Taco Company trade name is being amortized over fifteen years. Town & Country Food Stores
trade name is being amortized over five years. Loan origination costs are amortized over the life of the underlying debt as an increase to interest expense. The following table presents the gross carrying amount and accumulated amortization for each
major class of intangible assets at December 30, 2007 and December 28, 2008.



|                                     |  |                     |        |                         |   |           |  |                     |        |                         |   |           |  |   |        |  |   |       
|------------------------------------ |  | ------------------- | ------ | ----------------------- | - | --------- |  | ------------------- | ------ | ----------------------- | - | --------- |  | - | ------ |  | - | ------
|                                     |  | December 30, 2007   |        | December 28, 2008      
|                                     |  | GrossCarryingAmount |        | AccumulatedAmortization |   | NetAmount |  | GrossCarryingAmount |        | AccumulatedAmortization |   | NetAmount
|                                     |  | (in thousands)     
|Unamortized                          |  |                     |        |                         |   |           |  |                     |        |                         |   |           |  |   |        |  |   |       
|Trade name(1)                        |  | $                   |       |                         | $ |          |  | $                   |       |                         | $ | 570       |  | $ |       |  | $ | 570   
|Franchise rights(1)                  |  |                     |       |                         |   |          |  |                     |       |                         |   | 389       |  |   |       |  |   | 389   
|Liquor licenses(1)                   |  |                     |       |                         |   |          |  |                     |       |                         |   | 11,185    |  |   |       |  |   | 11,185
|                                     |  |                     |        |                         |   |          
|Amortized                            |  |                     |        |                         |   |           |  |                     |        |                         |   |           |  |   |        |  |   |       
|Supply agreements                    |  |                     | 4,880  |                         |   | 1,506     |  |                     | 3,374  |                         |   | 5,952     |  |   | 2,203  |  |   | 3,749 
|Favorable lease arrangements, net(1) |  |                     | 4,616  |                         |   | 1,636     |  |                     | 2,980  |                         |   | 2,879     |  |   | 2,517  |  |   | 362   
|Loan origination costs               |  |                     | 17,058 |                         |   | 1,615     |  |                     | 15,443 |                         |   | 18,142    |  |   | 4,528  |  |   | 13,614
|Trade names(1)                       |  |                     | 4,246  |                         |   | 566       |  |                     | 3,680  |                         |   | 5,756     |  |   | 1,222  |  |   | 4,534 
|Other(1)                             |  |                     | 200    |                         |   | 180       |  |                     | 20     |                         |   | 520       |  |   | 314    |  |   | 206   
|                                     |  |                     |        |                         |   |           |  |                     |        |                         |   |           |  |   |        |  |   |       
|Total                                |  | $                   | 31,000 |                         | $ | 5,503     |  | $                   | 25,497 |                         | $ | 45,393    |  | $ | 10,784 |  | $ | 34,609
|                                     |  |                     |        |                         |   |           |  |                     |        |                         |   |           |  |   |        |  |   |       



|(1) | Changes to the gross carrying amounts are related to the finalization of purchase accounting related to the TCFS Acquisition.
|--- | -----------------------------------------------------------------------------------------------------------------------------



F-19



---

##### Table of Contents

Total amortization expense on finite-lived intangibles included in depreciation, amortization and
accretion for 2006, 2007 and 2008 was $2.6 million, $2.7 million and $2.4 million, respectively. The loan fee amortization included in interest expense for 2006, 2007 and 2008 was $2.6 million, $1.5 million, and $2.9 million, respectively. The
write-off of unamortized loan costs related to debt prepaid of $1.8 million and $0.4 million in 2006 and 2007, respectively, was included in interest expense. The following table presents the Companys estimate of amortization includable in
amortization expense and interest expense for each of the five succeeding fiscal years for finite-lived intangibles as of December 28, 2008 (in thousands):



|     |  |              |       |          |   |      
|---- |  | ------------ | ----- | -------- | - | -----
|     |  | Amortization |       | Interest
|2009 |  | $            | 1,473 |          | $ | 3,048
|2010 |  |              | 1,356 |          |   | 3,029
|2011 |  |              | 1,089 |          |   | 2,994
|2012 |  |              | 1,035 |          |   | 2,832
|2013 |  |              | 657   |          |   | 1,710

9. Accrued Expenses and Other Current Liabilities

Current accrued expenses and other current liabilities consisted of the following:



|                                                  |  |                  |        |                  |   |       
|------------------------------------------------- |  | ---------------- | ------ | ---------------- | - | ------
|                                                  |  | December 30,2007 |        | December 28,2008
|                                                  |  | (in thousands)  
|Property and sales tax                            |  | $                | 7,142  |                  | $ | 8,582 
|Current and deferred income tax                   |  |                  | 5,453  |                  |   | 835   
|Payroll and employee benefits                     |  |                  | 10,752 |                  |   | 10,252
|Reserve for environmental remediation, short-term |  |                  | 1,876  |                  |   | 1,969 
|Insurance reserves                                |  |                  | 4,717  |                  |   | 4,502 
|Deferred branding incentives, short-term          |  |                  | 301    |                  |   | 346   
|Deferred gain, short-term                         |  |                  | 1,725  |                  |   | 2,028 
|Interest payable                                  |  |                  | 1,842  |                  |   | 1,888 
|Deposits and other                                |  |                  | 5,598  |                  |   | 4,336 
|                                                  |  |                  |        |                  |   |       
|Total                                             |  | $                | 39,406 |                  | $ | 34,738
|                                                  |  |                  |        |                  |   |       

At December 30, 2007 and December 28, 2008, the Company had approximately $3.9 million
and $4.7 million respectively, of deferred incentives related to branding agreements with fuel suppliers, of which $3.6 million and $4.4 million, respectively, are included in other noncurrent liabilities in the accompanying consolidated balance
sheets. The Company is recognizing the income on a straight-line basis over the agreement periods, which range from three to ten years.

As
of December 30, 2007 and December 28, 2008, the Company had recorded $33.0 million and $35.7 million, respectively of deferred gain on assets sold and leased back. The gain is being amortized over the initial lease terms, most of which are
20 years. The amount of deferred gain to be recognized as a reduction to rent expense over the next twelve months is included in accrued expenses and other current liabilities, with the remaining amount included in deferred gain, long-term portion
on the balance sheet.



F-20



---

##### Table of Contents

10. Long-Term Debt

Long-term debt consisted of the following:



|                                                                                                                                                                                                    |  |                  |         |                  |   |        
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------- | ------- | ---------------- | - | -------
|                                                                                                                                                                                                    |  | December 30,2007 |         | December 28,2008
|                                                                                                                                                                                                    |  | (in thousands)  
|105/8% senior unsecured notes due 2013                                                                                                                                                              |  | $                | 270,000 |                  | $ | 300,000
|Term loan facility, bearing interest at LIBOR plus applicable margin (7.53% at December 30, 2007 and 3.70% at December 28, 2008),
principal due in quarterly installments through November 13, 2012 |  |                  | 105,000 |                  |   | 101,063
|Revolving credit agreement, bearing interest at Prime or LIBOR plus applicable margin, (7.75% at December 30, 2007 and 3.75% at
December 28, 2008)                                                  |  |                  | 34,640  |                  |   | 3,630  
|Other notes payable                                                                                                                                                                                 |  |                  |        |                  |   | 135    
|Unamortized bond premium                                                                                                                                                                            |  |                  | 3,691   |                  |   | 3,771  
|                                                                                                                                                                                                    |  |                  |         |                  |   |        
|Total debt                                                                                                                                                                                          |  |                  | 413,331 |                  |   | 408,599
|Less: Current maturities                                                                                                                                                                            |  |                  | 3,937   |                  |   | 9,233  
|                                                                                                                                                                                                    |  |                  |         |                  |   |        
|Long-term debt, net of current maturities                                                                                                                                                           |  | $                | 409,394 |                  | $ | 399,366
|                                                                                                                                                                                                    |  |                  |         |                  |   |        

At December 28, 2008, scheduled future debt maturities, excluding amounts outstanding on the
revolving credit agreement, are as follows (in thousands):



|      |  |   |        
|----- |  | - | -------
|2009  |  | $ | 9,233  
|2010  |  |   | 10,545 
|2011  |  |   | 10,545 
|2012  |  |   | 70,875 
|2013  |  |   | 300,000
|      |  |   |        
|Total |  | $ | 401,198
|      |  |   |        

The fair value of debt as of December 28, 2008, is estimated to be approximately $365.8
million, based on the reported trading activity of the Senior Notes at that time, and the par value of the variable-rate term loan, revolving credit facility and promissory note.

Senior Unsecured Notes

In December 2005,
the Company, through its subsidiaries Susser Holdings, L.L.C. and Susser Finance Corporation, issued $170.0 million 10 5/8% senior unsecured notes (the Senior Notes). The Senior Notes pay interest semiannually in arrears on June 15
and December 15 of each year, commencing on June 15, 2006, until they mature on December 15, 2013. The Senior Notes are guaranteed by the Company and each existing and future domestic subsidiaries with the exception of one
non-wholly-owned subsidiary. The Senior Notes rank equally in right of payment to all existing and future unsecured senior debt and senior in right of payment to existing and future senior subordinated and subordinated debt. The Senior Notes are
effectively subordinated to existing and future secured debt, including the new revolving credit facility, to the extent of the value of the assets securing such debt.

The Senior Notes are senior unsecured obligations of the issuers that rank equally in right of payment with existing and future senior indebtedness of the issuers. The Senior Notes are effectively subordinated to
(i) all of the issuers existing and future secured indebtedness to the extent of the value of the assets securing such indebtedness, and (ii) all liabilities of Susser Company, Ltd. The Senior Notes, however, rank senior in right of
payment to any existing and future subordinated indebtedness of the issuers. The Senior Notes are jointly and severally guaranteed by Susser Holdings Corporation, Stripes Holdings LLC and each of our existing and future domestic subsidiaries other
than Susser Company, Ltd.



F-21



---

##### Table of Contents

The Senior Notes contain covenants that, among other things and subject to various exceptions, restrict
the Companys ability and any restricted subsidiarys ability to incur additional debt, make restricted payments (including paying dividends on, redeeming or repurchasing capital stock), dispose of assets, and other restrictions. The
Senior Notes also contain certain financial covenants.

Additionally, if Susser Holdings, L.L.C. experiences certain kinds of changes of
control, the issuers must offer to purchase the senior notes at 101% of their principal amount, plus accrued and unpaid interest. Change of control is defined to include the occurrence of any of the following: (1) the direct or
indirect sale, lease, transfer, conveyance or other disposition (other than by way of merger or consolidation), of all or substantially all of the properties or assets of Susser Holdings, L.L.C. and its subsidiaries; (2) the adoption of a plan
relating to the liquidation or dissolution of Susser Holdings, L.L.C.; (3) the consummation of any transaction, the result of which is that any person or group, other than one or more of the principals (Wellspring and
Sam L. Susser and his descendants), becomes the beneficial owner, directly or indirectly, of more than 50% of the voting stock of Susser Holdings, L.L.C.; or (4) the first day on which a majority of the Board of Managers of Susser Holdings,
L.L.C. are comprised of members who were not members of the board on the date of the indenture or by members who were not subsequently appointed by members of the board that were members on the date of the indenture. In addition, in some cases the
issuers may be required to make an offer to purchase the Senior Notes with the proceeds of certain asset sales. Our IPO of common stock did not constitute a change of control for purposes of the Senior Notes indenture.

Events of default, which are subject to customary grace periods, thresholds and exceptions, where appropriate, as defined under the terms of the
indenture governing the Senior Notes include: failure to pay when due interest on, or liquidated damages, if any, with respect to, the Senior Notes; failure to pay when due the principal of, or premium, if any, on the Senior Notes; failure to comply
with the asset sale, change of control or merger covenants contained in the indenture; failure to comply with any of the other agreements in the indenture; default on certain other debt (including certain debt incurred under our Credit Facilities)
if that default causes such debt to become accelerated prior to its express maturity; failure to pay certain final and non-appealable judgments; any note guarantee is held in any judicial proceeding to be unenforceable or invalid or any guarantor
denies or disaffirms its obligations under its note guarantee; and certain events of bankruptcy.

In the case of an event of default
arising from certain events of bankruptcy or insolvency, all outstanding Senior Notes will become due and payable immediately without further action or notice. If any other event of default under the Indenture occurs and is continuing, the trustee
or the holders of at least 25% in aggregate principal amount of the then outstanding Senior Notes may declare all the Senior Notes to be due and payable immediately.

On November 24, 2006, the Company redeemed $50.0 million of the Senior Notes with proceeds from the IPO, as allowed by the indenture. The related $5.3 million prepayment penalty and $1.8 million of unamortized
loan costs were charged to interest expense. On November 13, 2007, in connection with the TCFS Acquisition, the Company issued an additional $150.0 million Senior Notes under and governed by the same indenture as the original Senior Notes. The
additional Senior Notes were sold at 102.5% of par, resulting in a premium received of $3.8 million, which is being amortized as a credit to interest expense over the remaining life of the Senior Notes. On June 23, 2008, the Company issued an
additional $30.0 million Senior Notes under and governed by the same indenture as the original Senior Notes, the proceeds of which were used to pay down borrowings outstanding under the Companys revolving credit facility. The $30.0 million
Senior Notes were sold at 102.0% of par, resulting in a premium received of $0.6 million, which is being amortized as a credit to interest expense over the remaining life of the Senior Notes.

On or after December 15, 2009, the Company may redeem some or all of the $300.0 million remaining Senior Notes at any time at the following
redemption prices (expressed as percentages of principal amount) plus accrued and unpaid interest and liquidated damages, if any: in 2009, at 105.313%; in 2010, at 102.656%; and in 2011 and thereafter, at 100.000%.



F-22



---

##### Table of Contents

Credit Facilities

On November 13, 2007, in connection with the TCFS Acquisition, Susser Holdings, L.L.C. entered into a new credit agreement with a syndicate of financial institutions providing for a five-year revolving credit
facility in an aggregate principal amount of up to $90.0 million, and a five-year term loan facility in the aggregate principal amount of $105.0 million (the term loan). On May 6, 2008, we, Susser Holdings, L.L.C. and the financial
institutions party to the credit agreement entered in to Amendment No. 1 to the credit agreement (Amendment No. 1), which increased the aggregate commitments under the revolving credit facility to $120.0 million (we refer
to the revolving credit facility, as amended by Amendment No. 1, as the revolver). The Company and each of its existing and future direct and indirect subsidiaries (other than (i) any subsidiary that is a controlled
foreign corporation under the Internal Revenue Code or a subsidiary that is held directly or indirectly by a controlled foreign corporation and (ii) Susser Company, Ltd.) are, and will be, guarantors under each of the
facilities.

Availability under the revolver is subject to a borrowing base equal to the lesser of (x) (a) 85% of eligible
accounts receivable plus (b) 55% of eligible inventory plus (c) 60% of the fair market value of certain designated eligible real property which shall not exceed 35% of the aggregate borrowing base amount, minus (d) such reserves as
the administrative agent of the revolver may establish in its reasonable credit judgment acting in good faith (including, without limitation, reserves for exposure under swap contracts and obligations relating to treasury management products) and
(y) 85% of gross accounts receivable plus 60% of gross inventory. Up to $60 million of the revolver may be used for the issuance of standby and commercial letters of credit and a portion of the revolver is available for swingline loans. As
of December 28, 2008, we had $3.6 million outstanding under the revolving credit facility, $32.3 million in standby letters of credit, and borrowing base to support the use of $103.4 million of the facility, leaving approximately $67.5 million
available on the revolver.

The term loans under the credit facility are secured by a first priority security interest in (a) 100% of
the Borrowers outstanding ownership interests, 100% of the outstanding ownership interests of each of our existing and future direct and indirect subsidiaries (subject to certain exclusions and limited, in the case of each foreign subsidiary
(i) to first-tier foreign subsidiaries and (ii) with respect to any controlled foreign corporation, to 65% of the outstanding voting stock of each such foreign subsidiary); (b) all present and future intercompany debt of Borrower, the
Company and Stripes Holdings LLC and each subsidiary guarantor; (c) substantially all of the present and future property and assets, real (other than real property excluded from the borrowing base) and personal, of Borrower, the Company and
Stripes Holdings LLC and each subsidiary guarantor, including, but not limited to, equipment, inventory, accounts receivable, certain owned real estate included in the borrowing base (but in any event excluding owned real estate, leaseholds and
fixtures of TCFS), investment property, license rights, patents, trademarks, trade names, copyrights, other intellectual property and other general intangibles, insurance proceeds and instruments; and (d) all proceeds and products of all of the
foregoing. Additionally, the loans under the revolving credit facility are secured by a first priority security interest in certain real property and related assets owned on the closing date of the TCFS Acquisition by TCFS and its subsidiaries. The
term loan is subject to quarterly amortization of principal, in equal quarterly installments (except in year 5) in the following annual amounts: 5% in year 1; 7.5% in year 2; 10% in year 3; 10% in year 4; 2.5% in each of the first three quarters of
year 5 and the balance on the maturity date.

The term loan facility and the revolving credit facility also include certain events of
default (subject to customary exceptions, baskets and qualifications) including, but not limited to: failure to pay principal, interest, fees or other amounts when due; any representation or warranty proving to have been materially incorrect when
made or confirmed; failure to perform or observe covenants set forth in the loan documentation; default on certain other indebtedness (including the Senior Notes); certain monetary judgment defaults and material non-monetary judgment defaults;
bankruptcy and insolvency defaults; actual or asserted impairment of loan documentation or security; a change of control; and customary ERISA defaults.

In the case of an event of default arising from certain events of bankruptcy or insolvency, all borrowings under the Credit Facilities will become due and payable immediately without further action or notice. If any
other



F-23



---

##### Table of Contents

event of default under the Credit Facilities occurs and is continuing, the lenders holding at least 50% of the sum of (i) outstanding borrowings under
the Credit Facilities and (ii) unused commitments under the revolving credit facility may declare all outstanding indebtedness under the Credit Facilities to be due and payable immediately.

The interest rates for both the revolver and term loan facility are calculated, at the Companys option, at either a base rate or a LIBOR rate plus,
in each case, a margin. With respect to LIBOR rate loans, interest will be payable at the end of each selected interest period, but no less frequently than quarterly. With respect to base rate loans, interest will be payable quarterly in arrears. We
pay a commitment fee on the unused portion of the revolver, which is subject to adjustment based on a leverage grid.

The following amounts
are required to be applied to prepay the revolver and the term loan facility (subject to certain reinvestment rights and exceptions):



| |  |  | all net cash proceeds from any non-ordinary course sales of our property and assets and those of our subsidiaries;
| | - |  | ------------------------------------------------------------------------------------------------------------------



| |  |  | all net cash proceeds from certain extraordinary receipts;
| | - |  | ----------------------------------------------------------



| |  |  | all net cash proceeds from the issuance or incurrence after the closing date of additional debt by us or any of our subsidiaries other than debt permitted under the
loan documentation;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 50% of all net cash proceeds from any issuance of equity interest by, or equity contribution to us (subject to leverage-based stepdowns); and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | 50% of our and our subsidiaries excess cash flow (subject to leverage-based stepdowns).
| | - |  | ----------------------------------------------------------------------------------------

The term loan facility and the revolver may be prepaid at any time in whole or in part without premium or penalty, other than breakage costs if
applicable, and require the maintenance of a maximum senior secured leverage ratio and a minimum fixed charge coverage ratio. We were in compliance with the required leverage and fixed charge coverage ratios as of December 28, 2008.

The term loan facility and the revolver contain customary representations and warranties as well as certain covenants that impose certain affirmative
obligations upon and restrict our ability and that of our subsidiaries to, among other things: incur liens; incur additional indebtedness, guarantees or other contingent obligations; engage in mergers and consolidations; make sales, transfers and
other dispositions of property and assets; make loans, acquisitions, joint ventures and other investments; declare dividends; redeem and repurchase shares of equity holders; create new subsidiaries; become a general partner in any partnership;
prepay, redeem or repurchase debt; make capital expenditures; grant negative pledges; change the nature of business; amend organizational documents and other material agreements; change accounting policies or reporting practices; and create a
passive holding company.

The term loan facility and the revolver also include certain events of default (subject to customary exceptions,
baskets, and qualifications) including, but not limited to: failure to pay principal, interest, fees or other amounts when due; any representation or warranty proving to have been materially incorrect when made or confirmed; failure to perform or
observe covenants set forth in the loan documentation; default on certain other indebtedness; certain monetary judgment defaults and material non-monetary judgment defaults; bankruptcy and insolvency defaults; actual or asserted impairment of loan
documentation or security; a change of control; and customary ERISA defaults.

Fair Value Measurements

SFAS No. 157 defines and establishes a framework for measuring fair value and expands related disclosures. This Statement does not require any new
fair value measurements. We use fair value measurements to measure, among other items, purchased assets and investments, leases and derivative contracts. We also use them to assess impairment of properties, plants, and equipment, intangible assets,
and goodwill. The Statement does not apply to share-based payment transactions and inventory pricing. SFAS No. 157 is effective for the



F-24



---

##### Table of Contents

Companys financial assets and financial liabilities beginning in 2008. In February 2008, FASB Staff Position 157-2, Effective Date of Statement 157,
deferred the effective date of SFAS No. 157 for all nonfinancial assets and nonfinancial liabilities to fiscal years beginning after November 15, 2008. The nonfinancial assets and nonfinancial liabilities held by the Company include asset
retirement obligations, assets held for sale, goodwill, and trade names.

Fair value is defined as the price at which an asset could be
exchanged in a current transaction between knowledgeable, willing parties. A liabilitys fair value is defined as the amount that would be paid to transfer the liability to a new obligor, not the amount that would be paid to settle the
liability with the creditor. Where available, fair value is based on observable market prices or parameters or derived from such prices or parameters. Where observable prices or inputs are not available, use of unobservable prices or inputs are used
to estimate the current fair value, often using an internal valuation model. These valuation techniques involve some level of management estimation and judgment, the degree of which is dependent on the item being valued.

SFAS No. 157 prioritizes the inputs used in measuring fair value into the following hierarchy:



|        |  |                                                                                                                                                                                                    
|------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|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.

From time to time, the Company enters into interest rate swaps to either reduce the impact of
changes in interest rates on its floating rate long-term debt or to take advantage of favorable variable interest rates compared to its fixed rate long-term debt. The Company determined that these futures contracts are defined as Level 2 in the fair
value hierarchy. There were no interest rate swaps outstanding at December 30, 2007, or December 28, 2008.

The Company has
entered into interest rate swaps subsequent to the end of 2008 for a notional $70 million principal amount. The swaps exchange variable rate interest for fixed rates over a three year term.

The Company also periodically enters into derivatives, such as futures and options, to manage its fuel price risk. Fuel hedging positions have not been
material to our operations. These positions have been designated as fair value hedges. The fair value of our derivative contracts are measured using Level 2 inputs, and are determined by either market prices on an active market for similar assets or
by prices quoted by a broker or other market-corroborated prices. This price does not differ materially from the amount that would be paid to transfer the liability to a new obligor due to the short term nature of these contracts. At
December 30, 2007, the Company held fuel futures contracts with a fair value of ($72,000). At December 28, 2008, the Company held fuel futures contracts with a fair value of ($140,000).

11. Other Noncurrent Liabilities

Other noncurrent
liabilities consisted of the following:



|                                                  |  |                  |        |                  |   |       
|------------------------------------------------- |  | ---------------- | ------ | ---------------- | - | ------
|                                                  |  | December 30,2007 |        | December 28,2008
|                                                  |  | (in thousands)  
|Deferred branding incentives and other, long-term |  | $                | 2,629  |                  | $ | 4,543 
|Accrued straight-line rent                        |  |                  | 3,058  |                  |   | 4,109 
|Reserve for underground storage tank removal      |  |                  | 3,663  |                  |   | 3,570 
|Reserve for environmental remediation, long-term  |  |                  | 718    |                  |   | 865   
|Deferred purchase priceTCFS acquisition          |  |                  | 10,000 |                  |   |      
|                                                  |  |                  |        |                  |   |       
|Total                                             |  | $                | 20,068 |                  | $ | 13,087
|                                                  |  |                  |        |                  |   |       



F-25



---

##### Table of Contents

We record an asset retirement obligation for the estimated future cost to remove underground storage
tanks. The liability has been discounted using credit-adjusted risk-free rates ranging from 9.0% to 9.8%. Revisions to the liability could occur due to changes in tank removal costs, tank useful lives or if federal and/or state regulators enact new
guidance on the removal of such tanks. As of December 30, 2007, we re-evaluated the useful life assumptions that had been previously used in our estimates of future cash flows, and revised our estimates from 30 years for all tanks, to either 30
or 45 years, depending on tank composition. The effect of this change is reflected as a revision in the timing of estimated cash flow. The change in estimate was recorded as a reduction to the liabilities by site. The related assets were also
reduced, but to the extent the net book value of an asset was less than the required adjustment, the incremental adjustment was recorded as a credit to depreciation expense. We recorded a total credit to depreciation expense of $0.5 million related
to this adjustment. The following table presents the changes in the carrying amount of asset retirement obligations for the years ended December 30, 2007 and December 28, 2008:



|                                  |  |                  |       |   |                  |   |       |  
|--------------------------------- |  | ---------------- | ----- | - | ---------------- | - | ----- | -
|                                  |  | Year Ended       |      
|                                  |  | December 30,2007 |       |   | December 28,2008 |  
|                                  |  | (in thousands)   |      
|Balance at beginning of period    |  | $                | 3,520 |   |                  | $ | 3,663 |  
|Liabilities incurred              |  |                  | 28    |   |                  |   | 21    |  
|Liabilities assumedacquisitions  |  |                  | 845   |   |                  |   |      |  
|Liabilities settled               |  |                  | (498  | ) |                  |   | (366  | )
|Revisions in estimated cash flows |  |                  | (518  | ) |                  |   |      |  
|Accretion expense                 |  |                  | 286   |   |                  |   | 252   |  
|                                  |  |                  |       |   |                  |   |       |  
|Balance at end of period          |  | $                | 3,663 |   |                  | $ | 3,570 |  
|                                  |  |                  |       |   |                  |   |       |  

12. Benefit Plans

We have established a 401(k) benefit plan (the Plan) for the benefit of its employees. All full-time employees who are over 21 years of age and have greater than six months tenure are eligible to participate. Under
the terms of the Plan, employees can defer up to 100% of their wages, with the Company matching a portion of the first 6% of the employees contribution. The Companys contributions to the Plan for 2006, 2007 and 2008, net of forfeitures,
were approximately $0.4 million, $0.4 million and $0.5 million, respectively.

We also have established a Nonqualified Deferred
Compensation Plan (NQDC) for key executives, officers, and certain other employees to allow compensation deferrals in addition to that allowable under the 401(k) plan limitations. We match a portion of the participants contribution each year
using the same percentage used for our 401(k) plan match. NQDC benefits will be paid from our assets. The net expense incurred for this plan during 2006, 2007 and 2008 was less than $0.1 million in each year. The unfunded accrued liability included
in accrued liabilities as of December 30, 2007 and December 28, 2008, was $1.7 million and $1.6 million, respectively.

13. Related-Party
Transactions

We lease nine convenience stores and two dealer sites from Sam L. Susser, several of his family members, and several
entities wholly or partially owned by Mr. Susser. The leases are classified as operating leases and provide for minimum annual rentals of approximately $2.0 million in 2009, $2.0 million in 2010, $1.6 million in 2011, $0.4 million in 2012
and $0.3 million in 2013. The lease expiration dates range from 2009 to 2018, with additional option periods extending from 2014 to 2062. The additional option periods generally contain future rent escalation clauses. The annual rentals on
related-party leases are included in the table of future minimum lease payments presented in Note 14.

Sam L. Susser owns an aircraft,
which is used by us for business purposes in the course of operations. We pay Mr. Susser a fee based on the number of hours flown, plus reimbursement for the actual out-of-pocket costs



F-26



---

##### Table of Contents

of pilots and their related expenses, for Company use of the aircraft. In connection with this arrangement, we made payments to Mr. Susser in the amount
of $0.4 million, $0.4 million and $0.4 million during 2006, 2007 and 2008, respectively. Based on current market rates for chartering of private aircraft, we believe that the terms of this arrangement are no worse than what we could have obtained in
an arms length transaction.

Sam J. Susser and Jerry Susser collectively own a 14.82% minority interest in Susser Company, Ltd., a
consolidated subsidiary of the Company. Susser Company, Ltd. owns two convenience store properties that are leased to the Company under operating leases, oil and gas royalties, and undeveloped properties. The lease payments to Susser Company were
$0.2 million and $0.2 million in 2007 and 2008, respectively. The future minimum lease payments are $0.1 million in 2009 and none in 2010. Sam J. and Jerry Susser do not receive any compensation or distributions as a result of their ownership and
their voting rights have been assigned to a subsidiary.

14. Commitments and Contingencies

Leases

Certain property used in our business is
leased under operating leases. Generally, real estate leases are for primary terms of ten to twenty years and include renewal provisions at the option of the lessee. Certain leases provide for contingent rentals based upon a percentage of gross
receipts, as well as payment of real estate taxes, insurance, and maintenance. Certain leases contain escalation clauses.

During 2007 and
2008, Stripes sold 20 and 15 retail stores, respectively, to unrelated parties and entered into leaseback agreements for each of the stores. Additionally, we entered into sale/leaseback transactions for 13 stores acquired in the TCFS
Acquisition in November 2007. The leases contain primary terms typically of 20 years with annual escalation. The leases are being accounted for as operating leases. We have no continuing involvement with respect to these leases.

The components of net rent expense are as follows:



|                                                  |  |                  |        |   |                  |   |        |                  |  |   |        |  
|------------------------------------------------- |  | ---------------- | ------ | - | ---------------- | - | ------ | ---------------- |  | - | ------ | -
|                                                  |  | Year Ended       |       
|                                                  |  | December 31,2006 |        |   | December 30,2007 |   |        | December 28,2008 | 
|                                                  |  | (in thousands)   |       
|Cash rent:                                        |  |                  |        |   |                  |   |        |                  |  |   |        |  
|Store base rent                                   |  | $                | 22,074 |   |                  | $ | 25,189 |                  |  | $ | 34,424 |  
|Equipment rent                                    |  |                  | 426    |   |                  |   | 522    |                  |  |   | 747    |  
|Contingent rent                                   |  |                  | 139    |   |                  |   | 133    |                  |  |   | 195    |  
|                                                  |  |                  |        |   |                  |   |        |                  |  |   |        |  
|Total cash rent                                   |  |                  | 22,639 |   |                  |   | 25,844 |                  |  |   | 35,366 |  
|Non-cash rent:                                    |  |                  |        |   |                  |   |        |                  |  |   |        |  
|Straight-line rent                                |  |                  | 1,541  |   |                  |   | 1,509  |                  |  |   | 1,261  |  
|Amortization of deferred gain from sale leaseback |  |                  | (1,486 | ) |                  |   | (1,531 | )                |  |   | (2,007 | )
|                                                  |  |                  |        |   |                  |   |        |                  |  |   |        |  
|Net rent expense                                  |  | $                | 22,694 |   |                  | $ | 25,822 |                  |  | $ | 34,620 |  
|                                                  |  |                  |        |   |                  |   |        |                  |  |   |        |  

Sublease rental income for 2006, 2007 and 2008 was $0.7 million, $0.7 million and $0.8 million,
respectively, and is included in other income.



F-27



---

##### Table of Contents

Future minimum lease payments for future fiscal years are as follows:



|           |  |                |        
|---------- |  | -------------- | -------
|           |  | (in thousands)
|2009       |  | $              | 35,838 
|2010       |  |                | 35,488 
|2011       |  |                | 35,140 
|2012       |  |                | 33,712 
|2013       |  |                | 34,095 
|Thereafter |  |                | 420,002
|           |  |                |        
|Total      |  | $              | 594,275
|           |  |                |        

Letters of Credit

We were contingently liable for $32.3 million related to revocable letters of credit required by various insurers and suppliers at December 28, 2008. Included in this amount is a $10 million letter of credit held
in escrow related to the TCFS Acquisition that will be eligible to be drawn upon in November 2009, net of any settled or pending indemnity claims.

Environmental Remediation

We are subject to various federal, state and local environmental laws and make financial
expenditures in order to comply with regulations governing underground storage tanks adopted by federal, state and local regulatory agencies. In particular, at the federal level, the Resource Conservation and Recovery Act of 1976, as amended,
requires the EPA to establish a comprehensive regulatory program for the detection, prevention and cleanup of leaking underground storage tanks (e.g. overfills, spills and underground storage tank releases).

Federal and state regulations require us to provide and maintain evidence that we are taking financial responsibility for corrective action and
compensating third parties in the event of a release from our underground storage tank systems. In order to comply with these requirements, we have historically obtained private insurance for Texas, New Mexico and Oklahoma. These policies provide
protection from third party liability claims. For 2008, our coverage in Texas was $1.0 million per occurrence, with a $5.0 million aggregate and $0.5 million deductible. Our coverage in Oklahoma is $1.0 million per occurrence, with a $2.0 million
aggregate and $250,000 deductible. Additionally, we rely on state trust funds that cover certain claims.

We are currently involved in the
remediation of gasoline store sites where releases of regulated substances have been detected. We accrue for anticipated future costs and the related probable state reimbursement amounts for its remediation activities. Accordingly, we have recorded
estimated undiscounted liabilities for these sites totaling $2.6 million and $2.8 million, of which $1.8 million and $2.0 million are classified as accrued expenses and other current liabilities as of December 30, 2007 and
December 28, 2008, respectively, with the balance included in other noncurrent liabilities. As of December 28, 2008, approximately $1.5 million of the total environmental reserve is for the investigation and remediation of contamination at
18 sites that qualify for reimbursement under state funds. The remaining $1.3 million represents our estimate of deductibles under insurance policies that we anticipate being required to pay with respect to 34 additional sites. There are
48 additional sites that we own and/or operate with known contamination, which are being investigated and remediated by third parties (primarily former site owners) pursuant to contractual indemnification agreements imposing responsibility on
the former owners for pre-existing contamination. We maintain no reserves for these sites. There can be no assurance that the third parties will be able or willing to pay all costs for these sites in which case we could incur additional costs. We
have additional reserves of $3.6 million that represent our estimate for future asset retirement obligations for underground storage tanks.

Under state reimbursement programs, we are eligible to receive reimbursement for certain future remediation costs, as well as the remediation costs previously paid. Accordingly, we have recorded a net receivable of $2.9 million and $1.9
million for the estimated probable state reimbursements, of which



F-28



---

##### Table of Contents

$2.2 million and $1.0 million are included in current receivables as of December 30, 2007 and December 28, 2008, respectively. The remaining
$0.7 million and $0.9 million are included in other assets as of December 30, 2007 and December 28, 2008, respectively. Reimbursement from the Texas Petroleum Storage Tank Remediation fund for releases that occurred prior to
December 23, 1998 will depend upon the continued maintenance and solvency of the state fund through its scheduled expiration on August 31, 2011.

Self-Insurance

We are partially self-insured for our general liability and employee health insurance. We maintain insurance
coverage at levels that are customary and consistent with industry standards for companies of similar size. We are a nonsubscriber under the Texas Workers Compensation Act and maintain an ERISA-based employee injury plan, which is partially
self insured. As of December 28, 2008, there are a number of outstanding claims that are of a routine nature. The estimated incurred but unpaid liabilities relating to these claims are included in other accrued expenses. Additionally, there are
open claims under previous policies that have not been resolved as of December 28, 2008. While the ultimate outcome of these claims cannot presently be determined, management believes that the accrued liability of $4.5 million will be
sufficient to cover the related liability and that the ultimate disposition of these claims will have no material effect on our financial position and results of operations.

Deferred Branding Incentives

We receive deferred branding incentives and other incentive payments
from a number of our fuel suppliers. A portion of the deferred branding incentives may be passed on to our wholesale branded dealers under the same terms as required by our fuel suppliers. Many of the agreements require repayment of all or a portion
of the amount received if we (or our branded dealers) elect to discontinue selling the specified brand of fuel at certain locations. As of December 28, 2008, the estimated amount of deferred branding incentives that would have to be repaid upon
de-branding at these locations was $11.1 million. Of this amount, approximately $5.9 million would be the responsibility of SPCs branded dealers under reimbursement agreements with the dealers. In the event a dealer were to default on this
reimbursement obligation, SPC would be required to make this payment. No liability is recorded for the amount of dealer obligations which would become payable upon de-branding. We have $4.9 million recorded on the balance sheet as of
December 28, 2008, of which $0.3 million is included in accrued expenses and other current liabilities and $4.6 million is included in other noncurrent liabilities.

15. Interest Expense

The components of interest expense and interest income are as follows:



|                                              |  |                  |        |   |                  |   |        |                  |  |   |        |  
|--------------------------------------------- |  | ---------------- | ------ | - | ---------------- | - | ------ | ---------------- |  | - | ------ | -
|                                              |  | Year Ended       |       
|                                              |  | December 31,2006 |        |   | December 30,2007 |   |        | December 28,2008 | 
|                                              |  | (in thousands)   |       
|Interest expense                              |  | $                | 23,832 |   |                  | $ | 16,227 |                  |  | $ | 36,715 |  
|Fair market value change in derivatives       |  |                  | (330   | ) |                  |   |       |                  |  |   |       |  
|Cash paid on interest rate swap               |  |                  | 270    |   |                  |   |       |                  |  |   |       |  
|Capitalized interest                          |  |                  | (346   | ) |                  |   | (550   | )                |  |   | (170   | )
|Amortization of loan costs & issuance premium |  |                  | 2,591  |   |                  |   | 1,543  |                  |  |   | 2,913  |  
|Cash interest income                          |  |                  | (816   | ) |                  |   | (1,068 | )                |  |   | (202   | )
|                                              |  |                  |        |   |                  |   |        |                  |  |   |        |  
|Interest expense, net                         |  | $                | 25,201 |   |                  | $ | 16,152 |                  |  | $ | 39,256 |  
|                                              |  |                  |        |   |                  |   |        |                  |  |   |        |  

16. Income Tax

In connection with the closing of the reorganization and initial public offering on October 24, 2006, the Company converted from a limited liability company to a C corporation and established
beginning balances in



F-29



---

##### Table of Contents

its deferred tax assets and liabilities in accordance with SFAS No. 109. Accordingly, the Company recorded a cumulative net deferred tax asset of less
than $0.1 million on that date, which is net of a valuation allowance of $9.7 million. The Company considered its historical taxable income and its estimates of future taxable income in making a determination of a reasonable valuation allowance.
During the year ended December 30, 2007, the Company generated pre-tax book income as well as taxable income which resulted in the utilization of all net operating loss carry-forwards. In addition, as a result of the acquisition of TCFS, the
Company recorded an additional $39.4 million of deferred tax liability. Therefore, in evaluating the need for valuation allowance at December 30, 2007, the Company determined that it was more likely than not that the full deferred tax assets
would be realized and released the entire previously established valuation allowance.

Components of the Companys income tax benefit
and provision for the period following the Companys conversion to a C corporation through December 31, 2006 and the fiscal years ended December 30, 2007 and December 28, 2008, are as follows:



|                                     |  |                                          |    |   |                  |   |         |                  |  |   |       
|------------------------------------ |  | ---------------------------------------- | -- | - | ---------------- | - | ------- | ---------------- |  | - | ------
|                                     |  |                                          |    |   | Year Ended      
|                                     |  | October 24, 2006ThroughDecember 31, 2006 |    |   | December 30,2007 |   |         | December 28,2008
|                                     |  |                                          |    |   | (in thousands)  
|Current:                             |  |                                          |    |   |                  |   |         |                  |  |   |       
|Federal                              |  | $                                        |   |   |                  | $ | 7,826   |                  |  | $ | 8,158 
|State                                |  |                                          | 51 |   |                  |   | 693     |                  |  |   | 1,699 
|                                     |  |                                          |    |   |                  |   |         |                  |  |   |       
|Total current income tax expense     |  |                                          | 51 |   |                  |   | 8,519   |                  |  |   | 9,857 
|Deferred:                            |  |                                          |    |   |                  |   |         |                  |  |   |       
|Federal                              |  |                                          |   |   |                  |   | (14,108 | )                |  |   | 539   
|State                                |  |                                          | (3 | ) |                  |   | (164    | )                |  |   |      
|                                     |  |                                          |    |   |                  |   |         |                  |  |   |       
|Total deferred tax expense (benefit) |  |                                          | (3 | ) |                  |   | (14,272 | )                |  |   | 539   
|                                     |  |                                          |    |   |                  |   |         |                  |  |   |       
|Net income tax expense (benefit)     |  | $                                        | 48 |   |                  | $ | (5,753  | )                |  | $ | 10,396
|                                     |  |                                          |    |   |                  |   |         |                  |  |   |       

A reconciliation of the statutory federal income tax rate to the Companys effective tax rate
for October 24, 2006 through December 31, 2006 and the fiscal years 2007 and 2008, which excludes the deferred tax charge discussed above, are as follows:



|                                                                 |  |                                          |        |   |                  |   |        |                  |  |   |        |  
|---------------------------------------------------------------- |  | ---------------------------------------- | ------ | - | ---------------- | - | ------ | ---------------- |  | - | ------ | -
|                                                                 |  |                                          |        |   | Year Ended       |  
|                                                                 |  | October 24, 2006ThroughDecember 31, 2006 |        |   | December 30,2007 |   |        | December 28,2008 | 
|                                                                 |  |                                          |        |   | (in thousands)   |  
|Tax at statutory federal rate                                    |  | $                                        | (1,294 | ) |                  | $ | 3,674  |                  |  | $ | 9,405  |  
|State and local tax, net of federal benefit                      |  |                                          | 48     |   |                  |   | 344    |                  |  |   | 1,104  |  
|Tax benefit recognized upon change in entity status              |  |                                          | (7,369 | ) |                  |   |       |                  |  |   |       |  
|Difference in tax expense related to income not taxed to company |  |                                          | (1,009 | ) |                  |   |       |                  |  |   |       |  
|Increase (decrease) in valuation allowance                       |  |                                          | 9,666  |   |                  |   | (9,662 | )                |  |   |       |  
|Other                                                            |  |                                          | 6      |   |                  |   | (109   | )                |  |   | (113   | )
|                                                                 |  |                                          |        |   |                  |   |        |                  |  |   |        |  
|Tax expense per financial statement                              |  | $                                        | 48     |   |                  | $ | (5,753 | )                |  | $ | 10,396 |  
|                                                                 |  |                                          |        |   |                  |   |        |                  |  |   |        |  



F-30



---

##### Table of Contents

Components of deferred tax assets and (liabilities) are as follows:



|                                                 |  |                  |         |   |                  |   |         |  
|------------------------------------------------ |  | ---------------- | ------- | - | ---------------- | - | ------- | -
|                                                 |  | December 30,2007 |         |   | December 28,2008 |  
|                                                 |  | (in thousands)   |        
|Deferred tax assets:                             |  |                  |         |   |                  |   |         |  
|Accrued expenses                                 |  | $                | 1,156   |   |                  | $ | 1,386   |  
|Nonqualified deferred compensation               |  |                  | 625     |   |                  |   | 585     |  
|Accrued straight-line rent                       |  |                  | 1,188   |   |                  |   | 1,644   |  
|Allowance for doubtful accounts                  |  |                  | 487     |   |                  |   | 180     |  
|Inventory reserves                               |  |                  | 190     |   |                  |   | 294     |  
|Environmental reserves                           |  |                  | 472     |   |                  |   | 610     |  
|Deferred gain on sale leaseback transactions     |  |                  | 11,918  |   |                  |   | 12,912  |  
|Intangible assets                                |  |                  |        |   |                  |   | 200     |  
|Deferred revenue                                 |  |                  | 728     |   |                  |   | 1,384   |  
|Stock-based compensation expense                 |  |                  | 1,170   |   |                  |   | 2,596   |  
|Other                                            |  |                  | 631     |   |                  |   | 1,360   |  
|                                                 |  |                  |         |   |                  |   |         |  
|Total deferred tax assets                        |  |                  | 18,565  |   |                  |   | 23,151  |  
|Deferred tax liabilities:                        |  |                  |         |   |                  |   |         |  
|Fixed assets                                     |  |                  | 40,184  |   |                  |   | 46,965  |  
|Intangible assets                                |  |                  | 1,110   |   |                  |   |        |  
|Prepaid expenses                                 |  |                  | 688     |   |                  |   | 290     |  
|Other                                            |  |                  | 25      |   |                  |   |        |  
|LIFO adjustment                                  |  |                  | 1,668   |   |                  |   | 1,112   |  
|                                                 |  |                  |         |   |                  |   |         |  
|Total deferred tax liabilities                   |  |                  | 43,675  |   |                  |   | 48,367  |  
|                                                 |  |                  |         |   |                  |   |         |  
|Net deferred income tax assets (liabilities)     |  | $                | (25,110 | ) |                  | $ | (25,216 | )
|                                                 |  |                  |         |   |                  |   |         |  
|Current net deferred tax assets (liabilities)    |  | $                | 2,035   |   |                  | $ | 3,106   |  
|                                                 |  |                  |         |   |                  |   |         |  
|Noncurrent net deferred tax assets (liabilities) |  | $                | (27,145 | ) |                  | $ | (28,322 | )
|                                                 |  |                  |         |   |                  |   |         |  

Uncertain Tax Positions

The Company adopted the provisions of FIN 48 on January 1, 2007. As a result of the adoption, the Company recognized no adjustment to income tax accounts that existed as of December 31, 2006. It is the
Companys policy to recognize interest and penalties related to uncertain tax positions in general and administrative expense. Interest and penalties incurred by the Company have not been material in 2007 or 2008. The Company became a taxpayer
at October 24, 2006 with the conversion to a C corporation, and the statute of limitations remains open on all years since then. The Company files income tax returns in the U.S. federal jurisdiction, Texas, Oklahoma and New
Mexico. The Company is subject to examinations in all jurisdictions for all returns filed since October 24, 2006.

No adjustments have
been recorded to the balance of unrecognized tax benefits and therefore no balance exists at December 28, 2008 as all tax positions are considered highly certain. There are no positions the Company reasonably anticipates will significantly
increase or decrease within 12 months of the reporting date.

17. Shareholders Equity

Prior to October 2006, the Company was structured as a limited liability company and its membership interests were not publicly traded. On
October 24, 2006, Susser Holdings Corporation completed an IPO of 7,475,000 shares of its common stock at a price of $16.50 per share for an aggregate offering price of $123.3 million. We received $112.8 million in net proceeds from the
IPO after payment of fees, expenses and



F-31



---

##### Table of Contents

underwriting discounts of approximately $10.5 million. Concurrent with the IPO, all existing member interests and options in Stripes Holdings LLC were
converted to an equivalent number of shares or options in Susser Holdings Corporation.

A total of 125,000,000 shares of common stock have
been authorized, $0.01 par value, of which 17,006,662 were issued and 16,995,338 outstanding as of December 30, 2007, and 17,048,972 were issued and 17,037,648 outstanding as of December 28, 2008, respectively. Included in these amounts
are 114,934 and 119,130 shares, respectively, which represent restricted shares and are not yet vested and have no voting rights. Treasury shares consist of 11,324 shares issued as restricted shares which were forfeited prior to vesting. A total of
25,000,000 preferred shares have also been authorized, par value $0.01 per share, although none have been issued. Options to purchase 1,708,842 shares of common stock are outstanding as of December 28, 2008, 320,999 of which are vested. (see
Note 18)

18. Share-Based Compensation

Stock
Options

The Company adopted the Susser Holdings Corporation 2006 Equity Incentive Plan (the 2006 Plan) on October 18, 2006. The
2006 Plan provides that an aggregate number of 2,637,277 shares may be issued under this plan. In connection with the IPO, the options under the Stripes Holdings LLC Unit Option Plan (the Stripes Option Plan), were converted into options to purchase
an aggregate of 205,285 shares of Susser common stock under the 2006 Plan on an equivalent basis at an exercise price of $13.92, with such converted options having the same vesting and forfeiture terms as those of the options originally granted
under the Stripes Option Plan.

A total of 1,708,842 options were outstanding at December 28, 2008, of which 320,999 are exercisable.
The options generally vest over five years, with onethird vesting on the third, fourth and fifth anniversary of the grant date, and expire 10 years after date of grant. The nonexercisable options outstanding at December 28, 2008
vest on various dates from December 2009 to June 2013.

Prior to adopting SFAS No. 123(R) during the first quarter of 2006, as a
private company, the Company accounted for its options under the Stripes Option Plan using the intrinsic value method of accounting set forth in APB Opinion No. 25, Accounting for Stock Issued to Employees,and related interpretations as
permitted by SFAS No. 123, Accounting for Stock-Based Compensation.Accordingly, compensation cost for these options was measured as the excess, if any, of the fair value of the unit at the date of the grant over the amount an employee
must pay to acquire the unit. Because we used the minimum value method for pro forma disclosures under SFAS No. 123, we applied SFAS No. 123(R) prospectively to newly issued stock options.

The following table illustrates the effect on net income for fiscal 2007 and 2008 had compensation cost for options granted under the Stripes Option Plan
been determined based on the grant-date fair value of awards consistent with the method set forth in SFAS No. 123:



|                                                                                                                                            |  |                  |        |                  |   |       
|------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------- | ------ | ---------------- | - | ------
|                                                                                                                                            |  | Year Ended      
|                                                                                                                                            |  | December 30,2007 |        | December 28,2008
|                                                                                                                                            |  | (in thousands)  
|Net income, as reported                                                                                                                     |  | $                | 16,252 |                  | $ | 16,477
|Deduct: Compensation expense on stock options determined under fair value based method for awards under the Stripes Option Plan, net of tax |  |                  | 65     |                  |   | 67    
|                                                                                                                                            |  |                  |        |                  |   |       
|Total                                                                                                                                       |  | $                | 16,187 |                  | $ | 16,410
|                                                                                                                                            |  |                  |        |                  |   |       



F-32



---

##### Table of Contents

The following table summarizes certain information regarding stock option activity for the fiscal 2006,
2007 and 2008:



|                                                   |  |                          |   |  |                               |      
|-------------------------------------------------- |  | ------------------------ | - |  | ----------------------------- | -----
|                                                   |  | NumberOptionsOutstanding |   |  | Weighted AverageExercisePrice
|Balances at January 1, 2006 (Stripes Option Plan)  |  | 328,506                  |   |  | $                             | 10.00
|Granted                                            |  |                         |   |  |                               |     
|Exercised                                          |  |                         |   |  |                               |     
|Forfeited or expired                               |  | (42,716                  | ) |  |                               | 10.00
|                                                   |  |                          |   |  |                               |      
|Balances at October 18, 2006 (Stripes Option Plan) |  | 285,790                  |   |  |                               | 10.00
|Conversion to options in Company upon IPO          |  | (80,505                  | ) |  |                               |     
|Balances at October 18, 2006 (2006 Plan)           |  | 205,285                  |   |  |                               | 13.92
|Granted                                            |  | 1,023,006                |   |  |                               | 16.50
|Exercised                                          |  |                         |   |  |                               |     
|Forfeited or expired                               |  |                         |   |  |                               |     
|                                                   |  |                          |   |  |                               |      
|Balances at December 31, 2006                      |  | 1,228,291                |   |  |                               | 16.07
|Granted                                            |  | 482,743                  |   |  |                               | 22.57
|Exercised                                          |  |                         |   |  |                               |     
|Forfeited or expired                               |  | (160,817                 | ) |  |                               | 15.98
|                                                   |  |                          |   |  |                               |      
|Balances at December 30, 2007                      |  | 1,550,217                |   |  |                               | 18.11
|Granted                                            |  | 475,480                  |   |  |                               | 17.14
|Exercised                                          |  |                         |   |  |                               |     
|Forfeited or expired                               |  | (316,855                 | ) |  |                               | 21.70
|                                                   |  |                          |   |  |                               |      
|Balances at December 28, 2008                      |  | 1,708,842                |   |  | $                             | 17.17
|                                                   |  |                          |   |  |                               |      
|Exercisable at December 28, 2008                   |  | 320,999                  |   |  | $                             | 14.36
|                                                   |  |                          |   |  |                               |      

At December 28, 2008, all outstanding options had an aggregate intrinsic value of $0.6
million and a weighted average remaining contractual life of 7.9 years. The vested options had no intrinsic value and a weighted average remaining contractual life of 7.0 years. No options had been exercised as of December 28, 2008.

Following our IPO, the fair value of each option grant has been estimated using the Black-Scholes-Merton option pricing model, with the following
weighted assumptions and results:



|                                       |  |                  |       |   |                  |   |       |                  |  |   |       |  
|-------------------------------------- |  | ---------------- | ----- | - | ---------------- | - | ----- | ---------------- |  | - | ----- | -
|                                       |  | Year Ended       |      
|                                       |  | December 31,2006 |       |   | December 30,2007 |   |       | December 28,2008 | 
|Weighted-average grant fair value      |  | $                | 7.36  |   |                  | $ | 10.03 |                  |  | $ | 7.52  |  
|Exercise price                         |  | $                | 16.50 |   |                  | $ | 22.57 |                  |  | $ | 17.14 |  
|Stock value on date of grant           |  | $                | 16.50 |   |                  | $ | 22.57 |                  |  | $ | 17.14 |  
|Risk-free interest rate                |  |                  | 4.7   | % |                  |   | 3.8   | %                |  |   | 3.4   | %
|Expected dividend yield                |  |                  | 0     | % |                  |   | 0     | %                |  |   | 0     | %
|Weighted average expected life (years) |  |                  | 6.3   |   |                  |   | 7.0   |                  |  |   | 7.0   |  
|Expected volatility                    |  |                  | 36.1  | % |                  |   | 35.2  | %                |  |   | 36.4  | %

Volatility was estimated by using the historical volatility of an industry peer, which was
determined giving consideration to size, stage of lifecycle, capital structure and industry. The expected life was estimated using the shortcut method, as allowed by SFAS No. 123(R). The aggregate grant-date fair value of options granted during
fiscal 2006, 2007 and 2008 was approximately $7.5 million, $4.8 million and $3.6 million, respectively. We recorded $0.4 million, $2.0 million and $3.3 million in stock compensation expense during fiscal 2006, 2007 and 2008, respectively for
the options outstanding under the 2006 Plan. Compensation expense is being recognized



F-33



---

##### Table of Contents

straight-line over the related vesting periods and is included in general and administrative expense. The remaining compensation expense to be recognized
over the next 54 months is a total of $6.3 million. No options have been exercised yet.

Unvested Stock

The Company has also granted shares of restricted stock. The shares generally vest over five years, with one-third vesting on the third, fourth and fifth
anniversary of the grant date. Concurrent with the IPO, restricted units of Stripes Holdings LLC were converted to 0.130104 restricted shares of Susser common stock. The following table summarizes certain information regarding the restricted stock
grants:



|                                       |  |                |   |  |                                      |      
|-------------------------------------- |  | -------------- | - |  | ------------------------------------ | -----
|                                       |  | Unvested Stock
|                                       |  | Number ofUnits |   |  | Grant-DateAverage FairValue Per Unit
|Nonvested at January 1, 2006           |  | 912,823        |   |  | $                                    | 1.93 
|Granted                                |  |               |   |  |                                      |     
|Vested                                 |  |               |   |  |                                      |     
|Forfeited                              |  |               |   |  |                                      |     
|                                       |  |                |   |  |                                      |      
|Nonvested at October 18, 2006          |  | 912,823        |   |  |                                      | 1.93 
|Conversion to Company nonvested shares |  | (794,065       | ) |  |                                      |     
|Granted                                |  |               |   |  |                                      |     
|Vested                                 |  |               |   |  |                                      |     
|Forfeited                              |  |               |   |  |                                      |     
|                                       |  |                |   |  |                                      |      
|Nonvested at December 31, 2006         |  | 118,758        |   |  |                                      | 14.83
|Granted                                |  | 7,500          |   |  |                                      | 17.92
|Vested                                 |  |               |   |  |                                      |     
|Forfeited                              |  | (11,324        | ) |  |                                      | 14.83
|                                       |  |                |   |  |                                      |      
|Nonvested at December 30, 2007         |  | 114,934        |   |  | $                                    | 15.03
|Granted                                |  | 40,000         |   |  |                                      | 20.86
|Vested                                 |  | (35,804        | ) |  |                                      | 14.83
|Forfeited                              |  |               |   |  |                                      |     
|                                       |  |                |   |  |                                      |      
|Nonvested at December 28, 2008         |  | 119,130        |   |  | $                                    | 17.05
|                                       |  |                |   |  |                                      |      

Stock-based compensation expense of $0.4 million, $0.4 million and $0.6 million was recognized
during 2006, 2007 and 2008, respectively. The remaining compensation expense to be recognized over the next 54 months is a total of $1.1 million.

19. Segment Reporting

The Company operates its business in two primary operating segments, both of which are included as
reportable segments. No operating segments have been aggregated in identifying the two reportable segments. The retail segment, Stripes, operates retail convenience stores in Texas, New Mexico and Oklahoma that sell merchandise, prepared food and
motor fuel, and also offer a variety of services including car washes, lottery, ATM, money orders, prepaid phone cards and wireless services, and pay phones. The wholesale segment, SPC (a subsidiary of Stripes), purchases fuel from a number of
refiners and supplies it to the Companys retail stores, to independently-owned dealer stations under long-term supply agreements, to Company-owned unattended fueling sites and to other commercial consumers of motor fuel. Sales of fuel from the
wholesale to retail segment are at delivered cost, including tax and freight. This amount is reflected in intercompany eliminations of fuel revenue. There are no customers who are individually material. Amounts in the all other column include APT,
corporate overhead and other costs not allocated to the two primary segments.



F-34



---

##### Table of Contents

Segment Financial Data for the Year Ended December 31, 2006

(dollars and gallons in thousands)



|                                             |  |               |           |                  |   |                          |  |   |           |   |  |        |        |   |  |   |          
|-------------------------------------------- |  | ------------- | --------- | ---------------- | - | ------------------------ |  | - | --------- | - |  | ------ | ------ | - |  | - | ---------
|                                             |  | RetailSegment |           | WholesaleSegment |   | IntercompanyEliminations |  |   | All Other |   |  | Totals
|Revenue:                                     |  |               |           |                  |   |                          |  |   |           |   |  |        |        |   |  |   |          
|Merchandise                                  |  | $             | 365,343   |                  | $ |                         |  | $ |          |   |  | $      |       |   |  | $ | 365,343  
|Fuel                                         |  |               | 953,004   |                  |   | 1,685,265                |  |   | (761,628  | ) |  |        |       |   |  |   | 1,876,641
|Other                                        |  |               | 18,894    |                  |   | 3,942                    |  |   | (443      | ) |  |        | 782    |   |  |   | 23,175   
|                                             |  |               |           |                  |   |                          |  |   |           |   |  |        |        |   |  |   |          
|Total revenue                                |  |               | 1,337,241 |                  |   | 1,689,207                |  |   | (762,071  | ) |  |        | 782    |   |  |   | 2,265,159
|Gross profit                                 |  |               |           |                  |   |                          |  |   |           |   |  |        |        |   |  |   |          
|Merchandise, net                             |  |               | 119,092   |                  |   |                         |  |   |          |   |  |        |       |   |  |   | 119,092  
|Fuel                                         |  |               | 54,203    |                  |   | 25,367                   |  |   |          |   |  |        |       |   |  |   | 79,570   
|Other                                        |  |               | 18,894    |                  |   | 3,942                    |  |   | (443      | ) |  |        | 361    |   |  |   | 22,754   
|                                             |  |               |           |                  |   |                          |  |   |           |   |  |        |        |   |  |   |          
|Total gross profit                           |  |               | 192,189   |                  |   | 29,309                   |  |   | (443      | ) |  |        | 361    |   |  |   | 221,416  
|Selling, general and administrative expenses |  |               | 166,419   |                  |   | 9,722                    |  |   | (443      | ) |  |        | 1,826  |   |  |   | 177,524  
|Depreciation, amortization and accretion     |  |               | 17,284    |                  |   | 4,840                    |  |   |          |   |  |        | 656    |   |  |   | 22,780   
|Other operating expenses(1)                  |  |               |          |                  |   |                         |  |   |          |   |  |        |       |   |  |   |         
|                                             |  |               |           |                  |   |                          |  |   |           |   |  |        |        |   |  |   |          
|Operating income (loss)                      |  | $             | 8,486     |                  | $ | 14,747                   |  | $ |          |   |  | $      | (2,121 | ) |  | $ | 21,112   
|                                             |  |               |           |                  |   |                          |  |   |           |   |  |        |        |   |  |   |          
|Gallons                                      |  |               | 395,338   |                  |   | 843,601                  |  |   | (392,629  | ) |  |        |       |   |  |   | 846,310  
|Total assets                                 |  | $             | 302,911   |                  | $ | 102,443                  |  | $ |          |   |  | $      | 16,973 |   |  | $ | 422,327  
|Goodwill                                     |  |               | 31,442    |                  |   | 13,320                   |  |   |          |   |  |        |       |   |  |   | 44,762   
|Gross capital expenditures                   |  |               | 64,927    |                  |   | 5,139                    |  |   |          |   |  |        | 121    |   |  |   | 70,187   



|(1) | Includes loss (gain) on disposal of assets and impairment charges.
|--- | ------------------------------------------------------------------



F-35



---

##### Table of Contents

Segment Financial Data for the Year Ended December 30, 2007

(dollars and gallons in thousands)



|                                             |  |               |           |                  |   |           |                          |  |   |           |   |  |        |        |   |  |   |          
|-------------------------------------------- |  | ------------- | --------- | ---------------- | - | --------- | ------------------------ |  | - | --------- | - |  | ------ | ------ | - |  | - | ---------
|                                             |  | RetailSegment |           | WholesaleSegment |   |           | IntercompanyEliminations |  |   | All Other |   |  | Totals
|Revenue:                                     |  |               |           |                  |   |           |                          |  |   |           |   |  |        |        |   |  |   |          
|Merchandise                                  |  | $             | 444,218   |                  | $ |          |                          |  | $ |          |   |  | $      |       |   |  | $ | 444,218  
|Fuel                                         |  |               | 1,211,751 |                  |   | 1,946,857 |                          |  |   | (911,388  | ) |  |        |       |   |  |   | 2,247,220
|Other                                        |  |               | 20,847    |                  |   | 4,220     |                          |  |   | (70       | ) |  |        | 927    |   |  |   | 25,924   
|                                             |  |               |           |                  |   |           |                          |  |   |           |   |  |        |        |   |  |   |          
|Total revenue                                |  |               | 1,676,816 |                  |   | 1,951,077 |                          |  |   | (911,458  | ) |  |        | 927    |   |  |   | 2,717,362
|Gross profit                                 |  |               |           |                  |   |           |                          |  |   |           |   |  |        |        |   |  |   |          
|Merchandise, net                             |  |               | 144,566   |                  |   |          |                          |  |   |          |   |  |        |       |   |  |   | 144,566  
|Fuel                                         |  |               | 67,588    |                  |   | 25,653    |                          |  |   |          |   |  |        |       |   |  |   | 93,241   
|Other                                        |  |               | 20,846    |                  |   | 4,066     |                          |  |   | (70       | ) |  |        | (50    | ) |  |   | 24,792   
|                                             |  |               |           |                  |   |           |                          |  |   |           |   |  |        |        |   |  |   |          
|Total gross profit                           |  |               | 233,000   |                  |   | 29,719    |                          |  |   | (70       | ) |  |        | (50    | ) |  |   | 262,599  
|Selling, general and administrative expenses |  |               | 188,694   |                  |   | 9,377     |                          |  |   | (70       | ) |  |        | 8,681  |   |  |   | 206,682  
|Depreciation, amortization and accretion     |  |               | 24,964    |                  |   | 4,104     |                          |  |   |          |   |  |        | 401    |   |  |   | 29,469   
|Other operating expenses(1)                  |  |               | 273       |                  |   | (86       | )                        |  |   |          |   |  |        | 3      |   |  |   | 190      
|                                             |  |               |           |                  |   |           |                          |  |   |           |   |  |        |        |   |  |   |          
|Operating income (loss)                      |  | $             | 19,069    |                  | $ | 16,324    |                          |  | $ |          |   |  | $      | (9,135 | ) |  | $ | 26,258   
|                                             |  |               |           |                  |   |           |                          |  |   |           |   |  |        |        |   |  |   |          
|Gallons                                      |  |               | 456,527   |                  |   | 891,965   |                          |  |   | (426,779  | ) |  |        |       |   |  |   | 921,713  
|Total assets                                 |  | $             | 730,839   |                  | $ | 107,846   |                          |  | $ | (347      | ) |  | $      | 15,354 |   |  | $ | 853,692  
|Goodwill                                     |  |               | 235,489   |                  |   | 13,320    |                          |  |   |          |   |  |        |       |   |  |   | 248,809  
|Gross capital expenditures                   |  |               | 83,044    |                  |   | 5,815     |                          |  |   |          |   |  |        | 989    |   |  |   | 89,848   



|(1) | Includes loss (gain) on disposal of assets and impairment charges.
|--- | ------------------------------------------------------------------



F-36



---

##### Table of Contents

Segment Financial Data for the Year Ended December 28, 2008

(dollars and gallons in thousands)



|                                             |  |               |           |   |                  |   |                          |  |   |            |   |  |        |         |   |  |   |          
|-------------------------------------------- |  | ------------- | --------- | - | ---------------- | - | ------------------------ |  | - | ---------- | - |  | ------ | ------- | - |  | - | ---------
|                                             |  | RetailSegment |           |   | WholesaleSegment |   | IntercompanyEliminations |  |   | All Other  |   |  | Totals
|Revenue:                                     |  |               |           |   |                  |   |                          |  |   |            |   |  |        |         |   |  |   |          
|Merchandise                                  |  | $             | 729,857   |   |                  | $ |                         |  | $ |           |   |  | $      |        |   |  | $ | 729,857  
|Fuel                                         |  |               | 2,150,727 |   |                  |   | 2,931,146                |  |   | (1,607,651 | ) |  |        |        |   |  |   | 3,474,222
|Other                                        |  |               | 28,372    |   |                  |   | 15,898                   |  |   | (9,174     | ) |  |        | 708     |   |  |   | 35,804   
|                                             |  |               |           |   |                  |   |                          |  |   |            |   |  |        |         |   |  |   |          
|Total revenue                                |  |               | 2,908,956 |   |                  |   | 2,947,044                |  |   | (1,616,825 | ) |  |        | 708     |   |  |   | 4,239,883
|Gross profit                                 |  |               |           |   |                  |   |                          |  |   |            |   |  |        |         |   |  |   |          
|Merchandise, net                             |  |               | 250,642   |   |                  |   |                         |  |   |           |   |  |        |        |   |  |   | 250,642  
|Fuel                                         |  |               | 120,556   |   |                  |   | 30,934                   |  |   |           |   |  |        |        |   |  |   | 151,490  
|Other                                        |  |               | 28,371    |   |                  |   | 6,020                    |  |   | (63        | ) |  |        | 188     |   |  |   | 34,516   
|                                             |  |               |           |   |                  |   |                          |  |   |            |   |  |        |         |   |  |   |          
|Total gross profit                           |  |               | 399,569   |   |                  |   | 36,954                   |  |   | (63        | ) |  |        | 188     |   |  |   | 436,648  
|Selling, general and administrative expenses |  |               | 307,835   |   |                  |   | 12,105                   |  |   | (63        | ) |  |        | 10,021  |   |  |   | 329,898  
|Depreciation, amortization and accretion     |  |               | 36,173    |   |                  |   | 4,237                    |  |   |           |   |  |        | 432     |   |  |   | 40,842   
|Operating expenses(1)                        |  |               | (55       | ) |                  |   | 63                       |  |   |           |   |  |        | 1       |   |  |   | 9        
|                                             |  |               |           |   |                  |   |                          |  |   |            |   |  |        |         |   |  |   |          
|Operating income (loss)                      |  | $             | 55,616    |   |                  | $ | 20,549                   |  | $ |           |   |  | $      | (10,266 | ) |  | $ | 65,899   
|                                             |  |               |           |   |                  |   |                          |  |   |            |   |  |        |         |   |  |   |          
|Gallons                                      |  |               | 677,308   |   |                  |   | 1,096,337                |  |   | (609,821   | ) |  |        |        |   |  |   | 1,163,824
|Total assets                                 |  | $             | 710,348   |   |                  | $ | 95,592                   |  | $ | (139       | ) |  | $      | 18,555  |   |  | $ | 824,356  
|Goodwill                                     |  |               | 221,543   |   |                  |   | 16,410                   |  |   |           |   |  |        |        |   |  |   | 237,953  
|Gross capital expenditures                   |  |               | 64,458    |   |                  |   | 4,847                    |  |   |           |   |  |        | 58      |   |  |   | 69,363   



|(1) | Includes loss (gain) on disposal of assets and impairment charges.
|--- | ------------------------------------------------------------------

20. Earnings per Share

The Company is presenting net income or loss per share for the historical periods using the guidance
provided in SFAS No. 128, Earnings per Share (EPS). Under SFAS No. 128, basic EPS, which excludes dilution, is computed by dividing income or loss available to common shareholders by the weighted average number of common shares
outstanding for the period. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common units. Dilutive EPS includes in-the-money stock options and
unvested stock using the treasury stock method. During a net loss period, the assumed exercise of in-the-money stock options and unvested stock has an anti-dilutive effect, and therefore such options are excluded from the diluted EPS computation.

Per unit information is based on the weighted average number of common shares outstanding during each period for the basic computation
and, if dilutive, the weighted average number of potential common shares resulting from the assumed conversion of outstanding stock options for the diluted computation.

For the year ended December 31, 2006, since the company was organized as a partnership prior to its IPO, the number of Stripes Holdings LLC Class A common units outstanding for the period through
October 18, 2006, the effective date of its IPO, was converted to the equivalent number of shares of Company common stock using the IPO exchange ratio. The total common shares outstanding subsequent to the IPO were used for the remaining period
in 2006, and a weighted average was calculated for the year as the denominator for EPS. Units not included in the denominator for basic EPS, but evaluated for inclusion in the denominator for diluted EPS, included options under the Stripes Option
Plan and unvested units, both of which were converted to their post-IPO equivalent, and the new options granted under the 2006 Equity Incentive Plan. (see Note 18)



F-37



---

##### Table of Contents

A reconciliation of the numerators and denominators of the basic and diluted per share computations is as
follows:



|                                                                                                                                            |  |                        |            |   |                  |   |                  |  |   |           
|------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------- | ---------- | - | ---------------- | - | ---------------- |  | - | ----------
|                                                                                                                                            |  | Year Ended            
|                                                                                                                                            |  | December 31,2006       |            |   | December 30,2007 |   | December 28,2008
|                                                                                                                                            |  | (dollars in thousands)
|Net income (loss)                                                                                                                           |  | $                      | (3,746     | ) |                  | $ | 16,252           |  | $ | 16,477    
|Denominator for basic earnings per share:                                                                                                   |  |                        |            |   |                  |   |                  |  |   |           
|Weighted average number of common shares outstanding during the period                                                                      |  |                        | 10,729,511 |   |                  |   | 16,734,571       |  |   | 16,883,965
|Incremental common units attributable to exercise of outstanding dilutive options and restricted shares                                     |  |                        |           |   |                  |   | 82,846           |  |   | 92,355    
|                                                                                                                                            |  |                        |            |   |                  |   |                  |  |   |           
|Denominator for diluted earnings per common share                                                                                           |  |                        | 10,729,511 |   |                  |   | 16,817,417       |  |   | 16,976,320
|Net income (loss) :                                                                                                                         |  |                        |            |   |                  |   |                  |  |   |           
|Per common share-basic                                                                                                                      |  | $                      | (0.35      | ) |                  | $ | 0.97             |  | $ | 0.98      
|                                                                                                                                            |  |                        |            |   |                  |   |                  |  |   |           
|Per common share-diluted                                                                                                                    |  | $                      | (0.35      | ) |                  | $ | 0.97             |  | $ | 0.97      
|                                                                                                                                            |  |                        |            |   |                  |   |                  |  |   |           
|Options and non-vested restricted shares not included in calculation of diluted net income (loss) because the effect would be anti-dilutive |  |                        | 545,593    |   |                  |   | 1,100,820        |  |   | 1,376,503 

21. Pro Forma Data (unaudited)

In connection with the reorganization as a C corporation, a pro forma income tax provision has been calculated as if the Company were taxable
at an estimated consolidated effective income tax rate of 35% on income before taxes for the period from January 2, 2006 through October 23, 2006. For the fiscal year ended December 30, 2007, the effective income tax rate of 37.6% on
income before taxes was used to give effect to income taxes before the impact of the reversal of the tax valuation allowance.

No other pro
forma adjustments to reported earnings or average shares outstanding were made in calculating the amounts presented in the consolidated statements of operations as net income (loss) adjusted for pro forma income tax expense.



F-38



---

##### Table of Contents

22. Quarterly Result of Operations (unaudited)

Our business exhibits substantial seasonality due to the geographic area our stores are concentrated in, as well as customer activity behaviors during
different seasons. In general, sales and operating income are highest in the second and third quarters during the summer activity months, and lowest during the winter months.

The following table sets forth certain unaudited financial and operating data for each quarter during 2006, 2007 and 2008. Each quarter consists of 13
weeks, unless noted otherwise. The unaudited quarterly information includes all normal recurring adjustments that we consider necessary for a fair presentation of the information shown.



|                                       |  |        |         |   |        |   |         |        |  |   |         |   |  |                                    |         |   |        |   |         |        |  |   |           |   |  |        |         |   |        |   |         |        |  |   |           |   |  |   |           |   |  |   |           |   |  |   |         |  
|-------------------------------------- |  | ------ | ------- | - | ------ | - | ------- | ------ |  | - | ------- | - |  | ---------------------------------- | ------- | - | ------ | - | ------- | ------ |  | - | --------- | - |  | ------ | ------- | - | ------ | - | ------- | ------ |  | - | --------- | - |  | - | --------- | - |  | - | --------- | - |  | - | ------- | -
|                                       |  | 2006   |         |   | 2007   |   |         | 2008   | 
|                                       |  | 1stQTR |         |   | 2ndQTR |   |         | 3rdQTR |  |   | 4thQTR  |   |  | 1stQTR                             |         |   | 2ndQTR |   |         | 3rdQTR |  |   | 4thQTR(a) |   |  | 1stQTR |         |   | 2ndQTR |   |         | 3rdQTR |  |   | 4thQTR    |  
|                                       |  |        |         |   |        |   |         |        |  |   |         |   |  | (dollars and gallons in thousands) |         |   |        |   |         |        |  |   |           |   |  |        |        
|Merchandise sales                      |  | $      | 85,799  |   |        | $ | 94,713  |        |  | $ | 96,141  |   |  | $                                  | 88,690  |   |        | $ | 93,365  |        |  | $ | 105,925   |   |  | $      | 108,227 |   |        | $ | 136,701 |        |  | $ | 168,771   |   |  | $ | 187,870   |   |  | $ | 189,272   |   |  | $ | 183,944 |  
|Motor fuel sales:                      |  |        |         |   |        |   |         |        |  |   |         |   |  |                                    |         |   |        |   |         |        |  |   |           |   |  |        |         |   |        |   |         |        |  |   |           |   |  |   |           |   |  |   |           |   |  |   |         |  
|Retail                                 |  |        | 228,295 |   |        |   | 271,024 |        |  |   | 253,300 |   |  |                                    | 200,385 |   |        |   | 224,685 |        |  |   | 297,751   |   |  |        | 291,413 |   |        |   | 397,902 |        |  |   | 519,797   |   |  |   | 618,037   |   |  |   | 619,692   |   |  |   | 393,201 |  
|Wholesale                              |  |        | 203,281 |   |        |   | 277,453 |        |  |   | 250,184 |   |  |                                    | 192,719 |   |        |   | 204,430 |        |  |   | 282,829   |   |  |        | 268,252 |   |        |   | 279,958 |        |  |   | 302,595   |   |  |   | 415,179   |   |  |   | 396,952   |   |  |   | 208,769 |  
|Other income                           |  |        | 5,936   |   |        |   | 5,968   |        |  |   | 5,479   |   |  |                                    | 5,792   |   |        |   | 6,170   |        |  |   | 6,290     |   |  |        | 6,130   |   |        |   | 7,334   |        |  |   | 9,543     |   |  |   | 9,074     |   |  |   | 8,123     |   |  |   | 9,064   |  
|Total revenue                          |  |        | 523,311 |   |        |   | 649,158 |        |  |   | 605,104 |   |  |                                    | 487,586 |   |        |   | 528,650 |        |  |   | 692,795   |   |  |        | 674,022 |   |        |   | 821,895 |        |  |   | 1,000,706 |   |  |   | 1,230,160 |   |  |   | 1,214,039 |   |  |   | 794,978 |  
|Merchandise gross profit               |  |        | 28,130  |   |        |   | 31,417  |        |  |   | 30,978  |   |  |                                    | 28,567  |   |        |   | 29,960  |        |  |   | 34,043    |   |  |        | 35,921  |   |        |   | 44,642  |        |  |   | 56,668    |   |  |   | 64,416    |   |  |   | 65,966    |   |  |   | 63,592  |  
|Motor fuel gross profit(b):            |  |        |         |   |        |   |         |        |  |   |         |   |  |                                    |         |   |        |   |         |        |  |   |           |   |  |        |         |   |        |   |         |        |  |   |           |   |  |   |           |   |  |   |           |   |  |   |         |  
|Retail                                 |  |        | 9,568   |   |        |   | 15,589  |        |  |   | 20,286  |   |  |                                    | 8,760   |   |        |   | 12,167  |        |  |   | 18,414    |   |  |        | 17,309  |   |        |   | 19,698  |        |  |   | 20,257    |   |  |   | 32,165    |   |  |   | 36,402    |   |  |   | 31,732  |  
|Wholesale                              |  |        | 5,263   |   |        |   | 6,997   |        |  |   | 7,784   |   |  |                                    | 5,323   |   |        |   | 4,321   |        |  |   | 6,339     |   |  |        | 7,553   |   |        |   | 7,440   |        |  |   | 5,580     |   |  |   | 7,429     |   |  |   | 8,888     |   |  |   | 9,037   |  
|Other gross profit                     |  |        | 5,815   |   |        |   | 5,756   |        |  |   | 5,341   |   |  |                                    | 5,842   |   |        |   | 6,046   |        |  |   | 5,831     |   |  |        | 5,885   |   |        |   | 7,030   |        |  |   | 9,103     |   |  |   | 8,535     |   |  |   | 7,791     |   |  |   | 9,087   |  
|Total gross profit                     |  |        | 48,776  |   |        |   | 59,759  |        |  |   | 64,389  |   |  |                                    | 48,492  |   |        |   | 52,494  |        |  |   | 64,627    |   |  |        | 66,668  |   |        |   | 78,810  |        |  |   | 91,608    |   |  |   | 112,545   |   |  |   | 119,047   |   |  |   | 113,448 |  
|Income from operations                 |  |        | 836     |   |        |   | 8,742   |        |  |   | 12,150  |   |  |                                    | (616    | ) |        |   | 780     |        |  |   | 9,412     |   |  |        | 7,944   |   |        |   | 8,122   |        |  |   | 4,972     |   |  |   | 20,291    |   |  |   | 21,137    |   |  |   | 19,499  |  
|Income tax (expense) benefit           |  |        |        |   |        |   |        |        |  |   |        |   |  |                                    | (48     | ) |        |   | (260    | )      |  |   | (120      | ) |  |        | (123    | ) |        |   | 6,256   |        |  |   | 1,384     |   |  |   | (4,184    | ) |  |   | (4,331    | ) |  |   | (3,265  | )
|Net income (loss)                      |  | $      | (3,947  | ) |        | $ | 3,760   |        |  | $ | 7,360   |   |  | $                                  | (10,919 | ) |        | $ | (2,401  | )      |  | $ | 6,274     |   |  | $      | 4,841   |   |        | $ | 7,538   |        |  | $ | (3,360    | ) |  | $ | 6,662     |   |  | $ | 6,862     |   |  | $ | 6,313   |  
|Merchandise margin, net                |  |        | 32.8    | % |        |   | 33.2    | %      |  |   | 32.2    | % |  |                                    | 32.2    | % |        |   | 32.1    | %      |  |   | 32.1      | % |  |        | 33.2    | % |        |   | 32.7    | %      |  |   | 33.6      | % |  |   | 34.3      | % |  |   | 34.9      | % |  |   | 34.6    | %
|Fuel gallons:                          |  |        |         |   |        |   |         |        |  |   |         |   |  |                                    |         |   |        |   |         |        |  |   |           |   |  |        |         |   |        |   |         |        |  |   |           |   |  |   |           |   |  |   |           |   |  |   |         |  
|Retail                                 |  |        | 103,210 |   |        |   | 101,109 |        |  |   | 96,249  |   |  |                                    | 94,770  |   |        |   | 101,793 |        |  |   | 106,624   |   |  |        | 108,874 |   |        |   | 139,236 |        |  |   | 169,313   |   |  |   | 165,113   |   |  |   | 163,399   |   |  |   | 179,483 |  
|Wholesale                              |  |        | 109,810 |   |        |   | 117,863 |        |  |   | 112,944 |   |  |                                    | 110,355 |   |        |   | 111,585 |        |  |   | 118,682   |   |  |        | 118,767 |   |        |   | 116,152 |        |  |   | 114,110   |   |  |   | 124,329   |   |  |   | 122,318   |   |  |   | 125,759 |  
|Motor fuel margin cents per gallon(b): |  |        |         |   |        |   |         |        |  |   |         |   |  |                                    |         |   |        |   |         |        |  |   |           |   |  |        |         |   |        |   |         |        |  |   |           |   |  |   |           |   |  |   |           |   |  |   |         |  
|Retail(c)                              |  |        | 9.3     | ¢ |        |   | 15.4    | ¢      |  |   | 21.1    | ¢ |  |                                    | 9.2     | ¢ |        |   | 12.0    | ¢      |  |   | 17.3      | ¢ |  |        | 15.9    | ¢ |        |   | 14.1    | ¢      |  |   | 12.0      | ¢ |  |   | 19.5      | ¢ |  |   | 22.3      | ¢ |  |   | 17.7    | ¢
|Wholesale                              |  |        | 4.8     | ¢ |        |   | 5.9     | ¢      |  |   | 6.9     | ¢ |  |                                    | 4.8     | ¢ |        |   | 3.9     | ¢      |  |   | 5.3       | ¢ |  |        | 6.4     | ¢ |        |   | 6.4     | ¢      |  |   | 4.9       | ¢ |  |   | 6.0       | ¢ |  |   | 7.3       | ¢ |  |   | 7.2     | ¢
|Earnings per common share:             |  |        |         |   |        |   |         |        |  |   |         |   |  |                                    |         |   |        |   |         |        |  |   |           |   |  |        |         |   |        |   |         |        |  |   |           |   |  |   |           |   |  |   |           |   |  |   |         |  
|Basic                                  |  | $      | (0.43   | ) |        | $ | 0.41    |        |  | $ | 0.80    |   |  | $                                  | (0.72   | ) |        | $ | (0.14   | )      |  | $ | 0.38      |   |  | $      | 0.29    |   |        | $ | 0.45    |        |  | $ | (0.20     | ) |  | $ | 0.39      |   |  | $ | 0.41      |   |  | $ | 0.37    |  
|Diluted                                |  | $      | (0.43   | ) |        | $ | 0.40    |        |  | $ | 0.79    |   |  | $                                  | (0.72   | ) |        | $ | (0.14   | )      |  | $ | 0.37      |   |  | $      | 0.29    |   |        | $ | 0.44    |        |  | $ | (0.20     | ) |  | $ | 0.39      |   |  | $ | 0.40      |   |  | $ | 0.37    |  



|(a) | Includes 48 days of Town & Country operations.
|--- | ----------------------------------------------

|(b) | Reflects reclassification of fuel vendor incentives from operating expense to fuel cost of sales.
|--- | -------------------------------------------------------------------------------------------------

|(c) | Before deducting credit card, fuel maintenance and other fuel related expenses.
|--- | -------------------------------------------------------------------------------



F-39



---

##### Table of Contents

EXHIBIT INDEX



|            |  |                                                                                                                                                                                                                                                                                                                                          
|----------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                                                              
|2.1         |  | Agreement and Plan of Merger dated October 24, 2006, by and among Susser Holdings Corporation, Susser Holdings Merger LLC and Stripes Holdings LLC(7)                                                                                                                                                                                    
|            | 
|2.2         |  | Agreement and Plan of Merger dated October 24, 2006, among Susser Holdings Corporation and Stripes Investment Corp.(7)                                                                                                                                                                                                                   
|            | 
|2.3         |  | Agreement and Plan of Merger, dated as of September 20, 2007, among Susser Holdings Corporation, TCFS Acquisition Corporation, TCFS Holdings, Inc., David Lloyd Norris (individually and in his
capacity as Shareholder Representative), Devin Lee Bates, James Randal Brooks and Wylie Alvin New(10)                                    
|            | 
|3.1         |  | Amended and Restated Certificate of Incorporation of Susser Holdings Corporation(2)                                                                                                                                                                                                                                                      
|            | 
|3.2         |  | Amended and Restated Bylaws of Susser Holdings Corporation(2)                                                                                                                                                                                                                                                                            
|            | 
|3.3         |  | First Amendment to the Amended and Restated By-Laws of Susser Holdings Corporation(9)                                                                                                                                                                                                                                                    
|            | 
|4.1         |  | Indenture, dated December 21, 2005, by and among Susser Holdings, L.L.C., Susser Finance Corporation, the guarantors named therein and the Bank of New York, as Trustee, relating to the issuance
of the 105/8% Senior Notes due 2013(1)                                                                                                 
|            | 
|4.2         |  | Form of Senior Notes (included as Exhibit A to the Indenture filed as Exhibit 4.1)(1)                                                                                                                                                                                                                                                    
|            | 
|4.4         |  | Form of Guarantee (included in Exhibit 4.1)(1)                                                                                                                                                                                                                                                                                           
|            | 
|4.5         |  | First Supplemental Indenture, dated as of October 23, 2006, by and among Susser Holdings, L.L.C., Susser Finance Corporation, each of the Guarantors party thereto, and the Bank of New York(1)                                                                                                                                          
|            | 
|4.6         |  | Second Supplemental Indenture, dated as of November 8, 2006, by and among Susser Holdings Corporation, Susser Holdings, L.L.C., Susser Finance Corporation, each of the Guarantors party thereto,
and the Bank of New York(5)                                                                                                            
|            | 
|4.7         |  | Third Supplemental Indenture, dated as of November 13, 2007, by and among Susser Holdings Corporation, Susser Holdings, L.L.C., Susser Finance Corporation, each of the Guarantors party thereto,
and the Bank of New York(11)                                                                                                           
|            | 
|4.8         |  | Fourth Supplemental Indenture, dated as of December 20, 2007, by and among Susser Holdings Corporation, Susser Holdings, L.L.C., Susser Finance Corporation, each of the Guarantors party thereto,
and the Bank of New York(18)                                                                                                          
|            | 
|4.9         |  | Form of 144A Note(11)                                                                                                                                                                                                                                                                                                                    
|            | 
|4.10        |  | Form of Regulation S Note(11)                                                                                                                                                                                                                                                                                                            
|            | 
|4.3         |  | Registration Rights Agreement dated October 24, 2006, by and among Susser Holdings Corporation and the parties named therein(7)                                                                                                                                                                                                          
|            | 
|4.13        |  | Registration Rights Agreement, dated as of November 13, 2007, among Susser Holdings Corporation, Susser Holdings, L.L.C., Susser Finance Corporation, the Guarantors party thereto and Banc of
America Securities LLC, Merrill Lynch, Pierce, Fenner & Smith Incorporated, Wachovia Capital Markets LLC and BMO Capital Markets Corp.(11)
|            | 
|4.14        |  | Registration Rights Agreement, dated as of June 23, 2008, among Susser Holdings Corporation, Susser Holdings, L.L.C., Susser Finance Corporation, the Guarantors party thereto and Banc of America
Securities LLC, Merrill Lynch, Pierce, Fenner & Smith Incorporated, Wachovia Capital Markets LLC and BMO Capital Markets Corp.(16)    
|            | 
|4.15        |  | Form of Stock Certificate(1)                                                                                                                                                                                                                                                                                                             
|            | 
|10.1        |  | Susser Holdings Corporation 2006 Equity Incentive Plan(1)                                                                                                                                                                                                                                                                                



---

##### Table of Contents

|            |  |                                                                                                                                                                                                                                                                                              
|----------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                  
|10.2        |  | Susser Holdings Corporation 2006 Equity Incentive Plan Form of Converted Restricted Stock Agreement(1)                                                                                                                                                                                       
|            | 
|10.3        |  | Susser Holdings Corporation 2006 Equity Incentive Plan Form of Restricted Stock Agreement*                                                                                                                                                                                                   
|            | 
|10.4        |  | Susser Holdings Corporation 2006 Equity Incentive Plan Form of Converted Stock Option Agreement(1)                                                                                                                                                                                           
|            | 
|10.5        |  | Susser Holdings Corporation 2006 Equity Incentive Plan Form of Stock Option Agreement(1)                                                                                                                                                                                                     
|            | 
|10.6        |  | Amended & Restated Employment Agreement, dated October 24, 2006, by and between Susser Holdings Corporation and Sam L. Susser(7)                                                                                                                                                             
|            | 
|10.7        |  | Amendment Number 1 to Amended and Restated Employment Agreement, dated December 22, 2008 by and between Susser Holdings Corporation and Sam L. Susser*                                                                                                                                       
|            | 
|10.8        |  | Amended & Restated Employment Agreement, dated October 24, 2006, by and between Susser Holdings Corporation and E. V. Bonner, Jr.(7)                                                                                                                                                         
|            | 
|10.9        |  | Amendment Number 1 to Amended and Restated Employment Agreement, dated December 22, 2008 by and between Susser Holdings Corporation and E. V. Bonner, Jr.*                                                                                                                                   
|            | 
|10.10       |  | Amended & Restated Employment Agreement, dated October 24, 2006, by and between Susser Holdings Corporation and Mary E. Sullivan(7)                                                                                                                                                          
|            | 
|10.11       |  | Amendment Number 1 to Amended and Restated Employment Agreement, dated December 22, 2008 by and between Susser Holdings Corporation and Mary E. Sullivan*                                                                                                                                    
|            | 
|10.12       |  | Amended & Restated Employment Agreement, dated October 24, 2006, by and between Susser Holdings Corporation and Rocky B. Dewbre(7)                                                                                                                                                           
|            | 
|10.13       |  | Amendment Number 1 to Amended and Restated Employment Agreement, dated December 22, 2008 by and between Susser Holdings Corporation and Rocky B. Dewbre*                                                                                                                                     
|            | 
|10.14       |  | Employment Agreement, dated June 16, 2008, by and between Susser Holdings Corporation and Steven C. DeSutter(7)                                                                                                                                                                              
|            | 
|10.15       |  | Amendment Number 1 to Employment Agreement, dated December 22, 2008 by and between Susser Holdings Corporation and Steven C. DeSutter*                                                                                                                                                       
|            | 
|10.16       |  | Amended & Restated Employment Agreement, dated October 24, 2006, by and between Susser Holdings Corporation and Roger D. Smith(7)                                                                                                                                                            
|            | 
|10.17       |  | Employment Agreement, dated as of November 28, 2006, by and between Susser Holdings Corporation and Ronald D. Coben(6)                                                                                                                                                                       
|            | 
|10.18       |  | Waiver and Release Agreement, dated as of February 6, 2008, between Ronald D. Coben and Susser Holdings Corporation(12)                                                                                                                                                                      
|            | 
|10.19       |  | Employment Letter by and between W. Alvin New and Susser Holdings Corporation, dated as of November 13, 2007(12)                                                                                                                                                                             
|            | 
|10.20       |  | Branded Marketer Agreement between Susser Petroleum Company LLC and Chevron Products Company dated September 1, 2008(17)                                                                                                                                                                     
|            | 
|10.21       |  | Chevron Branded Jobber Petroleum Products Agreement dated March 15, 2005 between ChevronTexaco Products Company, a division of Chevron U.S.A., Inc. and Susser Petroleum Company,
LP(1)                                                                                                      
|            | 
|10.22       |  | Distribution Service Agreement, effective as of January 1, 2008, by and between Stripes and McLane Company, Inc. (Asterisks located within the exhibit denote information which has been deleted
pursuant to a confidential treatment filing with the Securities and Exchange Commission)(12)



---

##### Table of Contents

|            |  |                                                                                                                                                                                                                                                                                                                                                                                                                                
|----------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                    
|10.23       |  | Real Estate Purchase and Sale Contract, effective October 26, 2007, by and among Stripes, LLC, Susser Petroleum Company, LLC and National Retail Properties, L.P.(12)                                                                                                                                                                                                                                                          
|            | 
|10.24       |  | Contract Carrier Transportation Agreement, dated September 12, 2005, by and between Coastal Transport Co., Inc. and Susser Petroleum Company, L.P. (Asterisks located within the exhibit denote
information which has been deleted pursuant to a confidential treatment filing with the Securities and Exchange Commission)(1)                                                                                                 
|            | 
|10.25       |  | Letter Agreement, dated September 12, 2005, by and between Coastal Transport Company, Inc. and Susser Petroleum Company, L.P.(1)                                                                                                                                                                                                                                                                                               
|            | 
|10.26       |  | Form of Master Sale/Leaseback Agreement(1)                                                                                                                                                                                                                                                                                                                                                                                     
|            | 
|10.27       |  | Unbranded Supply Agreement, dated July 28, 2006, by and between Susser Petroleum Company, LP and Valero Marketing and Supply Company (Asterisks located within the exhibit denote information
which has been deleted pursuant to a confidential treatment filing with the Securities and Exchange Commission)(1)                                                                                                               
|            | 
|10.28       |  | Branded Distributor Marketing Agreement (Valero Brand), dated July 28, 2006, by and between Valero Marketing and Supply Company and Susser Petroleum Company, LP (Asterisks located within the
exhibit denote information which has been deleted pursuant to a confidential treatment filing with the Securities and Exchange Commission)(1)                                                                                   
|            | 
|10.29       |  | Branded Distributor Marketing Agreement (Shamrock Brand), dated July 28, 2006, by and between Valero Marketing and Supply Company and Susser Petroleum Company, L.P. (Asterisks located within the
exhibit denote information which has been deleted pursuant to a confidential treatment filing with the Securities and Exchange Commission)(1)                                                                               
|            | 
|10.30       |  | Master Agreement, dated July 28, 2006, by and between Valero Marketing and Supply Company and Susser Petroleum Company, LP (Asterisks located within the exhibit denote information which has been
deleted pursuant to a confidential treatment filing with the Securities and Exchange Commission)(1)                                                                                                                         
|            | 
|10.31       |  | Letter Agreement, dated July 28, 2006, by and between CITGO Petroleum Corporation and Susser Petroleum Company, L.P.(1)                                                                                                                                                                                                                                                                                                        
|            | 
|10.32       |  | Credit Agreement, dated as of November 13, 2008, among Susser Holdings Corporation, Susser Holdings, L.L.C., Bank of America, N.A., Merrill Lynch Capital, a Division of Merrill Lynch Business
Financial Services Inc., Wachovia Bank, National Association, BMO Capital Markets, Banc of America Securities LLC, Wachovia Capital Markets, LLC, and the other lenders party thereto(11)                                      
|            | 
|10.33       |  | Amendment No. 1, dated May 6, 2008 to Credit Agreement dated November 13, 2008, by and among Susser Holdings Corporation, Susser Holdings, L.L.C., Bank of America, N.A., Merrill Lynch
Capital, a Division of Merrill Lynch Business Financial Services Inc., Wachovia Bank, National Association, BMO Capital Markets, Banc of America Securities LLC, Wachovia Capital Markets, LLC, and the other lenders party thereto(14)
|            | 
|10.34       |  | Non-Qualified Deferred Compensation Plan of SSP Partners (predecessor to Stripes LLC) Effective October 1, 2003(12)                                                                                                                                                                                                                                                                                                            
|            | 
|10.35       |  | Susser Holdings Corporation 2008 Employee Stock Purchase Plan, effective May 13, 2008(15)                                                                                                                                                                                                                                                                                                                                      
|            | 
|21.1        |  | List of Subsidiaries of the Registrant*                                                                                                                                                                                                                                                                                                                                                                                        
|            | 
|23.1        |  | Consent of Ernst & Young LLP, independent registered public accounting firm*                                                                                                                                                                                                                                                                                                                                                   
|            | 
|31.1        |  | Certification of the Chief Executive Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act, as amended*                                                                                                                                                                                                                                                                                                            



---

##### Table of Contents

|            |  |                                                                                                                                                        
|----------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                            
|31.2        |  | Certification of the Chief Financial Officer pursuant to Rule 13a-14(a) of the Securities Exchange Act, as amended*                                    
|            | 
|32.1        |  | Certification of the Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002**
|            | 
|32.2        |  | Certification of the Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002**



|* | Filed herewith.
|- | ---------------

|** | Filed herewith pursuant to SEC Release No. 33-8212, this certification will be treated as accompanying this Annual Report on Form 10-K and not filed as
part of such report for purposes of Section 18 of the Securities Exchange Act, as amended, or otherwise subject to the liability of Section 18 of the Securities Exchange Act, as amended, and this certification will not be deemed to be
incorporated by reference into any filing under the Securities Act of 1933, as amended, except to the extent that the registrant specifically incorporates it by reference.
|-- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(1) | Incorporated by reference to the Registration Statement on Form S-1 of Susser Holdings Corporation initially filed May 12, 2006, as amended.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Incorporated by reference to the Quarterly Report on Form 10-Q of Susser Holdings Corporation filed November 15, 2006.
|--- | ----------------------------------------------------------------------------------------------------------------------

|(3) | Incorporated by reference to Amendment No. 1 to the Registration Statement on Form S-4/A of Susser Holdings, L.L.C. and Susser Finance Corporation (File No. 333-137406)
filed December 5, 2006.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Incorporated by reference to the Current Report on Form 8-K of Susser Holdings Corporation filed October 27, 2006.
|--- | ------------------------------------------------------------------------------------------------------------------

|(5) | Incorporated by reference to the Current Report on Form 8-K of Susser Holdings Corporation filed November 13, 2006.
|--- | -------------------------------------------------------------------------------------------------------------------

|(6) | Incorporated by reference to the Current Report on Form 8-K of Susser Holdings Corporation filed November 28, 2006.
|--- | -------------------------------------------------------------------------------------------------------------------

|(7) | Incorporated by reference to the Annual Report on Form 10-K of Susser Holdings Corporation filed April 2, 2007.
|--- | ---------------------------------------------------------------------------------------------------------------

|(8) | Incorporated by reference to the Quarterly Report on Form 10-Q of Susser Holdings Corporation filed August 15, 2007.
|--- | --------------------------------------------------------------------------------------------------------------------

|(9) | Incorporated by reference to the Current Report on Form 8-K/A of Susser Holdings Corporation filed September 21, 2007.
|--- | ----------------------------------------------------------------------------------------------------------------------

|(10) | Incorporated by reference to the Quarterly Report on Form 10-Q of Susser Holdings Corporation filed November 14, 2007.
|---- | ----------------------------------------------------------------------------------------------------------------------

|(11) | Incorporated by reference to the Current Report on Form 8-K of Susser Holdings Corporation filed November 19, 2007.
|---- | -------------------------------------------------------------------------------------------------------------------

|(12) | Incorporated by reference to the Annual Report on Form 10-K of Susser Holdings Corporation filed March 14, 2008.
|---- | ----------------------------------------------------------------------------------------------------------------

|(13) | Incorporated by reference to the Current Report on Form 8-K of Susser Holdings Corporation filed June 16, 2008.
|---- | ---------------------------------------------------------------------------------------------------------------

|(14) | Incorporated by reference to the Quarterly Report on Form 10-Q of Susser Holdings Corporation filed May 9, 2008.
|---- | ----------------------------------------------------------------------------------------------------------------

|(15) | Incorporated by reference to Annex A to the Registrants definitive proxy statement on Form DEF 14A filed April 15, 2008.
|---- | -------------------------------------------------------------------------------------------------------------------------

|(16) | Incorporated by reference to the Current Report on Form 8-K of Susser Holdings Corporation filed June 26, 2008.
|---- | ---------------------------------------------------------------------------------------------------------------

|(17) | Incorporated by reference to the Current Report on Form 8-K of Susser Holdings Corporation filed August 28, 2008.
|---- | -----------------------------------------------------------------------------------------------------------------

|(18) | Incorporated by reference to the Registration Statement on Form S-4 of Susser Holdings Corporation filed April 29, 2008.
|---- | ------------------------------------------------------------------------------------------------------------------------